GOODRICH B F CO
10-Q, 1998-05-13
GUIDED MISSILES & SPACE VEHICLES & PARTS
Previous: GLADSTONE RESOURCES INC, SC 13D, 1998-05-13
Next: FINOVA CAPITAL CORP, 10-Q, 1998-05-13








                                  FORM 10-Q


                     SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

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



For Quarter Ended            March 31, 1998
                    ------------------------------

Commission file number           1-892
                       ------------------------

                          THE B.F.GOODRICH COMPANY
                          ------------------------


          NEW YORK                                     34-0252680
- -------------------------------                  --------------------
(State or other jurisdiction of                     (I.R.S. Employer
incorporation or organization)                    Identification No.)


4020 KINROSS LAKES PARKWAY, RICHFIELD, OHIO             44286-9368
- -------------------------------------------         ------------------
(Address of principal executive offices)                 (Zip Code)


Registrant's telephone number, including area code   330-659-7600
                                                     ------------


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 
                              -------          -------


As of March 31, 1998, there were 72,916,001 shares of common stock outstanding.
There is only one class of common stock.


<PAGE>

PART I.   FINANCIAL INFORMATION
ITEM 1.   Financial Statements


                          THE B.F.GOODRICH COMPANY
            CONDENSED CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
               (Dollars in millions, except per share amounts)


<TABLE>
<CAPTION>
                                                      Three Months Ended
                                                           March 31,
                                                --------------------------------
                                                     1998              1997
                                                --------------    --------------


<S>                                             <C>               <C>          
Sales                                           $       937.7     $       764.2
Operating Costs and Expenses:
  Cost of sales                                         683.5             561.2
  Selling and administrative expenses                   143.5             131.7
                                                --------------    --------------
                                                        827.0             692.9
                                                --------------    --------------
Operating income                                        110.7              71.3
Interest expense                                        (15.8)            (18.8)
Interest income                                           2.9               2.2
Other expense - net                                      (5.5)             (2.9)
                                                --------------    --------------
Income from continuing operations before
  income taxes and Trust distributions                   92.3              51.8
Income tax expense                                      (35.5)            (19.4)
Distributions on Trust preferred securities              (2.6)             (2.6)
                                                --------------    --------------
Income from continuing operations                        54.2              29.8
Income (loss) from discontinued operations               (1.6)             64.1
                                                --------------    --------------
Net Income                                      $        52.6     $        93.9
                                                ==============    ==============


Earnings (loss) per share:
  Basic
    Continuing operations                       $         0.74     $       0.42
    Discontinued operations                              (0.02)            0.91
                                                --------------    --------------
    Net income                                  $         0.72     $       1.33
                                                ==============    ==============


Earnings (loss) per share:
  Diluted
    Continuing operations                       $        0.72     $        0.40
    Discontinued operations                             (0.02)             0.87
                                                --------------    --------------
    Net income                                  $        0.70     $        1.27
                                                ==============    ==============



Dividends declared per common share             $       0.275     $       0.275

</TABLE>



See notes to condensed consolidated financial statements.


                                       Page 2


<PAGE>

                              THE B.F.GOODRICH COMPANY
                    CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
                                (Dollars in millions)
<TABLE>
<CAPTION>
                                                               March 31,                December 31,
                                                                 1998                      1997
                                                            ----------------         ----------------
<S>                                                         <C>                       <C>  
ASSETS
- ------
Current Assets
  Cash and cash equivalents                                 $          60.5           $         47.0
  Accounts and notes receivable, less allowances
    for doubtful receivables (March 31, 1998:
    $18.6; December 31, 1997: $21.3)                                  598.6                    532.6
  Inventories                                                         671.2                    652.6
  Deferred income taxes                                               133.3                    132.4
  Prepaid expenses and other assets                                    33.1                     36.7
                                                            ----------------          ----------------
          Total Current Assets                                      1,496.7                  1,401.3
                                                            ----------------          ----------------

Property
  Land, buildings and machinery and equipment                       2,028.9                  2,015.4
  Allowances for depreciation and amortization                       (967.5)                  (950.3)
                                                            ----------------          ----------------
          Total Property                                            1,061.4                  1,065.1
                                                            ----------------          ----------------

Deferred Income Taxes                                                  80.9                     86.0
Prepaid Pension                                                       143.0                    148.3
Goodwill                                                              535.3                    546.2
Identifiable Intangible Assets                                         50.4                     51.1
Other Assets                                                          578.4                    195.9
                                                            ----------------          ----------------
                                                            $       3,946.1           $      3,493.9
                                                            ================          ================

LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------
Current Liabilities
  Short-term bank debt                                      $         506.8           $        192.8
  Accounts payable                                                    338.1                    327.6
  Accrued expenses                                                    378.8                    411.3
  Current maturities of long-term debt
    and capital lease obligations                                       3.1                      3.2
                                                            ----------------          ----------------
          Total Current Liabilities                                 1,226.8                    934.9
                                                            ----------------          ----------------

Long-term Debt and Capital Lease Obligations                          692.3                    564.3
Pension Obligations                                                    39.7                     39.6
Postretirement Benefits Other Than Pensions                           342.7                    343.7
Other Non-current Liabilities                                          71.1                     65.7

Mandatorily Redeemable Preferred Securities of Trust                  123.2                    123.1

Shareholders' Equity
  Common stock - $5 par value
    Authorized 100,000,000 shares; issued 74,589,928
    shares at March 31, 1998, and 73,946,160
    shares at December 31, 1997                                       372.9                    369.7
  Additional capital                                                  519.4                    500.7
  Income retained in the business                                     624.1                    591.5
  Accumulated other comprehensive income                               (6.0)                    (3.5)
  Unearned portion of restricted stock awards                            -                      (0.7)
  Common stock held in treasury, at cost (1,673,927 
    shares at March 31, 1998, and 1,204,022 shares
    at December 31, 1997)                                             (56.5)                   (35.1)
  Shares in grantor trust (70,867 at March 31, 1998)                   (3.6)                      -
                                                            ----------------          ----------------
          Total Shareholders' Equity                                1,450.3                  1,422.6
                                                            ----------------          ----------------
                                                            $       3,946.1           $      3,493.9
                                                            ================          ================
</TABLE>

See notes to condensed consolidated financial statements.

                                     Page 3
<PAGE>



                           THE B.F.GOODRICH COMPANY
           CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
                            (Dollars in millions)

<TABLE>
<CAPTION>

                                                                           Three Months Ended
                                                                                March 31,
                                                                    -----------------------------------
                                                                          1998                1997
                                                                    ----------------    ---------------
<S>                                                                 <C>                 <C>          
OPERATING ACTIVITIES
  Net Income                                                        $         52.6      $        93.9
  Adjustments to reconcile net income to net
   cash provided by operating activities:
    Depreciation and amortization                                             35.9               35.8
    Deferred income taxes                                                      5.1                4.8
    Gain on sale of discontinued operations (net of
      income taxes of $22.8)                                                    -               (59.5)
    Change in assets and liabilities, net of effects
      of acquisitions and dispositions of businesses:
       Receivables                                                           (26.5)             (33.7)
       Inventories                                                           (19.1)             (12.6)
       Other current assets                                                    3.6                1.5
       Accounts payable                                                        5.9               (2.3)
       Accrued expenses                                                      (25.1)             (10.2)
       Income taxes payable                                                    2.2               12.1
       Other non-current assets and liabilities                               (1.2)             (11.2)
                                                                    ----------------    ---------------
  Net cash provided by operating activities                                   33.4               18.6

INVESTING ACTIVITIES
  Purchases of short term investments                                           -                (4.2)
  Purchases of property                                                      (33.6)             (36.4)
  Proceeds from sale of property                                               3.1                0.7
  Proceeds from sale of businesses                                              -               230.7
  Payments made in connection with acquisitions,
    net of cash acquired                                                    (366.1)             (23.0)
  Other                                                                         -                 1.8
                                                                    ----------------   -----------------
  Net cash (used) provided by investing activities                          (396.6)             169.6

FINANCING ACTIVITIES
  Net increase (decrease) in short-term debt                                 315.3              (99.2)
  Proceeds from issuance of long-term debt                                   130.0                 -
  Repayment of long-term debt and capital lease obligations                   (2.2)             (30.5)
  Cash collateral for receivable sales program                                  -                 4.2
  Termination of receivable sales program                                    (40.0)                -
  Proceeds from issuance of capital stock                                      4.5                3.1
  Purchases of treasury stock                                                (12.4)              (0.2)
  Dividends                                                                  (14.9)             (14.8)
  Distributions on Trust preferred securities                                 (2.6)              (2.6)
                                                                    ----------------    ---------------
  Net cash provided (used) by financing activities                           377.7             (140.0)

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS                  (1.0)              (1.2)
                                                                    ----------------    ---------------

INCREASE IN CASH AND CASH EQUIVALENTS                                         13.5               47.0

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                              47.0              103.4
                                                                    ----------------    ---------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                          $         60.5      $       150.4
                                                                    ================    ===============

Supplemental Cash Flow Information:
  Income taxes paid                                                 $          6.7      $         1.3
                                                                    ================    ===============
  Interest paid, net of amounts capitalized                         $         13.3      $        20.5
                                                                    ================    ===============
</TABLE>

See notes to condensed consolidated financial statements.


                                   Page 4

<PAGE>




            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 (UNAUDITED)


Note A: BASIS OF INTERIM  FINANCIAL  STATEMENT  PREPARATION  - The  accompanying
unaudited condensed  consolidated financial statements of The BFGoodrich Company
("BFGoodrich"  or the  "Company")  have been  prepared  in  accordance  with the
instructions  to  Form  10-Q  and do not  include  all  of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring accruals)  considered necessary for a fair presentation have
been included.  Operating results for the three months ended March 31, 1998, are
not  necessarily  indicative  of the results  that may be achieved  for the year
ending  December 31, 1998. For further  information,  refer to the  consolidated
financial  statements and footnotes  included in the Company's  Annual Report on
Form 10-K for the year ended December 31, 1997.


Note B: MERGER WITH ROHR - On December 22, 1997,  BFGoodrich  completed a merger
with Rohr, Inc. which was accounted for as a pooling of interests.  Accordingly,
all prior period consolidated financial statements have been restated to include
the results of operations,  financial  position and cash flows of Rohr as though
Rohr had always  been a part of  BFGoodrich.  As such,  results  for the quarter
ended March 31, 1997 combine  BFGoodrich  and Rohr results for the same calendar
quarter.


