GENCORP INC
10-Q, 1994-10-12
GUIDED MISSILES & SPACE VEHICLES & PARTS
Previous: GTE CORP, 8-A12B, 1994-10-12
Next: GERIATRIC & MEDICAL COMPANIES INC, 10-K405, 1994-10-12



<PAGE>   1


                      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 Quarter Ended   August 31, 1994         Commission File Number 1-1520
                       -----------------                               ------

                                 GenCorp Inc.
                       --------------------------------
            (Exact name of registrant as specified in its charter)


         Ohio                                          34-0244000 
- - ------------------------                  ------------------------------------
(State of Incorporation)                  (I.R.S. Employer Identification No.)


              175 Ghent Road        Fairlawn, Ohio        44333-3300
            --------------------------------------------------------
            (Address of principal executive offices)      (Zip Code)


      Registrant's telephone number, including area code (216) 869-4200
                                                         --------------




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
                                               ---    ---




At September 30, 1994, there were 31,923,040 outstanding shares of GenCorp
Inc.'s Common Stock, par value $.10.
<PAGE>   2
<TABLE>
GenCorp Inc.


<CAPTION>
Table of Contents
                                                                                                     Page No.   
                                                                                                  --------------
<S>                                                                                                      <C>
Part I. Financial Information

     Item 1.  Financial Statements

         Condensed Consolidated Statement of Income -
              Three Months and Nine Months Ended August 31, 1994 and 1993                                 -3-

         Condensed Consolidated Balance Sheet -
              August 31, 1994 and November 30, 1993                                                       -4-

         Condensed Consolidated Statement of Cash Flows -
              Nine Months Ended August 31, 1994 and 1993                                                  -5-

         Notes to Unaudited Interim Condensed Consolidated
              Financial Statements                                                                        -6-

     Item 2.  Management's Discussion and Analysis of
                    Financial Condition and Results of Operations                                        -13-

Part II.  Other Information

     Item 1.  Legal Proceedings                                                                          -17-

     Item 5.  Other Information                                                                          -17-

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

Signatures                                                                                               -19-
</TABLE>





                                      -2-
<PAGE>   3
<TABLE>
                                                   PART I. FINANCIAL INFORMATION
                                                   -----------------------------
                                                           GenCorp Inc.
                                            CONDENSED CONSOLIDATED STATEMENT OF INCOME
                                           (Dollars in millions, except per share data)

<CAPTION>
                                                                       Unaudited                      Unaudited
                                                                  Three Months Ended              Nine Months Ended   
                                                               ---------------------------    --------------------------
                                                                 August 31,    August 31,       August 31,   August 31,
                                                                   1994           1993            1994          1993    
                                                               ------------   ------------    ------------  ------------
<S>                                                              <C>            <C>            <C>           <C>
NET SALES                                                        $  374.4       $  482.1       $  1,243.8    $   1,375.9
                                                                 --------       --------       ----------    -----------

COSTS AND EXPENSES
Cost of products sold                                               310.3          418.9          1,052.8        1,174.8
Selling, general and administrative                                  43.9           45.9            134.8          134.1
Other income and expense, net                                         1.7           (2.4)             4.1           (5.2)
Interest expense                                                      7.9            6.8             23.1           19.5
                                                                 --------       --------       ----------    -----------
                                                                    363.8          469.2          1,214.8        1,323.2
                                                                 --------       --------       ----------    -----------

INCOME BEFORE INCOME TAXES                                           10.6           12.9             29.0           52.7
Provision for income taxes                                            4.2            5.2             11.6           21.1
                                                                 --------       --------       ----------    -----------

INCOME BEFORE CUMULATIVE
EFFECT OF ACCOUNTING CHANGES                                          6.4            7.7             17.4           31.6

Cumulative effect of accounting changes
   (Note B)                                                             -              -           (212.7)             -
                                                                 --------       --------       ----------    -----------

NET INCOME (LOSS)                                                $    6.4       $    7.7       $   (195.3)   $      31.6
                                                                 ========       ========       ==========    ===========

EARNINGS (LOSS) PER SHARE
OF COMMON STOCK (NOTE D)
Primary:
   Before cumulative effect of accounting changes                $    .20       $    .25       $      .55    $      1.00
   Cumulative effect of accounting changes
       (Note B)                                                         -              -            (6.71)             -
                                                                 --------       --------       ----------    -----------

   Net Income (Loss)                                             $    .20       $    .25       $    (6.16)   $      1.00
                                                                 ========       ========       ==========    ===========

Fully Diluted:
   Before cumulative effect of accounting changes                $    .20       $    .24       $      .55    $       .92
   Cumulative effect of accounting changes
       (Note B)                                                         -              -            (6.71)             -
                                                                 --------       --------       ----------    -----------

   Net Income (Loss)                                             $    .20       $    .24       $    (6.16)   $       .92
                                                                 ========       ========       ==========    ===========

Average number of shares of common
   stock outstanding (in thousands)
Primary                                                            31,731         31,730           31,731         31,730
Fully Diluted                                                      38,889         38,888           38,889         38,888

Cash dividends paid per share of common stock                    $    .15       $    .15       $      .45    $       .45

<FN>
                              The accompanying notes to the unaudited interim condensed consolidated
                             financial statements are an integral part of these unaudited statements.
</TABLE>

                                                                -3-
<PAGE>   4
<TABLE>
                                                           GenCorp Inc.
                                               CONDENSED CONSOLIDATED BALANCE SHEET
                                                       (Dollars in millions)

<CAPTION>
                                                                     Unaudited               Audited
                                                                     August 31,            November 30,
                                                                        1994                  1993       
                                                                    ------------          -------------
<S>                                                                <C>                   <C>     
CURRENT ASSETS:
Cash and equivalents                                               $        21.9         $        15.8
Marketable securities                                                        7.4                   7.1
Accounts receivable (Note F)                                               140.4                 165.8
Inventories (Note G)                                                       167.5                 199.3
Prepaid expenses                                                            39.8                  41.6
                                                                    ------------          ------------
TOTAL CURRENT ASSETS                                                       377.0                 429.6
                                                                    ------------          ------------

Investments and other assets                                               197.1                 181.8
Deferred income taxes                                                      121.5                   9.0

Property, plant and equipment:
   At cost                                                               1,234.9               1,299.5
   Accumulated depreciation                                               (725.6)               (756.4)
                                                                    ------------          ------------ 
      Net property, plant and equipment                                    509.3                 543.1
                                                                    -------------         ------------
TOTAL ASSETS                                                       $     1,204.9         $     1,163.5
                                                                    ============          ============

