ALUMINUM CO OF AMERICA
10-Q, 1996-10-30
PRIMARY PRODUCTION OF ALUMINUM
Previous: ALLEN ORGAN CO, 10-Q, 1996-10-30
Next: AMERICAN FIDELITY ASSURANCE CO /ADV, SC 13D/A, 1996-10-30




                              FORM 10-Q

               SECURITIES AND EXCHANGE COMMISSION
                                
                     Washington, D.C.  20549
                                
                                

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

                              OR

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


For the Quarter Ended             Commission File Number 1-3610
   September 30, 1996

                   ALUMINUM COMPANY OF AMERICA
                                
                                
     (Exact name of registrant as specified in its charter)
                                

     PENNSYLVANIA                       25-0317820

(State of incorporation)     (I.R.S. Employer Identification No.)
                                
425 Sixth Avenue-Alcoa Building, Pittsburgh,Pennsylvania 15219-1850
                                
     (Address of principal executive offices)     (Zip Code)
                                

               Office of Investor Relations  412-553-3042
               Office of the Secretary       412-553-4707
                                
       (Registrant's telephone number including area code)
                                
     Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months,
and (2) has been subject to such filing requirements for the past
90 days.

                                        Yes  X    No

     As of October 28, 1996, 173,402,760 shares of common stock,
par value $1.00, of the Registrant were outstanding.


A07-15763


                 PART I - FINANCIAL INFORMATION
<TABLE>
<CAPTION>
Alcoa and subsidiaries
Condensed Consolidated Balance Sheet
(in millions)


                                               (unaudited)        
                                               September 30,   December 31
ASSETS                                            1996             1995
                                               -------------   -----------
<S>                                            <C>             <C>
                                                     
Current assets:                                              
Cash and cash equivalents (includes cash of                  
$90.8 in 1996 and $120.5 in 1995)             $   669.0      $ 1,055.6
Short-term investments                             37.8            6.8
Accounts receivable from customers, less                     
allowances:                                     1,690.9        1,546.3
  1996-$53.0; 1995-$45.8
Other receivables                                 143.4          297.0
Inventories (b)                                 1,569.2        1,418.4
Deferred income taxes                             138.9          244.8
Prepaid expenses and other current assets         188.2          172.8
                                               --------       --------
Total current assets                            4,437.4        4,741.7
                                               --------       --------
Properties, plants and equipment, at cost      15,530.2       15,214.8
Less, accumulated depreciation, depletion and                
  amortization                                  8,611.4        8,285.1
                                               --------       --------
Net properties, plants and equipment            6,918.8        6,929.7
                                               --------       --------
Other assets                                    2,066.3        1,972.0
                                               --------       --------    
Total assets                                  $13,422.5      $13,643.4
                                               ========       ========
LIABILITIES                                                  
Current liabilities:                                         
Short-term borrowings                         $   381.8      $   345.0
Accounts payable, trade                           811.0          861.7
Accrued compensation and retirement costs         402.4          384.3
Taxes, including taxes on income                  401.8          304.7
Other current liabilities                         490.3          408.3
Long-term debt due within one year                163.3          348.2
                                               --------       --------
Total current liabilities                       2,650.6        2,652.2
                                               --------       --------
Long-term debt, less amount due within one      1,380.2        1,215.5
  year
Accrued postretirement benefits                 1,807.1        1,827.3
Other noncurrent liabilities and deferred       1,303.0        1,585.7
  credits
Deferred income taxes                             328.2          308.6
                                               --------       --------
Total liabilities                               7,469.1        7,589.3
                                               --------       --------
                                                             
MINORITY INTERESTS                              1,596.4        1,609.4
                                               --------       --------
                                                             
SHAREHOLDERS' EQUITY                                         
Preferred stock                                    55.8           55.8
Common stock                                      178.9          178.9
Additional capital                                597.0          637.1
Translation adjustment                            (93.5)         (79.0)
Retained earnings                               3,943.8        3,800.1
Unfunded pension obligation                        (5.2)          (9.3)
Treasury stock, at cost                          (319.8)        (138.9)
                                               --------       --------
Total shareholders' equity                      4,357.0        4,444.7
                                               --------       --------
Total liabilities and shareholders' equity    $13,422.5      $13,643.4
                                               ========       ========
</TABLE>
                        (see accompanying notes)
                                  2  

<TABLE>
<CAPTION>
Alcoa and subsidiaries
Condensed Statement of Consolidated Income (unaudited)
(in millions, except per share amounts)

                                       Third quarter      Nine months
                                           ended             ended
                                        September 30     September 30
                                                                    