Note C:  DISCONTINUED  OPERATIONS - During the 1998 first  quarter,  the Company
recognized  a $1.6 million  after-tax  charge  related to a business  previously
divested and reported as a discontinued operation.

The 1997 first quarter reflects the gain on the sale of Tremco  Incorporated and
earnings from the  chlor-alkali and olefins business that was sold on August 15,
1997 and was reported as a discontinued operation.

                                   - 5 -

<PAGE>



Note D:   INVENTORY  -  Inventories  included  in  the  accompanying   condensed
consolidated balance sheet consist of:
                                                 (Dollars in millions)
                                            --------------------------------
                                            March 31,           December 31,
                                              1998                  1997
                                            ---------           ------------
    FIFO or average cost
     (which approximates
      current costs):
      Finished products                      $177.8               $173.4
      In process                              399.1                411.2
      Raw materials and supplies              167.2                161.4
                                             ------               ------
                                              744.1                746.0
    Less:
      Reserve to reduce certain
        inventories to LIFO                   (56.2)               (57.5)
      Progress payments and advances          (16.7)               (35.9)
                                             ------               ------

    Total                                    $671.2               $652.6
                                             ======               ======


Note E:  ACQUISITION - Late in March 1998, the Company acquired Freedom Chemical
Company  ("Freedom  Chemical"),  a global  manufacturer  of  specialty  and fine
chemicals  that are sold to a variety of  customers  who use them to enhance the
performance  of their  finished  products.  The  preliminary  purchase  price of
approximately  $370 million is subject to post-closing  adjustments and has been
included  within  Other Assets at March 31, 1998  subject to  completion  of the
purchase price allocation.  The results of operations since the acquisition date
are not material to the Company's  quarterly  results and have not been included
in the consolidated financial statements.

                                   - 6 -

<PAGE>



NOTE F: EARNINGS PER SHARE - The  computation of basic and diluted  earnings per
share for income from  continuing  operations is as follows for the three months
ended March 31:

(In millions, except per share amounts)               1998               1997
                                                    ---------         ---------

Numerator:
   Income from continuing operations
    for basic and diluted earnings per share
      - income available to common stockholders        $54.2           $29.8  
                                                       =====           =====

Denominator:
   Denominator for basic earnings per
      share - weighted-average shares                   72.8            70.7
                                                       -----           -----
   Effect of dilutive securities:
      Stock options and warrants                          .9             1.5
      Contingent shares                                    -              .7
      Convertible Notes                                  1.3             1.3
                                                       -----           -----
   Dilutive potential common shares                      2.2             3.5
                                                       -----           -----
      Denominator for diluted earnings per
      share - adjusted weighted-average shares
      and assumed conversions                           75.0            74.2
                                                       =====           =====
Per share income from continuing operations:
      Basic                                            $ .74           $ .42
                                                       =====           =====
      Diluted                                          $ .72           $ .40
                                                       =====           =====


NOTE G:  COMPREHENSIVE  INCOME - As required,  the Company adopted SFAS No. 130,
"Reporting  Comprehensive  Income," in the first  quarter of 1998.  SFAS No. 130
established new rules for the reporting and display of comprehensive  income and
its components.  This standard does not impact net income or total shareholders'
equity.  SFAS No. 130  requires  the  Company's  change in its  minimum  pension
liability and foreign  currency  translation  adjustment to be included in other
comprehensive   income.  The  prior  periods'  financial  statements  have  been
reclassified to conform to these requirements.


                                   - 7 -

<PAGE>




Total comprehensive  income consists of the following for the three months ended
March 31 (dollars in millions):

                                                                    
                                                       1998            1997
                                                   ----------       ----------

Net Income                                            $52.6          $ 93.9
                                                    --------         --------
Other Comprehensive Income:
   Cumulative unrealized translation
      adjustments:
        Unrealized translation
          adjustments during period                    (2.5)           (8.8)
        Less reclassification for translation
            adjustments included in net
            income (net of tax)                          -              1.7
   Minimum pension liability adjustment                  -             26.4
                                                     -------        -------
Other Comprehensive Income                             (2.5)           19.3
                                                     -------        -------
Total Comprehensive Income                            $50.1          $113.2
                                                     =======        =======


Accumulated  other  comprehensive  income consists of the following  (dollars in
millions):

                                           March 31, 1998     December 31, 1997
                                           --------------     -----------------

Cumulative unrealized translation
   adjustments                                 $(4.2)             $ (1.7)
Minimum pension liability adjustment            (1.8)               (1.8)
                                               ------             -------
                                               $(6.0)             $ (3.5)
                                               ======             =======



Note H: CAPITAL STOCK - During the first three months of 1998, 643,768 shares of
authorized  but  previously  unissued  shares of common  stock were issued under
employee  compensation plans. Also under these plans, 454,572 shares of treasury
stock were purchased and 15,333  unearned  shares were forfeited and returned to
treasury stock.


Note I: INCOME TAXES - The  effective tax rate for the first quarter of 1998 and
1997 was higher than the federal  statutory  rate  principally  due to state and
local income taxes.


                                   - 8 -

<PAGE>

Note J:  CONTINGENCIES - There are pending or threatened  against  BFGoodrich or
its subsidiaries various claims,  lawsuits and administrative  proceedings,  all
arising from the ordinary course of business with respect to commercial, product
liability and environmental matters, which seek remedies or damages.  BFGoodrich
believes  that any  liability  that may finally be  determined  with  respect to
commercial and product  liability  claims,  should not have a material effect on
the Company's  consolidated  financial  position or results of  operations.  The
Company is also involved from time to time in legal  proceedings  as a plaintiff
involving  contract,  patent protection,  environmental and other matters.  Gain
contingencies, if any, are recognized when they are realized.

The Company and its  subsidiaries  are generators of both  hazardous  wastes and
non-hazardous  wastes,  the treatment,  storage,  transportation and disposal of
which are subject to various laws and  governmental  regulations.  Although past
operations were in substantial compliance with the then-applicable  regulations,
the Company has been designated as a potentially  responsible  party by the U.S.
Environmental  Protection  Agency in  connection  with 39  sites,  most of which
related to previously discontinued businesses.  The Company believes it may have
continuing liability with respect to not more than 19 sites.

A significant portion of accrued environmental liabilities is in connection with
four sites which relate to businesses previously discontinued and two sites that
came with the Rohr merger. Two of the most significant  variables in determining
the Company's  ultimate liability are the remediation method finally adopted for
the site and the  Company's  share of the  total  site  remediation  cost.  With
respect to three of the four sites of previously  discontinued  businesses,  the
Company's maximum  percentage share of the ultimate  remediation costs is fixed.
The percentages range from approximately 12 percent to approximately 41 percent,
and appropriate reserves have accordingly been established.  At the fourth site,
alternate  dispute  resolution  ("ADR") is under way to  establish  the  various
parties'  share of  responsibility.  The Company's  interim share is 30 percent,
which the Company believes will likely decrease as a result of the ADR.

Of the four sites  relating  to  discontinued  businesses,  two sites are in the
operation  and  maintenance   phase  for  which  costs  are  reasonably   fixed.
Construction  at a third site was begun in 1997,  but problems with the remedial
design  caused  work  to  be  discontinued.   Modifications  or  other  remedial
alternatives  are being explored which could result in increases or decreases in
estimated  costs.  Until a decision on these remedy changes is made, an accurate
cost estimate for this site cannot be  determined.  Litigation on this site with
the government  over the recovery of past government  costs is ongoing.  Until a
final  decision on the remedy is made and the Company's  percentage of liability
is determined  through ADR, it is not possible to estimate the  Company's  total
cost of this site.  However,  total site costs are not  expected to exceed $15.0
million,  of which the Company's  share is 30 percent,  which reflects the basis
for the amount accrued at March 31, 1998. The final site involving  discontinued
businesses  continues in litigation  with no agreement with the government  over
the remedy and government costs exceeding $22.0 million.  This site presents the
greatest  uncertainty both as to the nature and cost of the final remedy and the
percentage of the government's costs that are found to be recoverable.  However,
the Company's  share of this site is relatively  small, at less than 12 percent.
The Company has accrued for costs it expects to incur.

                                   - 9 -

<PAGE>


The Company also has two active  Superfund sites relating to the  Aerostructures
Group  (Rohr).  Of these,  one is a  multimillion  dollar  site that has been in
active  investigation/remediation/litigation for over 15 years. Depending on the
outcome of recent settlement discussions, the Company may not spend much more on
this matter,  but a reserve is being retained in the event the  settlement  does
not occur.  An action  against  third-party  defendants  is being pursued by the
potentially  responsible  parties seeking  contribution.  No receivable has been
reflected for any potential contributions. The second Rohr site is in an earlier
stage, and the Company's percentage share of the total site remediation cost has
not been  determined.  The  estimated  cost of this site to all parties is $70.0
million.

The Company is still in the  process of  assessing  the status of various  sites
associated  with the March 1998  acquisition of Freedom  Chemical.  However,  it
appears that most of the remedial  sites  associated  with Freedom  Chemical are
subject to  indemnification  agreements  with prior  owners,  thus  limiting the
Company's exposure. The Company believes that it has adequately reserved for all
of the above sites based on currently available information. Management believes
that it is reasonably  possible that additional costs may be incurred beyond the
amounts accrued as a result of new information.  However,  the amounts,  if any,
cannot be estimated and  management  believes that they would not be material to
the Company's financial condition but could be material to the Company's results
of operations in a given period.


Note K:  SUBSEQUENT  EVENTS - During April 1998, the Company issued $200 million
of 40-year notes and $100 million of 10-year notes with coupon interest rates of
7.0 percent and 6.45  percent,  respectively.  The Company  used the proceeds to
retire  short-term  indebtedness  incurred  during March 1998 to acquire Freedom
Chemical.



ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                   POSITION AND RESULTS OF OPERATIONS
                   ----------------------------------

                 COMPARISON OF THE FIRST QUARTER OF 1998
                       TO THE FIRST QUARTER OF 1997
                       ----------------------------


                              TOTAL COMPANY
                              -------------

Sales during the quarter ended March 31, 1998,  increased by $173.5 million,  or
23  percent,  over sales  during the same period  last year.  The  increase is a
result of sales volumes in both the Aerospace and Specialty  Chemicals Segments.
Sales for Aerospace  increased by 27 percent and for  Specialty  Chemicals by 13
percent over the 1997 first quarter.