CURRENT LIABILITIES:
Notes payable                                                      $        15.2         $        23.1
Accounts payable - trade                                                    90.2                 102.0
Income taxes                                                                   -                  14.4
Other current liabilities                                                  194.0                 201.5
                                                                    ------------          ------------
TOTAL CURRENT LIABILITIES                                                  299.4                 341.0
                                                                    ------------          ------------

Long-term debt (Note H)                                                    402.3                 416.2
Postretirement benefits other than pensions (Note I)                       370.2                  69.9
Other liabilities                                                          107.4                 101.9
Contingencies (Note J)

SHAREHOLDERS' EQUITY:
Preference stock - (none outstanding)                                          -                     -
Common stock - $.10 par value; 31.8 million shares
   outstanding                                                               3.2                   3.2
Other capital                                                                1.4                    .5
Retained earnings                                                           17.6                 228.8
Currency translation adjustment                                              3.4                   2.0
                                                                    ------------          ------------
TOTAL SHAREHOLDERS' EQUITY                                                  25.6                 234.5
                                                                    ------------          ------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                         $     1,204.9         $     1,163.5
                                                                    ============          ============
<FN>
                              The accompanying notes to the unaudited interim condensed consolidated
                             financial statements are an integral part of these unaudited statements.
</TABLE>


                                                                -4-
<PAGE>   5
<TABLE>
                                                           GenCorp Inc.
                                          CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                                       (Dollars in millions)

<CAPTION>
                                                                                       Unaudited
                                                                                   Nine Months Ended    
                                                                            -------------------------------
                                                                                      August 31,
                                                                                1994               1993    
                                                                            ------------       ------------
<S>                                                                          <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)                                                            $  (195.3)          $   31.6
Cumulative effect of accounting changes                                          212.7                  -
Depreciation and amortization                                                     56.5               58.9
Decrease (Increase) in working capital                                             2.9              (93.0)
Increase (Decrease) in deferred income taxes                                       7.0               (8.3)
Other - net                                                                       (2.3)              12.1
                                                                             ---------           --------
NET CASH PROVIDED FROM
   OPERATING ACTIVITIES                                                           81.5                1.3

CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures                                                             (42.0)             (44.9)
Investments and other - net                                                        1.8              (48.8)
                                                                             ---------           -------- 
NET CASH USED IN INVESTING ACTIVITIES                                            (40.2)             (93.7)
                                                                             ---------           -------- 

CASH FLOWS FROM FINANCING ACTIVITIES
Net short-term debt (paid) incurred                                               (7.9)              25.1
Long-term debt incurred                                                          244.8              301.0
Long-term debt paid                                                             (258.7)            (228.3)
Dividends                                                                        (14.3)             (14.3)
Other equity transactions                                                           .9               (1.8)
                                                                             ---------           -------- 
NET CASH (USED IN) OR PROVIDED FROM
   FINANCING ACTIVITIES                                                          (35.2)              81.7
                                                                             ---------           --------

NET INCREASE (DECREASE) CASH AND EQUIVALENTS                                       6.1              (10.7)
Cash and equivalents at beginning of year                                         15.8               27.2
                                                                             ---------           --------
Cash and equivalents at end of period                                        $    21.9           $   16.5
                                                                             =========           ========

<FN>
Cash paid during the period for interest was $26 million and $24 million for the nine months ended 
August 31, 1994 and 1993, respectively.  Cash paid during the period for income taxes was 
$21 million and $79 million for the nine months ended August 31, 1994 and 1993, respectively.


                              The accompanying notes to the unaudited interim condensed consolidated
                             financial statements are an integral part of these unaudited statements.
</TABLE>


                                                                -5-
<PAGE>   6
                                  GenCorp Inc.
             NOTES TO THE UNAUDITED INTERIM CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS

Note A - Basis of Presentation
- - ------------------------------
    The accompanying unaudited interim condensed consolidated financial
statements have been prepared in accordance with the instructions to Form 10-Q
and therefore do not include all of the information and footnotes required by
generally accepted accounting principles for complete financial statements.
These interim statements should be read in conjunction with the financial
statements and notes thereto included or incorporated by reference in the
GenCorp Inc. (Company) Annual Report on Form 10-K for the fiscal year ended
November 30, 1993.

    All normal recurring accruals and adjustments considered necessary for a
fair presentation of the unaudited results for the nine months ended August 31,
1994 and 1993, have been reflected.  The results of operations for the nine
months ended August 31, 1994, are not necessarily indicative, if annualized, of
those to be expected for the full fiscal year.

Note B - Accounting Changes
- - ---------------------------
    Effective December 1, 1993, the Company adopted the provisions of
Statements of Financial Accounting Standards SFAS No. 106 "Employers'
Accounting for Postretirement Benefits Other Than Pensions" (SFAS 106); SFAS
No. 109 "Accounting for Income Taxes" (SFAS 109); and SFAS No. 112 "Employers'
Accounting for Postemployment Benefits" (SFAS 112).

    SFAS 106 requires that the expected cost of providing postretirement health
care and life insurance benefits be charged to expense during the years that
the employees render service.  Prior to 1994, the Company expensed the cost of
these benefits for continuing operations as they were paid.  Upon
implementation of the standard, the Company elected immediate recognition of
the transition obligation by taking a one-time charge against earnings.

    SFAS 109 requires the use of the liability method in accounting for income
taxes.  Under this method, deferred tax assets and liabilities are determined
based on differences between financial reporting and tax bases of assets and
liabilities and are measured using the enacted tax rates and laws that will be
in effect when the differences are expected to reverse.  Prior to the adoption
of SFAS 109, income tax expense was determined using the deferred tax method
required by Accounting Principles Board Opinion No. 11 - Accounting For Income
Taxes.

    SFAS 112 requires the use of the accrual method of accounting for benefits
payable to employees that leave the Company other than by reason of retirement.
Implementation of this standard had a relatively small effect as most of these
benefits were accounted for in accordance with SFAS 112 prior to December 1,
1993.