                                       1996      1995      1996      1995
                                     --------  --------  --------  --------
<S>                                  <C>       <C>       <C>       <C>
REVENUES                                                        
Sales and operating revenues         $3,240.6  $3,264.8  $9,803.3  $9,391.9
Other income                             18.0      61.3      36.6     118.9
                                      -------   -------   -------   -------
                                      3,258.6   3,326.1   9,839.9   9,510.8
                                      -------   -------   -------   -------
COSTS AND EXPENSES                                              
Cost of goods sold and operating      2,517.4   2,434.4   7,440.2   6,926.1
expenses
Selling, general administrative and                             
other                                   181.6     182.4     533.0     519.7
  expenses
Research and development expenses        36.0      34.1     113.9      98.2
Provision for depreciation,                                     
depletion and                           181.1     185.4     554.9     529.0
  amortization
Interest expense                         37.4      33.1     103.1      84.0
Taxes other than payroll and                                    
 severance                               31.7      27.5      98.3      93.6
  taxes
Special items (c)                       115.1       9.4     180.5       9.4
                                      -------   -------   -------   -------
                                      3,100.3   2,906.3   9,023.9   8,260.0
                                      -------   -------   -------   -------
EARNINGS                                                        
  Income before taxes on income         158.3     419.8     816.0   1,250.8
Provision for taxes on income (d)        53.6     150.3     277.4     419.9
                                      -------   -------   -------   -------
  Income from operations                104.7     269.5     538.6     830.9
Less: Minority interests' share                                 
                                        (36.3)    (43.1)   (159.8)   (191.3)
                                      -------   -------   -------   -------
NET INCOME                           $   68.4  $  226.4  $  378.8  $  639.6
                                      =======   =======   =======   =======
                                                                
Earnings per common share (e)        $    .39  $   1.27  $   2.16  $   3.58
                                      
                                                                
Dividends paid per common share      $  .3325  $   .225  $  .9975  $   .675
                                      =======   =======   =======   =======
                                                                
                                
</TABLE>                                
                    (see accompanying notes)
                                  3 
<TABLE>
<CAPTION>
Alcoa and subsidiaries
Condensed Statement of Consolidated Cash Flows (unaudited)
(in millions)
                                                       Nine months ended
                                                          September 30
                                                          ------------ 
                                                        1996       1995
                                                       ------     ------
<S>                                                  <C>        <C>
CASH FROM OPERATIONS                                             
Net income                                           $  378.8   $  639.6
Adjustments to reconcile net income to cash from                 
operations:
  Depreciation, depletion and amortization              566.8      541.6
  Change in deferred income taxes                        95.2      (22.5)
  Equity (income) losses before additional taxes, net            
    of dividends                                          1.6      (25.5)
  Provision for special items                           180.5        9.4
  Losses from financing and investing activities          -         (1.4)
  Book value of asset disposals                          30.6       11.3
  Minority interests                                    159.8      191.3
  Other                                                 (23.3)       3.1
  (Increase) reduction in receivables                    47.4     (209.6)
  (Increase) reduction in inventories                     3.5     (315.1)
  (Increase) reduction in prepaid expenses and other             
    current                                             (15.1)       3.1
    assets
  Reduction in accounts payable and accrued expenses   (304.5)    (262.6)
  Reduction in taxes, including taxes on income          15.1      (48.4)
  Increase (reduction) in deferred hedging gains       (165.9)     390.3
  Net change in noncurrent assets and liabilities       (98.4)     171.7
                                                      -------    -------
    CASH FROM OPERATIONS                                872.1    1,076.3
                                                      -------    -------
                                                                 
FINANCING ACTIVITIES                                             
Net changes in short-term borrowings                     34.6       88.7
Common stock issued and treasury stock sold              36.7      101.4
Repurchase of common stock                             (257.7)    (185.7)
Dividends paid to shareholders                         (178.0)    (121.6)
Dividends paid to minority interests                   (145.2)     (87.2)
Additions to long-term debt                             456.1      532.0
Payments on long-term debt                                       
                                                       (489.5)    (136.3)
                                                      -------    -------
    CASH FROM (USED FOR) FINANCING ACTIVITIES          (543.0)     191.3
                                                      -------    -------

INVESTING ACTIVITIES                                             
Capital expenditures                                   (631.1)    (547.1)
Additions to investments                                (58.1)      (8.1)
Net change in short-term investments                    (31.1)      (1.8)
Changes in minority interests                           (25.3)    (139.3)
Acquisition of subsidiaries, net of cash acquired      (171.5)    (426.6)
Loan/repayment from to WMC                              121.8     (121.8)
Net proceeds from Alcoa/WMC transaction                   -        366.9
Proceeds from sale of Pt. Henry                          82.8        -
Other - receipts                                          -          3.8
      - payments                                         (9.2)     (18.9)
                                                      -------    -------
    CASH USED FOR INVESTING ACTIVITIES                 (721.7)    (892.9)
                                                      -------    -------
                                                                 
EFFECT OF EXCHANGE RATE CHANGES ON CASH                   6.0       (5.0)
                                                      -------    -------
CHANGES IN CASH                                                  
Net change in cash and cash equivalents                (386.6)     369.7
Cash and cash equivalents at beginning of year        1,055.6      619.2
                                                      -------    -------
    CASH AND CASH EQUIVALENTS AT END OF PERIOD       $  669.0   $  988.9
                                                      =======    =======
</TABLE>         

                        (see accompanying notes)
                                  4

           Notes to Consolidated Financial Statements
               (in millions, except share amounts)
   
   Notes:
   
   (a)  Summarized consolidated financial data for Alcoa
        Aluminio S.A. (Aluminio) and Alcoa of Australia 
        Limited (AofA) begin on page 15.
   