Operating income during the first quarter of 1998 increased $39.4 million, or 55
percent,  over the comparable prior year period.  Operating income for Aerospace
improved by 60 percent and Specialty Chemicals by 18 percent. Operating expenses
for Corporate decreased by 7 percent.  The Company's operating income margin for
the first  quarter of 1998 was 12 percent,  compared with 9 percent for the same
period last year.

                                   - 10 -

<PAGE>

                                SEGMENT ANALYSIS
                                ----------------



Three Months Ended March 31 (dollars in millions)          1998          1997
- -------------------------------------------------------------------------------

   Sales:

      Aerospace                                          $685.3          $541.5
      Specialty Chemicals                                 252.4           222.7
- -------------------------------------------------------------------------------
         Total                                           $937.7          $764.2
===============================================================================

   Operating Income:

      Aerospace                                         $  87.9          $ 55.0
      Specialty Chemicals                                  36.6            31.1
- -------------------------------------------------------------------------------

      Total Reportable Segments                           124.5            86.1
      Corporate                                           (13.8)          (14.8)
- -------------------------------------------------------------------------------
         Total                                           $110.7          $ 71.3
===============================================================================


The Company's  operations are classified into two reportable  business segments:
BFGoodrich   Aerospace   ("Aerospace")   and  BFGoodrich   Specialty   Chemicals
("Specialty   Chemicals").   Aerospace   consists  of  four   business   groups:
Aerostructures;   Landing   Systems;   Sensors  and  Integrated   Systems;   and
Maintenance,  Repair and  Overhaul  ("MRO").  They serve  commercial,  military,
regional, business and general aviation markets.

Specialty  Chemicals  consists of two business groups:  Specialty  Additives and
Specialty  Plastics.   They  serve  various  markets,  such  as  personal  care,
industrial piping, plumbing, pharmaceuticals, printing, textiles and automotive.

Corporate   includes  general  corporate   administrative   costs  and  Advanced
Technology Group research  expenses.  Segment  operating income is total segment
revenue reduced by operating  expenses directly  identifiable with that business
segment.

An expanded analysis of sales and operating income by business segment follows.

                                   - 11 -

<PAGE>



Aerospace
- ---------

Sales by Group (in millions)

   Three Months Ended March 31               1998              1997
- ---------------------------------------------------------------------

   Aerostructures                           $302.6            $209.9

   Landing Systems                           142.9             115.8

   Sensors and Integrated Systems            140.2             126.0

   MRO                                        99.6              89.8
- ---------------------------------------------------------------------

   TOTAL                                    $685.3            $541.5
=====================================================================

The  Aerospace  Segment  achieved a 27 percent  increase in sales over the first
quarter of 1997, reflecting continued strong demand in most markets.

The  Aerostructures  Group's increase in sales of 44 percent reflects  increased
demand  from  original-equipment  manufacturers  for both  nacelles  and  spares
hardware.  The increase in demand for nacelles and spares  hardware  occurred in
all of the  group's  major  programs,  including  the V2500 and  CFM56-5  engine
programs  that power the A320  aircraft  and the PW4000  engine  program for the
A300/310, MD-11 and MD-90 aircraft.

The Landing  Systems  Group's sales growth of 23 percent  reflects higher demand
from original-equipment  manufacturers for landing gear and evacuation products,
primarily for the B737-700,  B747-400,  B767 and A330/340 programs. The increase
in sales is also due to the  establishment  of a facility  in Seattle to provide
fully dressed landing gears to Boeing on the 747-400 program.

Excluding  acquisitions  and  divestitures,  sales in the Sensors and Integrated
Systems  Group  increased  15 percent over the 1997 first  quarter.  This growth
reflects  increased  demand  by  original-equipment   manufacturers  for  sensor
products  on most  major  Boeing  programs,  as well as on  other  regional  and
business  programs  such  as the  EMB-RJ145,  Gulfstream  V and  Global  Express
programs.  The group also experienced increased aftermarket demand for pneumatic
deicer equipment.

The MRO  Group's  sales  increased  from the prior  year  quarter  by 11 percent
reflecting increased sales from the component services business. Increased sales
in the group's component service business resulted from contract agreements with
FedEx  to  provide  maintenance  support  and with  Qantas  Airways  to  provide
maintenance  support for the wheels and brakes on their entire fleet,  including
B737, B747 and B767 aircraft.  Increased sales in the group's airframe  business
from  Northwest and United  Airlines  during the quarter were almost  completely
offset by volume reductions as a result of Western Pacific's Airlines bankruptcy
and a contract termination with America West Airlines.


                                   - 12 -

<PAGE>



Operating Income by Group (in millions)

   Three Months Ended March 31                        1998             1997
- ------------------------------------------------------------------------------

   Aerostructures                                   $ 39.5           $ 22.5

   Landing Systems                                    15.9             13.3

   Sensors and Integrated Systems                     28.0             15.5

   MRO                                                 4.5              3.7
- ------------------------------------------------------------------------------

   TOTAL                                            $ 87.9           $ 55.0
==============================================================================


Total Aerospace  Segment operating income increased by 60 percent from the first
quarter of 1997,  largely  reflecting  the impact of higher sales  volumes and a
favorable sales mix.

The  Aerostructures  Group's  operating  income increased by 76 percent over the
prior year  first  quarter,  due to higher  sales and a  favorable  sales mix of
spares.

The Landing  Systems Group achieved a 20 percent  increase in operating  income,
reflecting  the solid sales growth over the first quarter of 1997. A significant
increase in  original-equipment  strategic sales  incentives,  primarily for the
B747-400 and B777-200 programs, and increased manufacturing costs at the group's
landing gear  business  resulting  from an increase in  production  to match the
build rates by original-equipment  manufacturers,  partly mitigated the increase
in operating income.

Excluding  acquisitions  and  dispositions,  the Sensors and Integrated  Systems
Group's operating income increased 83 percent over the 1997 first quarter.  This
significant  increase  reflects  the  effects  of  higher  sales  volumes  and a
favorable sales mix.

Operating  income in the MRO Group  increased by 22 percent over the  comparable
prior year period.  The increase in operating income resulted from higher demand
for maintenance  service at the components  services  business,  as well as from
process improvements at the landing gear services business.


Specialty Chemicals
- -------------------

Sales by Group (in millions)

   Three Months Ended March 31                 1998               1997
- ------------------------------------------------------------------------

   Specialty Additives                        $168.6             $146.0

   Specialty Plastics                           83.8               76.7
- ------------------------------------------------------------------------

   TOTAL                                      $252.4             $222.7
========================================================================


                                   - 13 -

<PAGE>


The Specialty  Chemicals Segment achieved a 13 percent increase in sales for the
first quarter of 1998 over the same quarter last year.  Excluding  acquisitions,
Specialty Chemicals sales increased 6 percent over the same quarter last year.

Sales  in  the  Specialty  Additives  Group  increased  15  percent.   Excluding
acquisitions,  sales  increased  by 5 percent,  reflecting  higher  sales in the
textile, coatings and industrial and consumer specialty markets.

The Specialty  Plastics  Group  achieved a 9 percent  increase in sales over the
first  quarter  of  1997.  This  growth  principally  reflects  higher  volumes,
especially in the estane thermoplastic polyurethane markets.


Operating Income by Group (in millions)


   Three Months Ended March 31                  1998           1997
- ---------------------------------------------------------------------
   Specialty Additives                         $24.8          $21.3
   Specialty Plastics                           11.8            9.8
- ---------------------------------------------------------------------
   TOTAL                                       $36.6          $31.1
=====================================================================


Operating income for the Specialty  Chemicals  Segment increased 18 percent over
the first  quarter of 1997.  Excluding  the effects of  acquisitions,  operating
income increased 13 percent.

Operating  income  in  the  Specialty  Additives  Group  increased  10  percent,
excluding acquisitions. This increase reflects higher volumes and higher selling
prices for certain coatings, industrial specialty and textile products.

The Specialty Plastics Group's operating income increased 18 percent,  excluding
acquisitions, largely due to higher volumes and higher selling prices.



                                  CORPORATE
                                  ---------

First quarter 1998 Corporate expenses decreased to $13.8 million,  compared with
$14.8  million  in  the  same  period  last  year.   This  decrease  is  largely
attributable to reduced costs associated with the Company's  long-term incentive
plan.



                               INTEREST EXPENSE
                               ----------------

Interest  expense  in the first  quarter of 1998  decreased  16 percent to $15.8
million,  compared  with the same period in 1997,  primarily  as a result of the
refinancing of Rohr's higher cost debt with the Company's lower cost debt at the
end of 1997.



                                   - 14 -

<PAGE>



                                INCOME TAXES
                                ------------

For the first  quarter of 1998,  an income tax  provision  of $35.5  million was
recorded on pretax  income  from  continuing  operations  of $92.3  million,  an
effective tax rate of 38.5 percent. For the same period last year, an income tax
provision  of $19.4  million  was  recorded  on pretax  income  from  continuing
operations of $51.8  million,  an effective  tax rate of 37.5 percent.  For each
period,  the  effective  tax rate was higher  than the  federal  statutory  rate
principally due to state and local income taxes.


                            DISCONTINUED OPERATIONS
                            -----------------------

During the 1998 first quarter,  the Company  recognized a $1.6 million after-tax
charge related to a business  previously divested and reported as a discontinued
operation.

The 1997 first quarter reflects the gain on the sale of Tremco  Incorporated and
earnings from the  chlor-alkali and olefins business that was sold on August 15,
1997 and was reported as a discontinued operation.