    The table below shows the components of the cumulative effect of the above
three accounting changes:

<TABLE>
<CAPTION>
(Millions, except per-share data)                          Amount            Per Share
- - --------------------------------------------------------------------------------------
<S>                                                       <C>                  <C>
Other postretirement benefits,
  net of $130.6 in taxes                                  $(195.9)             $(6.18)
Income taxes                                                (16.5)               (.52)
Postemployment benefits,
  net of $.1 in taxes                                         (.3)               (.01)
                                                        ---------             ------- 
    Total                                                 $(212.7)             $(6.71)
                                                          =======              ====== 
</TABLE>

                                      -6-
<PAGE>   7
Note B - Accounting Changes (continued)
- - ---------------------------
    The incremental impact of these changes in accounting methods on income
(loss) before cumulative effect of accounting changes decreased earnings for
the third quarter and for the nine months ended August 31, 1994 by
approximately $1.0 million and $2.4 million respectively.

Reclassifications  
- - -----------------
    Certain reclassifications have been made to conform prior year's data to 
the current presentation.

Note C - Acquisitions
- - ---------------------
    GenCorp completed its acquisition of HENNIGES Elastomer-und
Kunststofftechnik GmbH & Co. KG (HENNIGES) through two additional purchases;
one on July 1, 1994 for 24.5 percent equity interest and one on September 14,
1994 for the remaining 51 percent equity interest.  The combined purchase price
for the remaining 75.5 percent interest was approximately $22.3 million.  The
total acquisition cost for HENNIGES was approximately $40.3 million.  HENNIGES'
principal business is the manufacture and distribution of engineered molded and
extruded rubber products for the major German original equipment automotive
manufacturers.  The acquisition was accounted for as a purchase in accordance
with Accounting Principles Board Opinion No. 16 and accordingly, the operating
results have been included proportionately in the Company's financial results
since the respective dates of acquisition.  The acquisition cost approximated
the fair value of assets acquired.

Note D - Net Income Per Share of Common Stock
- - ---------------------------------------------
    Primary earnings per share of common stock are calculated by dividing net
income by the weighted average number of common shares outstanding adjusted for
the inclusion of stock options, if dilutive.  For fully diluted earnings per
share, both net income and shares outstanding have also been adjusted as if the
Company's $115,000,000 8% Convertible Subordinated Debentures due August 1,
2002 had been converted.  (See Note H for further information regarding the
Debentures.)

Note E - Income Taxes
- - ---------------------
    Effective December 1, 1993, the Company adopted SFAS No. 109 "Accounting
for Income Taxes" (SFAS 109).  As permitted under the Statement, the Company
has elected not to restate the financial statements of prior periods.

    The table below is a summary of the significant components of the Company's
deferred tax assets and liabilities as of August 31, 1994.

<TABLE>
<CAPTION>
(Millions)                                               Assets          Liabilities
- - ------------------------------------------------------------------------------------
<S>                                                     <C>                <C>
Accrued estimated costs                                 $   64.3           $     -
Long term contract method                                      -               2.8
Depreciation                                                   -              51.6
Pension                                                        -              37.7
State NOLs and tax credit carryforwards                      4.4                 -
Other postretirement/employment benefits                   174.5                 -
Other                                                        3.5                 -
                                                        --------           -------
    Total                                               $  246.7           $  92.1
                                                        ========           =======
</TABLE>

                                      -7-
<PAGE>   8
Note E - Income Taxes (continued)
- - ---------------------
    State net operating losses (NOLs) will expire in years through 2007.
Foreign tax credits will expire in 1995.

    The Company believes that the adoption of SFAS 109 will not materially
change its computation of annual tax expense or its effective tax rate.

Note F - Accounts Receivable
- - ----------------------------
    In June 1994, the Company extended its agreement with a financial
institution to sell, with limited recourse, $60 million of undivided fractional
interests in a $100 million pool of eligible accounts receivable through 1994.
Under the agreement, new receivables are sold as collections reduce previously
sold receivables.  The Company has retained collection and administrative
responsibilities as agent for the purchaser and has established an allowance
for doubtful accounts for such receivables based on expected collectibility.
Accounts receivable as shown in the Consolidated Balance Sheet are net of $60
million for 1994 and 1993 representing the interests in receivables sold under
this agreement.  In light of the pending expiration of this program at the end
of December 1994, the Company is evaluating various options, including new
programs for the sale of receivables or repurchasing the receivables under its
existing credit facility.

Note G - Inventories
- - --------------------
    Inventories are stated at the lower of cost or market value.  A portion of
the inventories are priced by use of the last-in, first-out (LIFO) method using
various dollar value pools.  Interim LIFO determinations involve management's
judgments of expected year-end inventory levels.  Components of inventory are
as follows:

<TABLE>
<CAPTION>
                                                                         August 31,           November 30,
                                                                            1994                  1993      
                                                                         ------------         ------------
                                                                                    (Millions)
      <S>                                                                <C>                     <C>
      Raw materials and supplies                                         $    44.2               $    43.9
      Work-in-process                                                         12.3                    14.8
      Finished products                                                       61.9                    57.2
                                                                         ---------               ---------
        Approximate replacement cost of LIFO
        inventories                                                          118.4                   115.9
      Reserves, primarily LIFO                                               (35.8)                  (35.0)
      Long-term contracts at average cost                                    245.2                   262.5
      Progress payments                                                     (160.3)                 (144.1)
                                                                         ---------               --------- 
                                                                         $   167.5               $   199.3
                                                                         =========               =========
</TABLE>

Note H - Long-Term Debt and Credit Lines
- - ----------------------------------------
    In April 1992, the Company converted all previously outstanding revolving
loans into a three-year $450 million unsecured revolving credit facility
(Facility).  In April 1994, banks with commitments totalling $440 million
extended the maturity date of the Facility for one year to April 1996.  It is
extendable for up to one additional year at the option of the Company and with
the approval of the participating banks.  As of August 31, 1994, unused
revolving lines of credit totalled $170 million.  The Company pays commitment
fees of 3/8 of one percent on the unused balance.  Interest rates are variable,
primarily based on LIBOR, and are currently at an average rate of 5.86 percent.





                                      -8-
<PAGE>   9
Note H - Long-Term Debt and Credit Lines (continued)
- - ----------------------------------------
    The Facility contains various debt restrictions and provisions relating to
net worth and interest coverage ratios.  The Company is required to maintain
consolidated net worth of not less than $222 million, excluding the impact of
new accounting standards.  As of August 31, 1994, after adjusting for the newly
implemented accounting standards discussed in Note B, the Company continued to
be in compliance with its debt covenants.

    The Company has interest rate swap agreements covering a notional amount of
$75 million which expire in 1995.  The semi-annual settlement rates for these
agreements are calculated as a spread between a fixed annual rate of 9.54
percent and the six month floating LIBOR rate.

    During the third quarter of 1992, the Company issued $115 million of 8%
Convertible Subordinated Debentures due August 1, 2002 (Debentures).  The
Debentures are redeemable at the option of the Company, in whole or in part, at
any time on or after August 10, 1996.  The Debentures are convertible at any
time prior to maturity, unless previously redeemed, into shares of Common Stock
at a conversion price of $16.065 per share (equivalent to a conversion rate of
approximately 62.247 shares of Common Stock per $1,000 principal amount of
Debentures) subject to adjustment in certain circumstances.  The market value
of the Debentures was $127.1 million at August 31, 1994.

    At August 31, 1994, the Company had unsecured, uncommitted lines of credit
with several banks for short-term borrowings aggregating $30 million, of which
$13 million was outstanding.  Borrowings under such lines generally bear
interest at money market rates and are payable on demand.  The Company also had
outstanding letters of credit totalling $45 million at August 31, 1994.

Note I - Employee Benefit Plans
- - -------------------------------
    Effective December 1, 1993, the Company adopted SFAS No. 106 "Employers'
Accounting for Postretirement Benefits Other Than Pensions" as discussed under
Note B - Accounting Changes.  The Company currently provides certain unfunded
health care and life insurance benefits to most retired employees with varied
coverage by employee group.

    The table below sets forth the components of the net periodic
postretirement benefit cost and the accumulated postretirement benefit
obligation for postretirement benefits other than pensions.

<TABLE>
<CAPTION>
Net Periodic Postretirement Benefit Cost                                                                      
- - -----------------------------------------------------------------------------------------------------------------
                                                                 Three Months Ended             Nine Months Ended
(Millions)                                                         August 31, 1994               August 31, 1994 
- - -----------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>              <C>
Service Cost                                                            $ 1.1                        $    3.6
Interest Cost                                                             7.5                            23.1
                                                                        -----                        --------
   Total Cost                                                           $ 8.6                        $   26.7
                                                                        =====                        ========

Accumulated Postretirement Benefit Obligation                                                                
- - ----------------------------------------------------------------------------------------------------------------
(Millions)                                                                                       August 31, 1994
- - ----------------------------------------------------------------------------------------------------------------
Retirees                                                                                             $  280.1
Fully eligible active plan participants                                                                  63.7
Other active plan participants                                                                           60.7
                                                                                                     --------
   Total benefit obligation                                                                          $  404.5
                                                                                                     ========
</TABLE>


                                      -9-
<PAGE>   10
Note I - Employee Benefit Plans (Continued)
- - -------------------------------
    The accumulated postretirement benefit obligation includes the impact of
the recent cost-sharing program announced to employees and retirees on October
4, 1993.  The program establishes limits on the average amount the Company pays
annually to provide future retiree medical coverage.  The Company believes that
it has the legal right to implement this new cost-sharing program and has
recently prevailed in a lawsuit before the U.S. District Court challenging the
Company's right to modify retiree medical benefits as changed in 1991.  This
ruling is under appeal to the U.S. Court of Appeals for the Sixth Circuit.
While the Company expects to prevail on appeal, an adverse ruling could affect
the future cost of providing retiree health benefits.

    The accumulated postretirement benefit obligation and related benefit cost
are determined by the application of relevant actuarial assumptions.  The
Company utilized an 8 percent discount rate and anticipates its health care
cost trend rate will decline from 12 percent in 1994 to 6 percent in 2003,
after which the trend rate is expected to stabilize.  The effect of a one
percentage point increase in the assumed health care cost trend rate for each
future year would increase the benefit obligation by $9.7 million and the
current quarter benefit expense by $.2 million.

Note J - Contingencies and Uncertainties
- - ----------------------------------------
Environmental Matters
- - ---------------------
Sacramento, California

    In June 1989, the United States District Court for the Eastern District of
California approved entry of a Partial Consent Decree (Decree) which partially
settled environmental litigation initiated against Aerojet and its inactive
subsidiary, Cordova Chemical Company, by the State of California (State) and
the United States Environmental Protection Agency (EPA) as a result of the
release of chemicals at Aerojet's Sacramento, California facility prior to
1980.

    Aerojet is conducting a Remedial Investigation/Feasibility Study (RI/FS) of
the Sacramento site under the Decree and will prepare an RI/FS report on
specific environmental conditions present at the site and alternatives
available to remedy such conditions.  The Decree does not require Aerojet to
perform final remedial measures at the site.

    The Decree provides that, during the period 1989 through 1994, Aerojet will
pay an aggregate of $5.4 million to (i) resolve civil monetary claims of the
State and (ii) reimburse the State and the EPA for their past costs incurred in
connection with the environmental matters at the Sacramento site.  Aerojet has
satisfied this obligation.  Additionally, Aerojet is required to pay for
certain costs associated with ongoing government monitoring of Aerojet's
compliance with the Decree.

    In 1990, the United States government settled Aerojet's claims for
reimbursement of a portion of environmental costs incurred at the site prior to
July 1989 for $37 million.  The 1990 settlement requires that the United States
will receive credit equal to 50 percent of any insurance recovery that Aerojet
may receive in respect of costs covered by the settlement, except amounts paid
conditionally or under a reservation of the insurers' rights or claims.

    In September 1993, Aerojet reached a second settlement with the United
States government on its claim to recover a portion of environmental
restoration costs incurred, or to be incurred, after June 1989 (covered costs).
Under the terms of the 1993 settlement, covered costs recovered by





                                      -10-
<PAGE>   11
Note J - Contingencies and Uncertainties (continued)
- - ----------------------------------------------------
Aerojet from the U.S. for the period July 1989 through November 1992 total
approximately $18 million.  This recovery was accomplished through the
government's release of rights to funds held by Aerojet.  The settlement also
provides that 65 percent of covered costs incurred after November 1992, net of
insurance recoveries, will be added to the pricing of government contracts.

    As in the first settlement, Aerojet agreed to dismiss its contract claim
before the Armed Services Board of Contract Appeals and also to release its
claim under the "Superfund" law against the United States in federal district
court for recovery of costs covered by the settlement.

    Aerojet is in the process of completing the RI/FS which is designed to
determine the extent of the contamination and feasible remediation efforts.
Aerojet has a reserve of approximately $20 million for its expected share of
future environmental costs to complete the RI/FS and for currently identifiable
remediation.  However, until the RI/FS process is substantially completed,
Aerojet will not be able to determine the ultimate costs or the duration of
time for the final remediation effort.