                            YEAR 2000 COMPUTER COSTS
                            ------------------------

The  Company  has been  addressing  the  computer  system  changes  that will be
required to ensure  functionality of all the Company's  computer systems for the
year 2000.  The Company has completed,  is currently  working on or soon will be
engaged  in the  implementation  of  several  new  business  systems,  replacing
outdated  systems.  The  new  systems  are  already  designed  to be  year  2000
compliant. In other circumstances,  the Company will be required to make changes
to existing  systems.  The Company  currently  estimates that incremental  costs
(i.e.,  payments to third  parties) to modify  existing  software to become year
2000 compliant should be less than $5 million (excluding Freedom Chemical). Such
costs are expected to be incurred  primarily  throughout 1998 and 1999, and will
be expensed as incurred. The Company is currently reviewing the magnitude of the
year 2000 issue for Freedom Chemical.  Although year 2000 costs will be incurred
by the Freedom Chemical  businesses,  the level of costs has not been determined
at this time. The Company is also reviewing the efforts being  undertaken by its
vendors and  customers to become year 2000  compliant to ensure that no business
interruption is experienced at the turn of the century.  Although this review is
in the early stages,  the Company is not  currently  aware of vendor or customer
circumstances  that may have a  material  adverse  impact on the  Company.  (The
foregoing  analysis  contains   forward-looking   information.   See  cautionary
statement at the end of the Management's Discussion and Analysis section.)


                                   - 15 -

<PAGE>



                       CAPITAL RESOURCES AND LIQUIDITY
                       -------------------------------

Current  assets  less  current  liabilities  decreased  by $196.5  million  from
December 31, 1997 to March 31, 1998.  The decrease  resulted  from a substantial
increase in the level of short-term indebtedness,  partially offset by increases
in accounts  receivable and inventory.  The  significant  increase in short-term
indebtedness  reflected  interim  financing  for the March 1998  acquisition  of
Freedom  Chemical.  This  short-term debt was refinanced on a long-term basis in
April 1998. The interim financing caused the Company's current ratio to decrease
from 1.5X at December  31, 1997 to 1.2X at March 31,  1998,  and the quick ratio
from .6X at December 31, 1997 to .5X at March 31, 1998.  The Company  expects to
have adequate cash flow from operations and has the credit facilities (described
in the Company's Annual Report on Form 10-K for the year ended December 31, 1997
and Note K to the unaudited condensed  consolidated financial statements for the
three month period ended March 31, 1998) to satisfy its  operating  requirements
and capital spending programs and to finance growth opportunities as they arise.

The Company's  debt-to-capitalization  ratio was 43.3 percent at March 31, 1998,
compared with 33.0 percent at December 31, 1997. For purposes of this ratio, the
Trust preferred securities are treated as capital.

Cash Flows

Cash  flow from  operating  activities,  excluding  merger  costs,  in the first
quarter of 1998 was $40.7  million  more than the same  period  last  year.  The
Company expects to generate positive cash flow in 1998 after satisfying  capital
expenditures and the payment of dividends, excluding the effects of acquisitions
and divestitures.



         FORWARD-LOOKING INFORMATION IS SUBJECT TO RISK AND UNCERTAINTY
         --------------------------------------------------------------   

This document  includes certain  forward-looking  statements,  as defined in the
Private  Securities  Litigation  Reform  Act of  1995,  that  involves  risk and
uncertainty.  If outside vendors are unable to make their computer  systems year
2000  compliant in time,  or if the  magnitude of the year 2000 issue is greater
than  presently  anticipated,  it could  have a material  adverse  impact on the
Company.  If there were a material  decrease in the revenue and profitability of
the Company's businesses, its cash flow may be adversely affected.


                                   - 16 -

<PAGE>


PART II - OTHER INFORMATION

Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

    (a)   Exhibit 3(A)(1)     -  Certificate of Amendment to  the Company's
                                 Restated Certificate of Incorporation

          Exhibit 3(B)        -  The Company's By-Laws, as amended through 
                                 April 20, 1998

          Exhibit 27          -  Financial Data Schedule - March 31, 1998

          Exhibit 27.1        -  Restated Financial Data Schedule - December 31,
                                 1995 and December 31, 1996

          Exhibit 27.2        -  Restated Financial Data Schedule - March 31,
                                 1997; June 30, 1997 and September 30, 1997

          Exhibit 27.3        -  Restated Financial Data Schedule - March 31,
                                 1996; June 30, 1996 and September 30, 1996

    (b)   Reports on Form 8-K -

          Filed on January 6, 1998  relating to the merger with Rohr,  Inc.
          Filed on January 14, 1998 relating to the  acquisition of Freedom
          Chemical Company



                                   - 17 -


<PAGE>



                                  SIGNATURE


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


May 13, 1998                                The B.F.Goodrich Company
- ------------                                ----------------------------





                                            /S/D. LEE TOBLER
                                            ----------------------------
                                            D. Lee Tobler
                                            Executive Vice President and
                                            Chief Financial Officer





                                            /S/ROBERT D. KONEY, JR.
                                            -----------------------------
                                            Robert D. Koney, Jr.
                                            Vice President & Controller
                                            (Chief Accounting Officer)


                                   - 18 -




                                                                 Exhibit 3(A)(1)
                                

                         CERTIFICATE OF AMENDMENT

                                     OF

                     THE CERTIFICATE OF INCORPORATION

                                     OF

                          THE B.F.GOODRICH COMPANY


                          (Under Section 805 of the
                           Business Corporation Law)


                       ------------------------------



Pursuant to the provisions of Section 805 of the Business  Corporation  Law, the
undersigned hereby certify:

1.  The name of the corporation is The B.F.Goodrich Company (the "Company").

2.  The Certificate of Incorporation  of the Company was filed by the Department
of State on the 2nd day of May, 1912.

3.  The Certificate of Incorporation of the Company is hereby amended  to modify
Article FOURTH to increase the number of authorized shares of Common  Stock from
100,000,000 to 200,000,000 shares by deleting the existing Article Fourth in its
entirety and substituting the following:

"FOURTH -- The aggregate number of shares which the Company shall have authority
to issue is 210,000,000,  divided  into  10,000,000  shares  of Series Preferred
Stock  of  the  par  value  of  $1 per share (hereafter called "Series Preferred
Stock"), and 200,000,000 shares of Common Stock of the par value of $5 per share
(hereafter called "Common Stock")."

4.  This  amendment  of  the  Certificate  of  Incorporation of The B.F.Goodrich
Company was authorized  by  the  unanimous vote of the Board of Directors of the
Company at a meeting  duly  called and held, a quorum being present, on the 16th
day  of  February  1998  and  by  a  vote  of  the  holders of a majority of the
outstanding shares of  the  Company's  Common Stock at a meeting duly called and
held, a quorum being present, on the 20th day of April 1998.

IN  WITNESS  WHEREOF,  we have  executed  and  subscribed  this  Certificate  of
Amendment,  and do affirm the foregoing as true, under penalties of perjury this
30th day of April, 1998.



                                          /s/David L. Burner
                                          ------------------------------------
                                          David L. Burner, Chairman, President
                                          and Chief Executive Officer




                                          /s/Nicholas J. Calise
                                          ------------------------------------
                                          Nicholas J. Calise, Secretary




                                                                   Exhibit 3(B)

                                  BY-LAWS
                                    OF
                         THE B.F.GOODRICH COMPANY


                        AMENDED AS OF APRIL 20, 1998


                                  ARTICLE I
                                SHAREHOLDERS
                                ------------


ANNUAL MEETING
- --------------

SECTION  1. The annual  meeting  of the  shareholders  of the  Company,  for the
election of  Directors  and for the  transaction  of such other  business as may
properly  come before the  meeting,  shall be held in the State of New York,  or
elsewhere  in the  United  States as  permitted  by the laws of the State of New
York, at such time on such date as the Board of Directors may select. If the day
fixed for the meeting  shall be a legal  holiday,  such meeting shall be held on
the next  succeeding  full  business  day.  The  Board of  Directors  acting  by
resolution may postpone and reschedule any previously  scheduled  annual meeting
of shareholders.

NOTICE OF ANNUAL MEETING
- ------------------------

SECTION 2. Notice of the time and place of holding  each such annual  meeting of
shareholders  shall be served either personally or by mail upon each shareholder
of record of the Company entitled to vote at such meeting not less than ten, nor
more than fifty,  days  before the date fixed for such  meeting;  if mailed,  it
shall be directed,  except as otherwise  provided by law, to each shareholder at
the  shareholder's  post office  address as it appears on the stock books of the
Company.

SPECIAL MEETINGS
- ----------------

SECTION 3. Special meetings of shareholders,  unless otherwise  provided by law,
may be  called  at any time by the Board of  Directors.  The Board of  Directors
acting by  resolution  may  postpone and  reschedule  any  previously  scheduled
special meeting of shareholders.

NOTICE OF SPECIAL MEETINGS
- --------------------------

SECTION 4. Notice of each such special  meeting,  unless  otherwise  provided by
law, may be given as herein provided for giving notice of an annual meeting.




                                   - 1 -

<PAGE>



QUORUM
- ------

SECTION  5. At all  meetings  of  shareholders,  annual or  special,  other than
meetings  a quorum  at which is fixed by law,  in order to  constitute  a quorum
there  shall be  present  either in person  or by proxy  holders  of record of a
majority  of the  shares of the class or  classes  of the  capital  stock of the
Company  entitled  to vote at such  meeting,  except that as to any action to be
taken by shareholders  voting separately as a class or classes a majority of the
shares  entitled to vote  separately  as one class shall  constitute a quorum of
that class and may act  separately  whether or not a quorum of another  class or
classes be present.

ADJOURNED MEETING
- -----------------

SECTION 6. At any meeting of  shareholders,  annual or special,  the chairman of
the meeting or the holders of record of the  majority of the shares  present and
entitled to vote may adjourn  the  meeting  from time to time,  whether or not a
quorum is  present.  At any  adjourned  meeting the  Company  may  transact  any
business which might have been transacted at the original meeting.

NUMBER OF VOTES
- ---------------

SECTION 7. Except as otherwise provided by law or by the Restated Certificate of
Incorporation  or other  certificate  filed pursuant to law, each shareholder of
record shall be entitled at every meeting of shareholders to one vote, either in
person  or  by  proxy  executed  in  writing  by  the   shareholder  or  by  the
shareholder's duly authorized attorney,  for each share of stock standing in the
shareholder's name on the stock books of the Company.

MANNER OF VOTING
- ----------------

SECTION 8. In the election of Directors and in voting on any question on which a
vote by ballot is required by law or is demanded by any shareholder,  the voting
shall be by ballot. On all other questions the voting may be viva voce.

INSPECTORS OF ELECTION
- ----------------------

SECTION 9. The Board of Directors,  prior to the annual and each special meeting
of the shareholders  each year, may appoint two inspectors of election to act at
such meeting.  In the event of the failure of the Board to make such appointment
or if any  inspector of election  shall for any reason fail to attend and to act
at such meeting, an inspector or inspectors of election, as the case may be, may
be appointed by the chairman of the meeting.