    Legal proceedings to obtain reimbursement of environmental response costs
from insurers are continuing.  However, Aerojet presently cannot estimate
either the total amount of such costs that may be incurred at the site or the
recovery that may be obtained under any policy.

Lawrence, Massachusetts

    The Company has completed a study of remediation alternatives for its
closed Lawrence, Massachusetts facility, which was contaminated with PCBs, and
has begun site remediation and off-site disposal of debris.  The Company has a
reserve of $27 million for the decontamination and the long-term operating and
maintenance costs of this site.  The reserve represents the Company's best
estimate for the remaining remediation cost.  The study indicated that the
future remediation cost could range as high as $51 million depending on the
results of future testing and the ultimate remediation alternatives undertaken
at the site.   The time frame for remediation is currently estimated to range
from 5 to 9 years.

Muskegon, Michigan

    Aerojet and its two inactive Cordova Chemical subsidiaries (Cordova) have
been involved in litigation regarding a former Cordova facility in Muskegon,
Michigan, where the EPA has conducted an RI/FS under the superfund law.  The
United States District Court for the Western District of Michigan previously
ruled that Aerojet and Cordova were liable with a former owner/operator of the
site for remediation at the facility.  Separately, the State of Michigan Court
of Claims previously ruled that the State of Michigan is obligated to indemnify
Cordova for remediation costs which it incurs at the site.  These rulings have
been appealed to the Sixth Circuit United States Court of Appeals and the
Michigan Court of Appeals, respectively.  Aerojet and Cordova expect to prevail
on these appeals.  On a related matter, in May 1993 the U.S. EPA terminated,
without resolution, two orders issued in 1990 and 1991 to Cordova and other
parties to perform site and groundwater remediation.

    The EPA has hired the U.S. Army Corp of Engineers to construct a
groundwater treatment facility at the site.  Construction is expected to be
completed in July 1995.  Final remediation costs for groundwater and soils
cannot presently be determined, but could range from $50 million to $100
million, depending on the remediation methods ultimately required.
Furthermore, the





                                      -11-
<PAGE>   12
Note J - Contingencies and Uncertainties (continued)
- - ----------------------------------------------------
Company believes that most of the remediation costs will be paid by the former
owner/operator and that its $6 million reserve along with probable insurance
recoveries of approximately $9 million will be adequate to cover the Company's
costs and expenses associated with this matter.

Toledo, Ohio

    In 1992, the Company signed a Consent Decree with the State of Ohio
relative to the remediation of PCBs at its formerly owned Toledo, Ohio
facility.  A remediation plan for the removal of the PCBs under the Consent
Decree was approved by the State in May 1994. Remediation is expected to be
completed this year.  The Company believes that its established reserves of $4
million will be adequate to cover all future costs and expenses associated with
this matter.

San Gabriel Valley Basin, California

    Aerojet, through its Azusa facility, is one of a large number of
potentially responsible parties (PRPs) in the portion of the San Gabriel Valley
Superfund Site known as the Baldwin Park Operable Unit (BPOU).  Regulatory
action is proceeding on two tracks:  specific site investigation and cleanup
supervised by the California Regional Water Quality Control Board under
delegation from the EPA, and regional groundwater remediation, under the direct
control of the EPA.

    Aerojet is conducting an investigation of its current and historical
properties in Azusa pursuant to a work plan negotiated with the Regional Board
and EPA.  The EPA issued a Record of Decision (ROD) on March 31, 1994 for a
groundwater remediation plan for the BPOU, estimated to cost $47 million in
non-recurring costs and $4 to $5 million in annual operating expense.  Aerojet
and other PRPs are participating in an effort by the San Gabriel Valley Water
Quality Authority to develop an alternative "consensus" plan in which water
supply entities would join and share costs.  There have been no negotiations to
date concerning allocation of potential remediation costs among PRPs and other
parties.

    Aerojet's San Gabriel Valley cost exposure cannot be estimated at this
time.  However, management does not believe, on the basis of presently
available information, that resolution of this matter will materially affect
the consolidated financial condition of the Company.  Among the factors
considered by management are:  the number of other viable PRPs in the BPOU; the
potential for cost sharing with water supply interests; data indicating that
the principal groundwater contamination is upgradient of Aerojet's property;
and the fact that, to date, Aerojet's San Gabriel costs are being allowed by
the Government in the pricing of Aerojet's contracts.  Additionally, Aerojet
has filed suit against its insurers for recovery of such costs.

Other Sites

    The Company is also currently involved, together with other companies, in
20 other Superfund sites on the National Priority List under the federal
Comprehensive Environmental Response, Compensation, and Liability Act
(Superfund) and 14 other non-Superfund sites.  In many instances, the Company's
liability and its proportionate share of costs has not been determined largely
due to uncertainties as to the nature and extent of site conditions, the
Company's involvement and potential recoveries from insurance and other
sources.  While government agencies frequently claim potentially responsible
parties are jointly and severally liable at such sites, in the Company's
experience, interim and final allocations of liability costs are generally made
based on relative contributions of waste.





                                      -12-
<PAGE>   13
Note J - Contingencies and Uncertainties (continued)
- - ----------------------------------------------------
    Such other Superfund sites include Stringfellow (California); Organic
Chemical (Michigan); Summit National (Ohio); Hardage/Criner (Oklahoma);
Industrial Excess (Ohio); and Solvent Recovery Service of New England
(Connecticut).  Other non-Superfund sites include Westbury (New York); Four
County Landfill (Indiana); and Delta Chemical (Pennsylvania).  The Company's
final allocated share of investigation and remediation costs at a number of
these sites has not yet been determined.  Based on the Company's previous
experience, its allocated share has frequently been minimal, in many instances
less than 1 percent.  The Company has reserves of approximately $13 million as
of August 31, 1994 which it believes are sufficient to cover its best estimate
of its share of the environmental remediation costs at these other sites.

Environmental Summary
- - ---------------------
    In regard to the sites discussed above, excluding Sacramento, management
does not believe, on the basis of presently available information, that
resolution of these matters will materially affect the consolidated financial
condition of the Company.  The effect of resolution of these matters on results
of operations cannot be predicted due to the uncertainty concerning both the
amount and timing of future expenditures and future results of operations.

Other Legal Matters
- - -------------------
    The Company and its subsidiaries are subject to various legal actions,
governmental investigations, and proceedings relating to a wide range of
matters in addition to those discussed above.  In the opinion of management,
after reviewing the information which is currently available with respect to
such matters and consulting with the Company's counsel, any liability which may
ultimately be incurred with respect to these additional matters will not
materially affect the consolidated financial position of the Company.  The
effect of resolution of these matters on results of operations cannot be
predicted because any such effect depends on both future results of operations
and the amount and timing of the resolution of such matters.


                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


Material Changes in Financial Condition
- - ---------------------------------------
    Cash flow provided from operating activities for the first nine months of
fiscal 1994 was $81.5 million as compared to $1.3 million for the first nine
months of 1993.  The improvement was primarily due to the decrease in working
capital requirements.

    At August 31, 1994, GenCorp's total debt was $418 million, essentially flat
with debt at the end of the second quarter of 1994.  Interest expense in the
quarter increased to $7.9 million from $6.8 million in the comparable period
last year due to a higher level of average debt outstanding and higher interest
rates compared to the 1993 third quarter.

    In June 1994, the Company extended its agreement with a financial
institution to sell, with limited recourse, $60 million of undivided fractional
interests in a $100 million pool of eligible accounts receivable through 1994
(see Note F).  In light of the pending expiration of this program at the end of
December 1994, the Company is evaluating various options, including new
programs for the sale of receivables or repurchasing the receivables under its
existing credit facility.





                                      -13-
<PAGE>   14
Material Changes in Results of Operations
- - -----------------------------------------
    Net income for the third quarter of fiscal year 1994 was $6.4 million
amounting to $0.20 per share, compared to $7.7 million or $0.25 per share in
the third quarter of fiscal year 1993.  On a fully diluted basis, earnings per
share for the third quarter of 1994 were $0.20 per share, compared to $0.24 per
share in the third quarter of 1993.  During the 1994 third quarter, a charge of
approximately $1.4 million pretax, or $0.03 per share after tax, was taken for
expenses related to the Company's organizational changes announced on August
15, 1994.

    Net sales in the third quarter of 1994 declined to $374.4 million from
$482.1 million in the third quarter of 1993.  As anticipated, sales growth at
both the automotive and polymer products business segments partially offset the
expected decline at Aerojet.

    Segment operating profit decreased to $23.5 million in the third quarter of
1994, from $26.2 million in the third quarter of 1993.  Improved earnings at
the automotive and polymer products business segments were offset by the
decline in operating profit at Aerojet.

    During the 1994 third quarter, GenCorp announced a series of strategic
actions intended to create greater focus on the Company's commercial
businesses, accelerate decisions on the future of its defense and aerospace
businesses, place increased emphasis on international growth, and streamline
the overall corporate management structure.  The announced organizational
changes will enhance GenCorp's productivity and competitiveness by giving the
Company a flatter, more flexible and responsive management structure, and are
expected to reduce total corporate-wide administrative overhead costs for 1995
by at least $5 million pretax.

    Net sales for the automotive business segment in the third quarter of 1994
were $126.6 million, 10 percent higher than the comparable 1993 quarter.
Increased vehicle production in North America, particularly in the light truck
segment, continues to be the primary contributor to the growth in sales
revenue.

    Segment operating profit for the automotive businesses increased to $4.2
million in the third quarter of 1994, from $1.1 million in the third quarter of
1993.  In addition to the volume-related growth, the major contributors to the
earnings improvement continued to be manufacturing efficiency gains at both the
Vibration Control and Reinforced Plastics divisions.  However, GenCorp's
investment in HENNIGES had a negative impact on the segment's earnings in the
third quarter of 1994, as the German automotive market remains weak.

    On September 14, 1994, GenCorp announced that it had acquired the remaining
51 percent equity interest in HENNIGES, a significant manufacturer of highly
engineered molded and extruded rubber products for major German original
equipment automotive manufacturers, and assumed 100 percent ownership of the
firm.  Due to the increased ownership, near-term losses will be larger.  With
100 percent ownership, GenCorp will initiate an aggressive restructuring and
cost reduction campaign patterned after its successful U.S. experiences to
drive HENNIGES towards profitable performance at the earliest possible date.
Despite the near-term challenges facing HENNIGES, the acquisition is an
important part of GenCorp's long-term European automotive strategy.  HENNIGES
strengthens and enhances the Company's international capability, which is
important to competing in today's global automotive markets and is critical to
meeting the needs and requirements of customers in both Europe and North
America.





                                      -14-
<PAGE>   15
Material Changes in Results of Operations (continued)
- - -----------------------------------------
    During the 1994 third quarter, the Vehicle Sealing Division launched
production of the complete sealing systems for the new General Motors
Jimmy/Blazer sport utility vehicles and was awarded the contract for production
of the complete body and glass sealing systems for the new Mercedes-Benz
all-activity vehicle to be produced in Alabama beginning in 1997.  Also during
the quarter, the Reinforced Plastics Division announced the formation of an
Industrial Composites Group which will focus on an array of specialty composite
products in industrial markets outside the automotive industry.  The group
received its first contract in August to make forklift hood sets.

    Net sales for the polymer products business segment in the third quarter of
1994 were $146.7 million, 10 percent higher than in 1993.  All business units
contributed to the quarter's sales improvement with the exception of the
Wallcovering Division, which was adversely affected by lower residential
volume.

    Segment operating profit for the polymer products businesses was $11.3
million, 12 percent higher than the third quarter of 1993.  The higher
quarterly earnings resulted from volume-related gains at the Latex Division,
primarily due to higher capacity utilization at the Green Bay, Wisconsin plant,
and the performance of Reneer Films, which was acquired during the 1993 third
quarter.  Escalating raw material costs are negatively affecting the margins of
the segment's businesses.  The Company is making concerted efforts to mitigate
the effect of these cost increases through productivity improvements, material
substitution and product pricing.

    Improvement in the fourth quarter of the year for the automotive and
polymer products businesses will continue to be influenced by an improving U.S.
economy and continued strong domestic vehicle production.  Polymer Products
continues to be faced with raw material costs pressures which could limit its
upside potential in the fourth quarter of the year.

    At Aerojet, net sales in the third quarter of 1994 were $101.1 million, a
57 percent decline from the 1993 third quarter.  The decrease primarily
reflects the 1994 second quarter sale of the medium caliber ammunition and air
dispensed munition business, the impact of prior propulsion program
cancellations and lower levels of activity in other defense and aerospace
programs.

    Aerojet's business segment operating profit for the third quarter of 1994
was $8.0 million compared to $15.0 million earned in the third quarter of 1993.
The 47 percent decline in earnings was primarily attributable to the lower
sales revenues.