INTRODUCTION OF BUSINESS AT A MEETING OF SHAREHOLDERS
- -----------------------------------------------------

SECTION 10. (A) ANNUAL MEETINGS OF  SHAREHOLDERS  (1) Nominations of persons for
election to the Board of  Directors  of the Company and the proposal of business
to be  considered  by the  shareholders  may be made  at an  annual  meeting  of
shareholders (a) pursuant to the Company's  notice of meeting,  (b) by or at the
direction of the Board of

                                   - 2 -

<PAGE>


Directors  or (c) by any  shareholder  of the Company who was a  shareholder  of
record  at the time of  giving of notice  provided  for in this  By-Law,  who is
entitled to vote at the meeting and who complied with the notice  procedures set
forth in this By-Law.

(2) For  nominations or other  business to be properly  brought before an annual
meeting by a  shareholder  pursuant  to clause (c) of  paragraph  (A)(1) of this
By-Law,  the shareholder must have given timely notice thereof in writing to the
Secretary  of the  Company.  To be  timely,  a  shareholder's  notice  shall  be
delivered to the Secretary at the principal executive offices of the Company not
less than 90 days nor more than 120 days prior to the first  anniversary  of the
preceding year's annual meeting;  provided,  however, that in the event that the
date of the annual  meeting is  advanced by more than 30 days or delayed by more
than 60 days from such anniversary  date, notice by the shareholder to be timely
must be so delivered not earlier than the 120th day prior to such annual meeting
and not later than the close of  business  on the later of the 90th day prior to
such  annual  meeting  or  the  10th  day  following  the  day on  which  public
announcement  of the date of such  meeting  is first  made.  Such  shareholder's
notice  shall set forth (a) as to each person whom the  shareholder  proposes to
nominate for election or  reelection  as a director,  the name,  age,  principal
occupations  and  employment  during  the past five  years,  name and  principal
business of any corporation or other  organization in which such occupations and
employment  were  carried  on,  a  brief   description  of  any  arrangement  or
understanding   between  such  person  and  any  other  person(s)  (naming  such
person(s))  pursuant to which he was or is to be selected as a nominee,  and the
written  consent of such person(s) to serve as a director if elected;  (b) as to
any other business that the shareholder  proposes to bring before the meeting, a
brief description of the business desired to be brought before the meeting,  the
reasons for conducting such business at the meeting and any material interest in
such business of such  shareholder  and the beneficial  owner,  if any, on whose
behalf the proposal is made; (c) as to the shareholder giving the notice and the
beneficial owner, if any, on whose behalf the nomination or proposal is made (i)
the name and address of such shareholder, as they appear on the Company's books,
of such beneficial owner and any other shareholders believed by such shareholder
to be supporting such nominee(s) or other business and (ii) the class and number
of shares of the  Company  which  are owned  beneficially  and of record by such
shareholder,  such beneficial owner and any other shareholders  believed by such
shareholder to be supporting such nominee(s) or other business.

(3) Notwithstanding  anything in the second sentence of paragraph (A)(2) of this
By-Law to the contrary,  in the event that the number of directors to be elected
to the Board of  Directors  of the Company is  increased  and there is no public
announcement  naming all of the nominees for Director or specifying  the size of
the increased  Board of Directors  made by the Company at least 70 days prior to
the first  anniversary of the preceding  year's annual meeting,  a shareholder's
notice  required by this By-Law shall also be considered  timely,  but only with
respect to nominees for any new positions created by such increase,  if it shall
be delivered to the Secretary at the principal  executive offices of the Company
not later than the close of business on the 10th day  following the day on which
such public announcement is first made by the Company.

(B) SPECIAL MEETINGS OF SHAREHOLDERS. Only such business shall be conducted at a
special  meeting of  shareholders  as shall have been brought before the meeting
pursuant to the Company's notice of meeting. Nominations of persons for election
to the Board of Directors may

                                   - 3 -

<PAGE>



be made at a  special  meeting  of  shareholders  at which  directors  are to be
elected  pursuant to the Company's  notice of meeting (a) by or at the direction
of the  Board of  Directors  or (b)  provided  that the Board of  Directors  has
determined  that  directors  shall be elected at such  special  meeting,  by any
shareholder  of the Company who is a shareholder of record at the time of giving
of notice  provided  for in this  By-Law,  who shall be  entitled to vote at the
meeting and who complies with the notice procedures set forth in this By-Law. In
the event the Company calls a special meeting of shareholders for the purpose of
electing one or more  directors,  any such  shareholder may nominate a person or
persons (as the case may be), for election to such  position(s)  as specified in
the  Company's  notice of  meeting,  if the  shareholder's  notice  required  by
paragraph  (A)(2) of this By-Law  shall be  delivered  to the  Secretary  at the
principal  executive offices of the Company not earlier than the 120th day prior
to such special meeting and not later than the close of business on the later of
the 90th day prior to such special  meeting or the 10th day following the day on
which public  announcement  is first made of the date of the special meeting and
of the  nominees  proposed  by the  Board of  Directors  to be  elected  at such
meeting.

(C) GENERAL.  (1) Only such persons who are  nominated  in  accordance  with the
procedures  set forth in this By-Law shall be eligible to serve as directors and
only such business shall be conducted at a meeting of shareholders as shall have
been brought  before the meeting in accordance  with the procedures set forth in
this  By-Law.  The  Chairman  of the  meeting  shall  have the power and duty to
determine whether a nomination or any business proposed to be brought before the
meeting was made in accordance with the procedures set forth in this By-Law and,
if any proposed nomination or business is not in compliance with this By-Law, to
declare that such defective proposal shall be disregarded.

(2) For purposes of this By-Law,  "public announcement" shall mean disclosure in
a press  release  reported by the Dow Jones News  Service,  Associated  Press or
comparable  national news service or in a document publicly filed by the Company
with the Securities and Exchange Commission pursuant to Sections 13, 14 or 15(d)
of the Securities Exchange Act of 1934, as amended (the "Exchange Act").

(3) Notwithstanding the foregoing provisions of this By-Law, a shareholder shall
also comply with all applicable  requirements  of the Exchange Act and the rules
and regulations thereunder with respect to the matters set forth in this By-Law.
Nothing in this By-Law shall be deemed to affect any rights of  shareholders  to
request inclusion of proposals in the Company's proxy statement pursuant to Rule
14a-8 under the Exchange Act.


                                 ARTICLE II
                                   STOCK
                                   -----

CERTIFICATES OF STOCK
- ---------------------

SECTION 1.  Certificates  of Stock shall be numbered and registered in the order
in which they are issued and shall be signed by the  Chairman  of the Board or a
Vice  Chairman  of the Board or the  President  or a  Vice-President  and by the
Secretary or Treasurer or by an Assistant

                                   - 4 -

<PAGE>



Secretary or an Assistant Treasurer,  and sealed with the seal of the Company or
a facsimile  thereof.  The signatures of the officers upon a certificate  may be
facsimiles  if: (i) the  certificate  is  countersigned  by a transfer  agent or
registered by a registrar  other than the Company or its  employee,  or (ii) the
shares are listed on a registered national security exchange.

TRANSFER OF SHARES
- ------------------

SECTION 2.  Transfer  of shares  may be made on the books of the  Company by the
holder thereof in person, or by the person's  attorney-in-fact pursuant to power
of attorney duly executed and filed with the Company,  upon the surrender of the
certificate or certificates for such shares.

CLOSING OF BOOKS; RECORD DATES
- ------------------------------

SECTION 3. Unless  otherwise  provided by law or by the Restated  Certificate of
Incorporation,  the Board of Directors may fix a date, not exceeding  fifty days
prior to the date appointed for any meeting of the  shareholders or prior to the
date fixed for the payment of any dividend or for the delivery of any  evidences
of rights or other  distribution  allowed  by law,  as the  record  date for the
determination  of the  shareholders  entitled  to  notice of and to vote at such
meeting, or to receive any such dividends, rights, or distribution,  as the case
may be.


                               ARTICLE III
                                DIRECTORS
                                ---------

RESPONSIBILITIES
- ----------------

SECTION 1. The business of the Company  shall be managed  under the direction of
the Board of Directors.

NUMBER, ELECTION, AND QUALIFICATION OF DIRECTORS
- ------------------------------------------------

SECTION 2. The number of Directors of the Company  (exclusive of Directors to be
elected by any series of Series  Preferred  Stock voting  separately as a class)
shall be as determined by the Directors from time to time by resolution  adopted
by a majority of the entire Board. As used in this Article, "entire Board" means
the total  number of  Directors  which the  Company  would have if there were no
vacancies.  In the event that the Board is increased by such a  resolution,  the
vacancy or vacancies so resulting shall be filled by a vote of a majority of the
Directors then in office. No decrease in the Board shall shorten the term of any
incumbent Director.

VACANCIES
- ---------

SECTION 3. Other vacancies occurring in the Board of Directors may be filled for
the unexpired term at any regular  meeting of the Board of Directors,  or at any
special  meeting  thereof  called for that  purpose,  by a vote of the remaining
Directors entitled to vote on such question.


                                   - 5 -

<PAGE>



NOMINATION OF DIRECTORS
- -----------------------

SECTION 4. The Board of Directors,  in recommending nominees for election by the
shareholders to the Board of Directors and in electing members to fill vacancies
occurring  in the  Board of  Directors,  will not  nominate  an  individual  for
election at an annual meeting who, prior to such annual meeting, will attain age
70, and to fill a vacancy will not elect an individual  who has attained age 70;
provided,  however,  that the  provisions  of this  SECTION 4 may be waived with
respect to any nominee by a majority of the  Directors,  excluding such nominee,
if such nominee is then a Director.

REGULAR MEETING
- ---------------

SECTION 5. The Board of Directors shall hold regular  meetings at such times and
at such places as the Board may prescribe  from time to time. All meetings shall
be held at such time on such  dates as the Board may  designate,  except  that a
regular  meeting  of  the  Board  of  Directors  shall  be  held  following  the
adjournment of and on the same date as the annual meeting of shareholders and at
such meeting the Board may elect or appoint officers of the Company.

SPECIAL MEETINGS
- ----------------

SECTION  6.  Special  meetings  of the Board of  Directors  may be called by the
Chairman of the Board, by a Vice Chairman of the Board, or by the President. The
Secretary  shall call special  meetings of the Board of Directors when requested
in writing so to do by any three  members  thereof,  or when ordered so to do by
the Executive Committee.