    In July, Aerojet was awarded a $76 million Minuteman Stage 2 contract for
low rate production as well as for design and development studies in
anticipation of the next Minuteman remanufacture cycle expected in the year
2000.  Aerojet designed, developed and produced all 3,061 Minuteman Stage 2
motors from 1959 through 1979.  Since 1979, Aerojet has been awarded contracts
to remanufacture 1,170 of these motors.  Minuteman is America's only remaining
land-based Intercontinental Ballistic Missile.

    Also in July, Aerojet completed negotiations on a Titan IV contract aimed
at making product improvements on Aerojet's Titan Stage 1 and 2 engines while
preserving critical skills until the next production contract, expected late in
1996.  This contract restructures and expands the scope of an existing
contract, adding an additional $30 million, for a new total contract value of
$110 million.  Production of engines is expected to extend well into the next
century for Titan IV, America's only unmanned heavy-lift launch vehicle.





                                      -15-
<PAGE>   16
Material Changes in Results of Operations (continued)
- - -----------------------------------------
    GenCorp's net income before cumulative effect of accounting changes for the
first nine months of 1994 was $17.4 million or $0.55 per share compared to
$31.6 million or $1.00 per share for the first nine months of 1993.  Earnings
per share on a fully diluted basis for the first nine months of 1994 and 1993
before cumulative effect of accounting changes were $0.55 and $0.92,
respectively.

    As previously disclosed, the Company adopted new financial accounting
standards during the first quarter of fiscal 1994, including SFAS No. 106
"Employers' Accounting for Postretirement Benefits Other Than Pensions" and
SFAS No. 109 "Accounting for Income Taxes".  The net impact of the cumulative
effect to December 1, 1993 of the accounting changes was a noncash,
nonrecurring, after-tax charge of $212.7 million, or $6.71 per share.

    GenCorp's net income including the cumulative effect of accounting changes
for the first nine months of 1994 was a loss of $(195.3) million or $(6.16) per
share compared to a profit of $31.6 million or $1.00 per share for the first
nine months of 1993.  Earnings per share on a fully diluted basis for the first
nine months of 1994 and 1993 including the effect of the accounting changes
were $(6.16) and $0.92 respectively.

Environmental Matters
- - ---------------------
    GenCorp's policy is to conduct its businesses with due regard for the
preservation and protection of the environment.  The Company devotes a
significant amount of resources and management attention to environmental
matters and actively manages its ongoing processes to comply with extensive
environmental laws and regulations.  The Company is involved in the remediation
of environmental conditions which resulted from previously accepted
manufacturing and disposal practices that date back to the 1950's and 1960's at
certain of its own plants.  In addition, the Company has been designated a
potentially responsible party, with other companies, at sites undergoing
investigation and remediation.

    The nature of environmental investigation and cleanup activities often
makes it difficult to determine the timing and amount of any estimated future
costs that may be required for remedial measures.  However, the Company reviews
these matters and accrues for costs associated with the remediation of
environmental pollution when it becomes probable that a liability has been
incurred and its proportionate share of the amount can be reasonably estimated.
The Company's consolidated balance sheet at August 31, 1994 reflects accruals
of approximately $70 million for investigation and remediation costs.

    The effect of resolution of environmental matters on results of operations
cannot be predicted due to the uncertainty concerning both the amount and
timing of future expenditures and future results of operations.  The Company
will continue its efforts to mitigate past and future costs through pursuit of
claims for insurance and for reimbursement under various government contracts.

    For additional discussion of environmental matters, refer to Note J -
Contingencies and Uncertainties beginning on page 10.





                                      -16-
<PAGE>   17
                           Part II. OTHER INFORMATION
                           --------------------------

Item 1.  Legal Proceedings
- - --------------------------
    Information concerning legal proceedings relating to environmental matters
at Aerojet's Sacramento, California facility and at other environmental sites
which appears in Note J beginning on page 10 of this report is incorporated
herein by reference.

    The Company's annual report on Form 10-K for the fiscal year ended November
30, 1993 discussed the status of the Company's claims against Shearson Lehman
Brothers, Inc. ("Shearson") arising out of Shearson's participation in a 1987
hostile tender offer for the Company.  In October 1992, the United States
District Court in Columbus, Ohio ("Court") granted Shearson's renewed motion
for summary judgment on GenCorp's claim for compensatory damages, but granted
the Company's renewed motion for clarification of the Court's opinion and order
dated April 8, 1992 making it clear that GenCorp's claim for disgorgement of
the fees that Shearson received as a result of the takeover attempt was not
dismissed and remained in the case.  The court also denied Shearson's renewed
motion for summary judgment on GenCorp's claim that Shearson violated a
fiduciary duty to GenCorp.  Accordingly, judgment was entered in favor of
Shearson with respect to GenCorp's claim for compensatory damages, and
GenCorp's remaining claim seeking disgorgement to GenCorp of Shearson's fees
was stayed pending resolution of an appeal of the judgment on GenCorp's
compensatory damages claim to the United States Court of Appeals for the Sixth
Circuit.  The parties had submitted briefs to the Court, presented oral
arguments to the Court and were awaiting decision by the Court.  On October 6,
1994, the parties reached a settlement of the Company's claims against Shearson
and signed an agreement which calls for Shearson to pay the Company $20 million
dollars immediately.  The settlement payment is a reimbursement of expenses
incurred by GenCorp in responding to the 1987 unsolicited tender offer,
including its investment banking fees and legal fees.

    The Company and its subsidiaries are subject to various legal actions,
governmental investigations, and proceedings relating to a wide range of
matters in addition to those discussed above and in Parts I and II of this
Report.  In the opinion of management, after reviewing such matters and
consulting with the Company's counsel, any liability which may ultimately be
incurred with respect to these additional matters will not materially affect
the consolidated financial position of the Company.

Item 5. Other Information
- - -------------------------
    GenCorp President and Chief Executive Officer John B. Yasinsky announced
organization changes on August 15, 1994 as part of a series of strategic
actions which are discussed on page 14 of this report.  The Company has
eliminated its Akron-based automotive and polymer products segment headquarters
staffs and has consolidated its top management team into a new Office of the
Chief Executive which will serve as GenCorp's top policy making body.  Former
segment presidents, William E. Bachman and Marvin L. Isles and Roger I.
Ramseier, President of Aerojet, were elected Executive Vice Presidents of
GenCorp, effective July 15, 1994, and joined Mr. Yasinsky in this newly created
office.  A new corporate international office reporting to the Office of the
Chief Executive was created and Dr. Philip A. Spanninger was elected to head
this office as Vice President, International.