NOTICE
- ------

SECTION 7. Notice of any special meeting of the Board of Directors may be served
not less than three hours  before the date and time fixed for such  meeting,  by
oral, written or electronic  communication stating the time and place thereof or
if by mail not less than three days before the date fixed for such meeting.  Any
oral notice may be given to each member of the Board of  Directors at his or her
office or his or her address as it appears on the books of the Company,  whether
or not the  director  is  present  personally  to  receive  it.  Any  written or
electronic notice shall be addressed to each member of the Board of Directors at
his or her  office  or his or her  address  as it  appears  on the  books of the
Company. No notice shall be required of a regular meeting.

QUORUM; TELEPHONIC MEETING
- --------------------------

SECTION  8. At any  meetings  of the Board of  Directors,  regular  or  special,
one-half of the entire Board shall constitute a quorum.  Any one or more members
of the  Board of  Directors  or any  Committee  of the  Board of  Directors  may
participate in a meeting of the Board of Directors or such Committee by means of
a conference telephone or similar communications  equipment allowing all persons
participating in the meeting to hear each other at the same time.  Participation
by such means shall constitute presence in person at a meeting.

                                   - 6 -

<PAGE>



APPOINTMENT OF COMMITTEES
- -------------------------

SECTION 9. The Board of Directors  may appoint such  Committees,  in addition to
the Executive  Committee,  as it may consider proper,  and such Committees shall
exercise  such  powers and duties as the Board from time to time may  prescribe.
The Board of Directors may designate alternate members of any Committee.

COMPENSATION OF DIRECTORS
- -------------------------

SECTION 10. Directors,  excepting  officers who are Directors,  may receive such
compensation for their services as Directors,  and as members of Committees,  as
shall be fixed from time to time by resolution of the Board of Directors.

TRAVELING EXPENSES
- ------------------

SECTION 11. A Director  attending any meeting of the Board of Directors shall be
allowed any proper expenses incurred in attending such meeting.

REMOVAL OF DIRECTORS
- --------------------

SECTION 12. Any or all of the directors may be removed by the shareholders  only
for cause.


                                ARTICLE IV
                            EXECUTIVE COMMITTEE
                            -------------------

MEMBERSHIP AND APPOINTMENT
- --------------------------

SECTION 1. The Board of Directors may appoint not less than three  Directors who
shall constitute the Executive  Committee.  Vacancies in the Executive Committee
may be filled at any meeting of the Board of Directors.

POWERS AND DUTIES
- -----------------

SECTION 2. The  Executive  Committee may advise with and aid the officers of the
Company in all  matters  concerning  its  interests  and the  management  of its
business.  When the Board of Directors is not in session the Executive Committee
shall have and may exercise all the powers of the Board of Directors,  so far as
such may be delegated legally,  with reference to the conduct of the business of
the Company,  except that the Executive  Committee  shall not take any action to
amend  the  Restated  Certificate  of  Incorporation  or the  By-Laws,  to elect
Directors to fill vacancies on the Board or any Committee thereof, or to fix the
compensation of Directors for services in any capacity.




                                   - 7 -

<PAGE>



MEETINGS
- --------

SECTION 3. Regular meetings of the Executive  Committee may be held without call
or notice at such times and places as the Executive  Committee from time to time
may fix.  Special  meetings  of the  Executive  Committee  may be  called by the
Chairman of the Board, by a Vice Chairman of the Board, or by the President. The
Secretary shall call special meetings when requested to do so by any two members
thereof.  Notice shall be given in the same manner as notice of special meetings
of the Board of Directors.

QUORUM
- ------

SECTION  4. At any  meeting  of the  Executive  Committee  three  members  shall
constitute a quorum. Any action of the Executive  Committee to be effective must
be  authorized  by the  affirmative  vote of a majority of the  members  thereof
present and in any event shall require not less than three affirmative votes.

RECORD OF MEETINGS
- ------------------

SECTION 5. The Secretary shall cause to be kept at his or her office the minutes
of the meetings of the Executive Committee.  These minutes shall be presented to
the Board of Directors from time to time for their information.


                                ARTICLE V
                                OFFICERS
                                --------

ELECTION AND APPOINTMENT
- ------------------------

SECTION  1. The Board of Directors may  elect from its  number a Chairman of the
Board and one or more Vice Chairmen of the Board and shall elect a President and
may  elect  one  or  more  Vice-Presidents,  a  Secretary,  a  Treasurer,  and a
Controller, and may appoint such  Assistant  Secretaries,  Assistant Treasurers,
and Assistant  Controllers as it may determine.  All officers shall serve during
the pleasure of the Board.  The Board of Directors may create such other offices
as it may  determine  and appoint  officers to fill such offices; fill vacancies
in any office; delegate to one or more officers any of the duties of any officer
or officers; and prescribe the duties of any officers.

CHAIRMAN OF THE BOARD - DUTIES
- ------------------------------

SECTION 2. The  Chairman  of the Board,  if there be one,  shall  preside at all
meetings of  shareholders,  of the Board of  Directors  and,  unless  there is a
different Chairman of the Executive Committee,  of the Executive Committee,  and
shall have such other  authority and perform such other duties as are prescribed
by these By-Laws and by the Board of Directors.



                                   - 8 -

<PAGE>



VICE CHAIRMAN OF THE BOARD - DUTIES
- -----------------------------------

SECTION 3. Each Vice  Chairman  of the Board,  if he is not the Chief  Executive
Officer,  shall have such authority and perform such duties as may be prescribed
by these By-Laws and the Chief Executive Officer.

A Vice Chairman of the Board, if he or she is the Chief Executive Officer, shall
have such  authority and perform such duties as are  prescribed by these By-Laws
and by the Board of  Directors.  The Vice Chairman of the Board (or, if there be
more than one,  the Vice  Chairman of the Board in the order  designated  by the
Board of  Directors),  in the absence or disability of the Chairman of the Board
and the  President,  shall preside at all meetings of the  shareholders,  of the
Board of Directors  and,  unless there is a different  Chairman of the Executive
Committee, of the Executive Committee.

PRESIDENT - DUTIES
- ------------------

SECTION 4. The President, if he or she is not the Chief Executive Officer, shall
have such  authority  and  perform  such  duties as may be  prescribed  by these
By-Laws and the Chief Executive Officer.

The  President,  if he or she is the Chief  Executive  Officer,  shall have such
authority and perform such duties as are  prescribed by these By-Laws and by the
Board of Directors.  The President, in the absence or disability of the Chairman
of the Board, shall preside at all meetings of the shareholders, of the Board of
Directors and, unless there is a different Chairman of the Executive  Committee,
of the Executive Committee.

CHIEF EXECUTIVE OFFICER - DUTIES
- --------------------------------

SECTION 5. The Board of Directors  shall  designate the Chairman of the Board, a
Vice Chairman of the Board,  or the President as Chief Executive  Officer.  Such
Chief Executive  Officer shall have the general  direction of the affairs of the
Company,  subject to the Board of Directors. He or she may appoint and discharge
agents and  employees,  and perform  such other duties as are incident to his or
her office or  delegated to him or her by the Board of Directors or which are or
may at any time be authorized or required by law.

In the  absence or  disability  of the  officer  designated  as Chief  Executive
Officer, one of the other  aforementioned  officers (Chairman of the Board, Vice
Chairman of the Board,  or President),  as determined by the Board of Directors,
shall perform any and all of the duties of the Chief Executive Officer.

CHAIRMAN OF THE EXECUTIVE COMMITTEE - DUTIES
- --------------------------------------------

SECTION 6.  The Chairman of the Executive Committee, if there be one, shall be a
Director and may be an employee of the Company.  He or she  shall preside at all
meetings of the Executive

                                   - 9 -

<PAGE>



Committee  and shall have such other  authority and perform such other duties as
may be  prescribed  by these  By-Laws,  the  Board of  Directors  and the  Chief
Executive Officer.

VICE-PRESIDENT - DUTIES
- -----------------------

SECTION 7. Each Vice-President shall have the powers and duties incident to that
office  and shall have such other  powers  and duties as are  prescribed  by the
By-Laws and from time to time by the Chief Executive Officer.

SECRETARY - DUTIES
- ------------------

SECTION  8.  The  Secretary  shall  be  ex-officio  Secretary  of the  Board  of
Directors,  the Executive  Committee,  and, unless  otherwise  determined by the
Committees,  of all other standing Committees.  He or she shall keep the minutes
of all  meetings of the  shareholders,  the Board of  Directors,  the  Executive
Committee,  and,  of all other  standing  Committees;  and attend to serving and
giving all notices of the Company.  He or she shall have charge of the corporate
seal, the stock certificate books and such other books,  records,  and papers as
the Board of Directors and the Executive Committee may direct;  cause to be kept
a stock record containing the names  alphabetically  arranged of all persons who
are shareholders of the Company, showing their place of residence, the number of
shares of stock  held by them  respectively,  the time  when  they  respectively
became owners thereof, and the amount paid thereon; and shall perform such other
duties as may be incident to his or her office.

TREASURER - DUTIES
- ------------------

SECTION  9. The  Treasurer  shall  keep or cause  to be kept  full and  accurate
accounts of all receipts and  disbursements  in books  belonging to the Company,
and shall have the care and custody of all funds and  securities  of the Company
and  deposit  such funds in the name of the Company in such bank or banks as the
Board of Directors or the Executive Committee or the Chief Executive Officer may
designate.  The Treasurer is authorized to sign all checks, drafts, notes, bills
of exchange,  orders for the payment of money, and any negotiable  instrument of
the Company,  but no such  instrument  shall be signed in blank. He or she shall
disburse  the funds of the Company as may be ordered by the Board of  Directors,
the Executive Committee,  or the Chief Executive Officer. The Treasurer shall at
all reasonable  times exhibit the books and accounts to any Director,  and also,
provided  the  Board  of  Directors  or the  Executive  Committee  or the  Chief
Executive  Officer so orders, to any shareholder of the Company upon application
at the office of the Company by such  shareholder  during business hours; and he
or she shall give such bonds for the faithful  performance  of his or her duties
as the Board of Directors  or the  Executive  Committee  or the Chief  Executive
Officer may  determine,  and he or she shall  perform  such other  duties as are
prescribed by these By-Laws and as are incident to his or her office.

CONTROLLER - DUTIES
- -------------------

SECTION 10. The Controller shall be the chief accounting officer of the Company.
He or she shall keep  or cause  to be kept  all books of accounts and accounting
records of the Company, and

                                   - 10 -

<PAGE>



shall prepare or have prepared  appropriate  financial statements for submission
to the Board of Directors,  Executive  Committee,  and  shareholders.  He or she
shall perform all other duties incident to his or her office.


                                    ARTICLE VI
              INDEMNIFICATION OF DIRECTORS, OFFICERS AND EMPLOYEES
              ----------------------------------------------------

DIRECTORS AND OFFICERS
- ----------------------

SECTION 1(a).  The Company shall  indemnify its Directors and Officers and every
other person whom the Company may indemnify under the indemnification provisions
for Directors and Officers of the Business Corporation Law of New York as now in
effect  or as  hereafter  amended  to the  full  extent  permissible  under  and
consistent with such provisions.

The  right of  indemnification  provided  in this  Section 1 shall not be deemed
exclusive of any other rights to which such  Director or Officer or other person
may be entitled apart from this Section 1.

SECTION 1(b). In furtherance  and not in limitation of the provisions of Section
1(a) of this Article VI:

GENERAL
- -------

(i) The Company  shall  indemnify any person who is or was made or threatened to
be made a party  to or is  involved  in any  threatened,  pending  or  completed
action,  suit  or  proceeding,   whether  civil,  criminal,   administrative  or
investigative,  including  an action by or in the  right of the  Company  or any
other corporation of any type or kind,  domestic or foreign, or any partnership,
joint  venture,  trust,  employee  benefit plan or other  enterprise,  which any
director or officer of the Company is serving, has served or has agreed to serve
in any capacity at the request of the  Company,  by reason of the fact that such
person, such person's testator or intestate, is or was or has agreed to become a
director or officer of the Company,  or is or was serving or has agreed to serve
such other corporation, partnership, joint venture, trust, employee benefit plan
or other enterprise in any capacity,  against judgments,  fines, amounts paid or
to be paid in  settlement,  excise taxes or  penalties,  and costs,  charges and
expenses,  including attorneys' fees, incurred in connection with such action or
proceeding or any appeal therein;  provided,  however,  that no  indemnification
shall be provided  to any such person if a judgment or other final  adjudication
adverse to the  director  or officer  establishes  that (A) his or her acts were
committed  in bad faith or were the result of active and  deliberate  dishonesty
and, in either case, were material to the cause of action so adjudicated, or (B)
he or she  personally  gained in fact a financial  profit or other  advantage to
which he or she was not legally  entitled;  provided,  further,  that, except as
provided in Section  1(b)(vi)  of this  Article VI or as  otherwise  provided by
agreement,  the Company shall indemnify any such person seeking  indemnification
in connection with a proceeding (or part thereof)  initiated by such person only
if such proceeding (or part thereof) was authorized by the Board.

                                  - 11 -

<PAGE>



NON-EXCLUSIVITY OF RIGHTS
- -------------------------

(ii) The Company may  indemnify  any person to whom the Company is  permitted to
provide  indemnification  or the  advancement  of  expenses by  applicable  law,
whether  pursuant to rights  granted  pursuant  to, or provided by, the New York
Business  Corporation  Law  or  other  rights  created  by (A) a  resolution  of
shareholders,  (B) a resolution  of directors or (C) an agreement  providing for
such  indemnification,  it being expressly intended that these By-Laws authorize
the creation of other rights in any such manner. The right to be indemnified and
to the  reimbursement  or  advancement  of  expenses  incurred  in  defending  a
proceeding in advance of its final  disposition  conferred in this Section shall
not be  exclusive  of any other  right  which any person  may have or  hereafter
acquire  under any  statute,  provision  of the  Certificate  of  Incorporation,
By-Laws, agreement, vote of shareholders or directors or otherwise.

EXPENSES
- --------

(iii) The Company shall,  from time to time,  reimburse or advance to any person
referred  to in Section  1(b)(i)  of this  Article  VI the funds  necessary  for
payment of expenses,  including attorneys' fees, incurred in connection with any
action or proceeding  referred to in Section 1(b)(i),  upon receipt of a written
undertaking by or on behalf of such person to repay such amount(s) if a judgment
or other final adjudication  adverse to the director or officer establishes that
(A) his or her acts were committed in bad faith or were the result of active and
deliberate  dishonesty and, in either case, were material to the cause of action
so adjudicated, or (B) he or she personally gained in fact a financial profit or
other advantage to which he or she was not legally entitled.

INTERPRETATION OF RIGHTS TO INDEMNIFICATION
- -------------------------------------------

(iv)  Any  person  entitled  to  be  indemnified  or  to  the  reimbursement  or
advancement  of expenses as a matter of right  pursuant to this Section shall be
entitled to the greater of the  indemnification  (or  advancement  of  expenses)
provided (A) under the applicable law in effect at the time of the occurrence of
the event or events  giving  rise to the  action or  proceeding,  to the  extent
permitted  by law,  or (B)  under  the  applicable  law in  effect  at the  time
indemnification (or advancement of expenses) is sought.

OTHER RIGHTS
- ------------

(v) The  right to be  indemnified  or to the  reimbursement  or  advancement  of
expenses  pursuant  to this  Article  VI,  (A) shall be  deemed to arise  from a
contract between the Company and any person entitled to be indemnified or to the
reimbursement  or  advancement  of  expenses  pursuant to this  Section  1(b) of
Article VI,  pursuant  to which such person may bring suit as if the  provisions
hereof were set forth in a separate written contract between the Company and the
such  person  and (B)  shall  continue  as to a person  who has  ceased  to be a
director  or  officer  and shall  inure to the  benefit  of the  estate,  heirs,
executors and  administrators of such person,  and shall continue to exist after
the  rescission  or  restrictive  modification  hereof  with  respect  to events
occurring prior thereto.



                                   - 12 -

<PAGE>



RIGHT OF CLAIMANT TO BRING SUIT
- -------------------------------

(vi) If a request to be  indemnified  is made under  Section 1(b) of Article VI,
the Board shall make a determination  pursuant to Section 723(b) of the New York
Business  Corporation  Law within 30 days after such  request as to whether  the
person so requesting  indemnification is entitled to indemnification  under this
Article  VI and the New  York  Business  Corporation  Law.  If a  request  to be
indemnified  or for the  reimbursement  or advancement of expenses under Section
1(b) of Article VI is not paid in full by the Company within thirty days after a
written  claim has been  received by the  Company,  the claimant may at any time
thereafter  bring suit  against the Company to recover the unpaid  amount of the
claim and, if successful in whole or in part,  the claimant shall be entitled to
be paid also the expense of prosecuting such claim. It shall be a defense to any
such  action  (other  than an action  brought  to  enforce a claim for  expenses
incurred in defending any proceeding in advance of its final  disposition  where
the required undertaking,  if any is required, has been tendered to the Company)
that the claimant has not met the standards of conduct which make it permissible
under the New York  Business  Corporation  Law or  hereunder  for the Company to
indemnify  the claimant for the amount  claimed,  but the burden of proving such
defense shall be on the Company.  Neither the failure of the Company  (including
its  Board,  independent  legal  counsel  or its  shareholders)  to have  made a
determination  prior to the commencement of such action that  indemnification of
the  claimant  is  proper  in the  circumstances  because  he or she has met the
applicable  standard of conduct set forth in the New York  Business  Corporation
Law or hereunder,  nor an actual  determination  by the Company  (including  its
Board,  independent legal counsel or its shareholders) that the claimant has not
met such  applicable  standard of  conduct,  shall be a defense to the action or
create a presumption  that the claimant has not met the  applicable  standard of
conduct.

INSURANCE
- ---------

(vii) The Company may maintain insurance,  at its expense, to protect itself and
any director,  officer, employee or agent of the Company or another corporation,
partnership,  joint venture, trust or other enterprise against any such expense,
liability or loss,  whether or not the Company would have the power to indemnify
such person against such expense,  liability or loss under the New York Business
Corporation Law.

SEPARABILITY
- ------------

(viii)  If this  Section  1(b) of  Article  VI or any  portion  hereof  shall be
invalidated  on any  ground by any  court of  competent  jurisdiction,  then the
Company shall nevertheless indemnify each director,  officer,  employee or agent
of the Company as to costs,  charges and expenses  (including  attorneys' fees),
judgments, fines and amounts paid in settlement with respect to any action, suit
or  proceeding,  whether  civil,  criminal,   administrative  or  investigative,
including  an action by or in the right of the  Company,  to the fullest  extent
permitted  by any  applicable  portion of this  Section  1(b) of Article VI that
shall  not  have  been  invalidated  and  to the  fullest  extent  permitted  by
applicable law.



                                   - 13 -

<PAGE>



EMPLOYEES
- ---------

SECTION  2. Any person  made a party to or  involved  in any  action,  suit,  or
proceeding (including a claim), whether civil,  administrative,  or criminal, by
reason of the fact that such person, such person's testator or intestate,  is or
was an employee of the Company or of any  corporation  which such  person,  such
person's testator or intestate served as such at the request of the Company,  or
by reason of his or her alleged  negligence or misconduct in the  performance of
his or her duties as such employee,  may be  indemnified by the Company  against
the reasonable  expenses,  including  attorney's fees,  actually and necessarily
incurred by him or her in connection  with the defense of such action,  suit, or
proceeding,  or in connection with any appeal therein, or in connection with the
disposition  thereof,  provided,  however,  that  no  indemnification  shall  be
provided to any such person if a judgment or other final adjudication adverse to
the employee establishes that (A) his or her acts were committed in bad faith or
were the result of active and deliberate  dishonesty  and, in either case,  were
material  to the  cause of action so  adjudicated,  or (B) he or she  personally
gained in fact a financial  profit or other advantage to which he or she was not
legally entitled.

The  right of  indemnification  provided  by this  Section 2 shall not be deemed
exclusive of any other rights to which such employee may be entitled  apart from
this Section 2.


                                 ARTICLE VII
                                CORPORATE SEAL
                                --------------

CORPORATE SEAL
- --------------

SECTION  1. The seal of the  Company  shall be  circular  in form and shall have
inscribed  thereon the name of the Company,  the state of its organization  (New
York), the year of its creation (1912), and the words "Corporate Seal."