                                      -17-
<PAGE>   18
Item 5. Other Information (continued)
- - -------------------------
    As part of the restructuring effort, two individuals were elected senior
vice presidents and eight individuals were elected vice presidents of GenCorp
effective August 11, 1994.  D. Michael Steuert was elected Senior Vice
President, Chief Financial Officer and Treasurer.  Charles R. Ennis was
elected Senior Vice President, Law and Environmental Affairs; General Counsel.
The eight presidents of GenCorp's commercial businesses in automotive and
polymer products markets were elected vice presidents of the corporation.  They
are Thomas W. Arndt, Vibration Control Division; P. David Mittiga, Plastic
Films Division; Wayne A. Smith, Vehicle Sealing Division; Harry B. Thompson,
Reinforced Plastics Division; James W. Ward, Wallcovering Division; Gregg R.
Weida, Penn Racquet Sports; Dalton I. Windham, Designed Plastics Division; and
Marvin W. Zima, Latex Division.  Effective September 9, 1994, Michael E. Hicks
was elected Treasurer of the Company.  Mr. Steuert had served as Treasurer
prior to Mr. Hicks' appointment.  All corporate staff and division officers now
report to the Office of the Chief Executive.

    Mr. Harry A. Shaw, a Director of the Company since September 1990, passed
away on September 5, 1994.

Item 6.  Exhibits and Reports on Form 8-K
- - -----------------------------------------
        a) Exhibits
           --------
             Table                                                      Exhibit 
            Item No.             Exhibit Description                     Number
            --------------------------------------------------------------------
               11       Statement re computation of per share earnings.    11

               27       Financial Data Schedule                            27
                        (Filed for EDGAR only)

         b)   Reports on Form 8-K
              -------------------
              There have been no reports on Form 8-K filed during the quarter
              ended August 31, 1994.





                                      -18-
<PAGE>   19
                                   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.




                                        GENCORP INC.



Date    October 7, 1994                 By    /s/ F. J. Lucksinger 
    ---------------------------            -------------------------------
                                           F. J. Lucksinger, Vice President
                                           and Controller




Date    October 7, 1994                 By    /s/ C. R. Ennis 
    ---------------------------            -------------------------------
                                           C. R. Ennis, Senior Vice President, 
                                           Law and Environmental Affairs; 
                                           General Counsel




                                      -19-

<PAGE>   1
<TABLE>
                                                                                                                        EXHIBIT 11

                                                           GenCorp Inc.
                                             COMPUTATION OF EARNINGS PER COMMON SHARE

<CAPTION>
                                                               Unaudited                                    Unaudited
                                                           Three Months Ended                           Nine Months Ended     
                                                    -----------------------------------------------------------------------------
                                                        August 31,        August 31,               August 31,      August 31,
                                                          1994             1993                      1994            1993 
                                                         ------           ------                    ------          ------
<S>                                                        <C>               <C>                   <C>                <C>
Earnings (Dollars in Millions)
- - --------                      

Income Before Cumulative Effect
   of Accounting Changes                                    $ 6.4             $ 7.7                $    17.4          $ 31.6

Cumulative Effect of Accounting Changes                         -                 -                   (212.7)              -
                                                            -----             -----                ---------          ------

Net Income (Loss) for Primary Earnings
   Per Share                                                  6.4               7.7                   (195.3)           31.6

Tax Affected Interest Expense
   Applicable to 8% Convertible
   Subordinated Debentures                                    1.4               1.4                      4.1             4.1
                                                            -----             -----                ---------          ------

Net Income (Loss) for Fully Diluted
   Earnings Per Share                                       $ 7.8             $ 9.1                $  (191.2)         $ 35.7
                                                            =====             =====                =========          ======


Shares (In Thousands)
- - ------               

Weighted Average Number of Common
   Shares Outstanding for Primary
   Earnings Per Share                                      31,731            31,730                   31,731          31,730

Assuming Conversion of 8% Convertible
   Subordinated Debentures                                  7,158             7,158                    7,158           7,158
                                                         --------          --------                  -------         -------

Weighted Average Number of Common
   Shares Outstanding for Fully Diluted
   Earnings Per Share                                      38,889            38,888                   38,889          38,888
                                                         ========          ========                  =======         =======


Earnings Per Share
- - ------------------

Income Before Cumulative Effect
   of Accounting Changes                                    $ .20             $ .25                $    .55           $ 1.00

Cumulative Effect of Accounting Changes                         -                 -                   (6.71)               -
                                                            -----             -----                --------           ------

Net Income (Loss) for Primary Earnings
   Per Share                                                $ .20             $ .25                $  (6.16)          $ 1.00
                                                            =====             =====                ========           ======

Fully Diluted Earnings Per Share                            $ .20             $ .24                $  (6.16)          $  .92
                                                            =====             =====                ========           ======
</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER>              1,000
       
<S>                                        <C>
<PERIOD-TYPE>                              9-MOS
<FISCAL-YEAR-END>                                  NOV-30-1993 
<PERIOD-END>                                       AUG-31-1994 
<CASH>                                                  21,900
<SECURITIES>                                             7,400 
<RECEIVABLES>                                          140,400 
<ALLOWANCES>                                                 0 
<INVENTORY>                                            167,500 
<CURRENT-ASSETS>                                       377,000 
<PP&E>                                               1,234,900
<DEPRECIATION>                                         725,600 
<TOTAL-ASSETS>                                       1,204,900 
<CURRENT-LIABILITIES>                                  299,400 
<BONDS>                                                115,000
<COMMON>                                                 3,200 
                                        0 
                                                  0 
<OTHER-SE>                                              22,400 
<TOTAL-LIABILITY-AND-EQUITY>                         1,204,900 
<SALES>                                              1,243,800
<TOTAL-REVENUES>                                     1,243,800 
<CGS>                                                1,052,800
<TOTAL-COSTS>                                        1,187,600 
<OTHER-EXPENSES>                                         4,100 
<LOSS-PROVISION>                                             0 
<INTEREST-EXPENSE>                                      23,100 
<INCOME-PRETAX>                                         29,000 
<INCOME-TAX>                                            11,600 
<INCOME-CONTINUING>                                     17,400 
<DISCONTINUED>                                               0 
<EXTRAORDINARY>                                              0 
<CHANGES>                                            (212,700)
<NET-INCOME>                                         (195,300)
<EPS-PRIMARY>                                           (6.16)
<EPS-DILUTED>                                           (6.16)
        

</TABLE>


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