                                 ARTICLE VIII
                               WAIVER OF NOTICE
                               ----------------

WAIVER OF NOTICE
- ----------------

SECTION  1.  Whenever  under  the  provisions  of  these  By-Laws  or any of the
Corporate Laws of the State of New York, the Board of Directors or any Committee
is  authorized  to take any action  after  notice or after lapse of a prescribed
period of time, such action may be taken without notice and without the lapse of
any  period  of  time,  if  such  action  be  authorized  or  approved  and  the
requirements  waived by each member entitled to notice.  Such  authorization  or
approval and such waiver shall be filed with the Secretary of the Company.




                                   - 14 -

<PAGE>


                                  ARTICLE IX
                                  AMENDMENTS
                                  ----------

AMENDMENTS BY SHAREHOLDERS
- --------------------------

SECTION  1.  These  By-Laws  may  be  altered,   amended,  or  repealed  by  the
shareholders at any annual meeting,  or at any at any special meeting called for
that purpose,  by the affirmative vote of holders of record of a majority of the
shares of the stock  represented at such meeting entitled to vote thereon either
in person or by proxy.

AMENDMENTS BY DIRECTORS
- -----------------------

SECTION 2. These By-Laws may be altered,  amended, or repealed at any regular or
special meeting of the Board of Directors by the vote of a majority of the total
number of Directors.  Any By-Laws made by the Board of Directors may be altered,
amended,  or  repealed  by the  shareholders  at any annual  meeting,  or at any
special meeting called for that purpose,  by the affirmative  vote of holders of
record of a majority  of the  shares of the stock  represented  at such  meeting
entitled to vote thereon either in person or by proxy.






                                   - 15 -



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule contains summary financial information extracted from the
     Condensed Consolidated Balance Sheet and the Condensed Consolidated
     Statement of Income of this Form 10-Q
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-END>                                   MAR-31-1998
<CASH>                                         60,500
<SECURITIES>                                   0
<RECEIVABLES>                                  617,200
<ALLOWANCES>                                   18,600
<INVENTORY>                                    671,200
<CURRENT-ASSETS>                               1,496,700
<PP&E>                                         2,028,900
<DEPRECIATION>                                 967,500
<TOTAL-ASSETS>                                 3,946,100
<CURRENT-LIABILITIES>                          1,226,800
<BONDS>                                        692,300
                          123,200
                                    0
<COMMON>                                       372,900
<OTHER-SE>                                     1,077,400
<TOTAL-LIABILITY-AND-EQUITY>                   3,946,100
<SALES>                                        937,700
<TOTAL-REVENUES>                               937,700
<CGS>                                          683,500
<TOTAL-COSTS>                                  683,500
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             15,800
<INCOME-PRETAX>                                92,300
<INCOME-TAX>                                   35,500
<INCOME-CONTINUING>                            54,200
<DISCONTINUED>                                 (1,600)
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   52,600
<EPS-PRIMARY>                                  .72
<EPS-DILUTED>                                  .70
        


</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
     This schedule contains restated summary financial information to reflect
     the merger with Rohr, Inc. which occurred in the fourth quarter of 1997 and
     was accounted for as a pooling of interests. It also contains a restatement
     of the earnings per share calculations in conformity with FAS #128.
</LEGEND>
<RESTATED>
<MULTIPLIER>                        1,000
       
<S>                                 <C>                     <C>
<PERIOD-TYPE>                       YEAR                    YEAR
<FISCAL-YEAR-END>                   DEC-31-1995             DEC-31-1996
<PERIOD-END>                        DEC-31-1995             DEC-31-1996
<CASH>                              144,900                 137,100
<SECURITIES>                        0                       0
<RECEIVABLES>                       495,900                 553,700
<ALLOWANCES>                        24,700                  26,200
<INVENTORY>                         614,100                 646,400
<CURRENT-ASSETS>                    1,403,800               1,407,900
<PP&E>                              2,036,300               2,182,700
<DEPRECIATION>                      960,000                 1,040,700
<TOTAL-ASSETS>                      3,387,500               3,579,800
<CURRENT-LIABILITIES>               770,200                 854,200
<BONDS>                             963,000                 881,400
               122,200                 122,600
                         0                       0
<COMMON>                            197,100                 352,700
<OTHER-SE>                          778,800                 873,100
<TOTAL-LIABILITY-AND-EQUITY>        3,387,500               3,579,800
<SALES>                             2,661,800               2,845,800
<TOTAL-REVENUES>                    2,661,800               2,845,800
<CGS>                               1,973,300               2,042,500
<TOTAL-COSTS>                       1,973,300               2,042,500
<OTHER-EXPENSES>                    3,100                   11,200
<LOSS-PROVISION>                    0                       0
<INTEREST-EXPENSE>                  98,600                  89,300
<INCOME-PRETAX>                     157,200                 194,400
<INCOME-TAX>                        57,300                  68,400
<INCOME-CONTINUING>                 94,800                  115,500
<DISCONTINUED>                      47,300                  58,400
<EXTRAORDINARY>                     (1,200)                 0
<CHANGES>                           0                       0
<NET-INCOME>                        140,900                 173,900
<EPS-PRIMARY>                       2.12                    2.61
<EPS-DILUTED>                       2.01                    2.48
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
     This schedule contains restated summary financial information to reflect
     the merger with Rohr, Inc. which occurred in the fourth quarter of 1997 and
     was accounted for as a pooling of interests. It also contains a restatement
     of the earnings per share calculations in conformity with FAS #128.
</LEGEND>
<RESTATED>
<MULTIPLIER>                    1,000
       
<S>                             <C>             <C>              <C>
<PERIOD-TYPE>                   3-MOS           6-MOS            9-MOS
<FISCAL-YEAR-END>               DEC-31-1997     DEC-31-1997      DEC-31-1997
<PERIOD-END>                    MAR-31-1997     JUN-30-1997      SEP-30-1997
<CASH>                          150,400         226,300          280,500
<SECURITIES>                    12,100          11,200           11,200
<RECEIVABLES>                   547,200         562,300          522,400
<ALLOWANCES>                    24,800          20,000           21,400
<INVENTORY>                     619,200         595,100          578,900
<CURRENT-ASSETS>                1,407,900       1,477,800        1,524,400
<PP&E>                          2,072,900       2,072,900        1,954,200
<DEPRECIATION>                  1,001,900       1,010,200        935,000
<TOTAL-ASSETS>                  3,512,300       3,568,500        3,515,900
<CURRENT-LIABILITIES>           732,300         722,000          686,300
<BONDS>                         853,900         843,500          802,000
           122,800         122,900          123,000
                     0               0                0
<COMMON>                        364,100         364,800          365,700
<OTHER-SE>                      998,200         1,055,900        1,091,700
<TOTAL-LIABILITY-AND-EQUITY>    3,512,300       3,568,500        3,515,900
<SALES>                         764,200         1,610,700        2,480,900
<TOTAL-REVENUES>                764,200         1,610,700        2,480,900
<CGS>                           561,200         1,179,200        1,830,900
<TOTAL-COSTS>                   561,200         1,179,200        1,830,900
<OTHER-EXPENSES>                0               0                0
<LOSS-PROVISION>                0               0                0
<INTEREST-EXPENSE>              18,800          38,100           54,500
<INCOME-PRETAX>                 51,800          159,400          223,100
<INCOME-TAX>                    19,400          59,800           83,500
<INCOME-CONTINUING>             29,800          94,300           131,700
<DISCONTINUED>                  64,100          67,500           84,300
<EXTRAORDINARY>                 0               0                (2,600)
<CHANGES>                       0               0                0
<NET-INCOME>                    93,900          161,800          213,400
<EPS-PRIMARY>                   1.33            2.29             3.01
<EPS-DILUTED>                   1.27            2.16             2.88
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
     This schedule contains restated summary financial information to reflect
     the merger with Rohr, Inc. which occurred in the fourth quarter of 1997 and
     was accounted for as a pooling of interests. It also contains a restatement
     of the earnings per share calculations in conformity with FAS #128.
</LEGEND>
<RESTATED>
<MULTIPLIER>                    1,000
       
<S>                             <C>             <C>              <C>
<PERIOD-TYPE>                   3-MOS           6-MOS            9-MOS
<FISCAL-YEAR-END>               DEC-31-1996     DEC-31-1996      DEC-31-1996
<PERIOD-END>                    MAR-31-1996     JUN-30-1996      SEP-30-1996
<CASH>                          78,000          97,300           88,200
<SECURITIES>                    0               0                0
<RECEIVABLES>                   501,600         517,900          543,200
<ALLOWANCES>                    25,300          26,400           28,700
<INVENTORY>                     700,000         736,700          723,000
<CURRENT-ASSETS>                1,378,400       1,443,700        1,444,200
<PP&E>                          2,073,900       2,103,600        2,136,400
<DEPRECIATION>                  987,400         999,900          1,024,500
<TOTAL-ASSETS>                  3,384,100       3,566,400        3,584,500
<CURRENT-LIABILITIES>           844,300         956,000          911,800
<BONDS>                         888,100         867,600          867,600
           122,300         122,400          122,500
                     0               0                0
<COMMON>                        332,700         347,800          350,400
<OTHER-SE>                      654,300         762,500          830,900
<TOTAL-LIABILITY-AND-EQUITY>    3,384,100       3,566,400        3,584,500
<SALES>                         648,300         1,334,200        2,064,600
<TOTAL-REVENUES>                648,300         1,334,200        2,064,600
<CGS>                           468,900         951,400          1,484,000
<TOTAL-COSTS>                   468,900         951,400          1,484,000
<OTHER-EXPENSES>                4,000           4,000            4,000
<LOSS-PROVISION>                0               0                0
<INTEREST-EXPENSE>              23,100          45,200           68,000
<INCOME-PRETAX>                 33,500          90,700           139,700
<INCOME-TAX>                    11,900          32,600           49,500
<INCOME-CONTINUING>             19,000          52,900           82,300
<DISCONTINUED>                  (1,300)         11,600           55,300
<EXTRAORDINARY>                 0               0                0
<CHANGES>                       0               0                0
<NET-INCOME>                    17,700          64,500           137,600
<EPS-PRIMARY>                   0.27            0.99             2.08
<EPS-DILUTED>                   0.27            0.94             1.97
        

</TABLE>


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