   (b)  Inventories consisted of:

                                 September 30      December 31
                                     1996              1995
                                 ------------      -----------
   
   Finished goods              $  441.3             $  323.1
   Work in process                478.4                483.9
   Bauxite and alumina            299.0                241.4
   Purchased raw materials        228.8                254.5
   Operating supplies             121.7                115.5
                                -------              -------
                               $1,569.2             $1,418.4
                                =======              =======
   
      Approximately 55% of total inventories at September 30,
      1996 was valued on a LIFO basis.  If valued on an 
      average cost basis, total inventories would have been 
      $814.1 and $802.1 higher at September 30, 1996 and 
      December 31, 1995, respectively.
   
   (c)The special charge of $115.1 ($65.5 after-tax) in
      the 1996 third quarter was related to incentives
      paid to employees who voluntarily left the company
      and for permanent layoff costs.  The total pre-tax
      charge related to the layoffs of $170.5 was reduced
      by a credit of $65.2 that was recorded as a pension
      curtailment in accordance with the provisions of
      Statement of Financial Accounting Standards 88
      (SFAS 88), Employers' Accounting for Settlements
      and Curtailments of Defined Benefit Pension Plans
      and for Termination Benefits.  The remaining $9.8
      is related principally to a writedown of
      manufacturing equipment taken out of service at
      several locations.  In the 1996 second quarter, an
      additional $65.4 ($40.0 after-tax) was recorded for
      the closing of Alcoa Electronic Packaging (AEP),
      Alcoa's ceramic packaging operations in San Diego,
      California.  Most of this charge was related to
      asset writedowns.
   
   (d)The income tax provision for the period is based on
      the effective tax rate expected to be applicable
      for the full year.  The difference between the 1996
      estimated effective tax rate of 34% and the U.S.
      statutory rate of 35% is primarily due to lower tax
      rates on income earned outside the U.S.
   
   (e)The following formula is used to compute primary
      earnings per common share (EPS):

      EPS = Net income - preferred dividend requirements
            ---------------------------------------------
            Weighted average number of common shares
            outstanding for the period

                                  5
   
      The average number of shares used to compute primary 
      earnings per common share was 174,737,995 in 1996 and 
      178,383,420 in 1995.  Fully diluted earnings per common 
      share are not stated since the dilution is not material.
   
   (f) Certain amounts in previously issued financial
       statements were reclassified to conform to 1996 
       presentations.
   
                                  6
- -----------                                 
    In the opinion of the Company, the financial statements
    and summarized financial data in this Form 10-Q report
    include all adjustments, including those of a normal
    recurring nature, necessary to fairly state the results
    for the periods.  This Form 10-Q report should be read
    in conjunction with the Company's annual report on Form
    10-K for the year ended December 31, 1995.
   
    The financial data required in this Form 10-Q by Rule
    10-01 of Regulation S-X has been reviewed by Coopers &
    Lybrand L.L.P., the Company's independent auditors, as
    described in their report on page 8.
   
                                  7

   Independent Auditor's Review Report
   
   To the Shareholders and Board of Directors
   Aluminum Company of America (Alcoa)
   
   
     We have reviewed the unaudited condensed consolidated
   balance sheet of Alcoa and subsidiaries as of September
   30, 1996, the unaudited condensed statements of
   consolidated income for the three-month and nine-month
   periods ended September 30, 1996 and 1995, and condensed
   consolidated cash flows for the nine-month periods ended
   September 30, 1996 and 1995, which are included in
   Alcoa's Form 10-Q for the period ended September 30,
   1996.  These financial statements are the responsibility
   of Alcoa's management.
   
     We conducted our review in accordance with standards
   established by the American Institute of Certified Public
   Accountants.  A review of interim financial information
   consists principally of applying analytical procedures to
   financial data and making inquiries of persons
   responsible for financial and accounting matters.  It is
   substantially less in scope than an audit conducted in
   accordance with generally accepted auditing standards,
   the objective of which is the expression of an opinion
   regarding the financial statements taken as a whole.
   Accordingly, we do not express such an opinion.
   
     Based on our review, we are not aware of any material
   modifications that should be made to the condensed
   consolidated financial statements referred to above for
   them to be in conformity with generally accepted
   accounting principles.
   
     We have previously audited, in accordance with
   generally accepted auditing standards, the consolidated
   balance sheet of Alcoa and subsidiaries as of December
   31, 1995, and the related statements of consolidated
   income, shareholders' equity, and consolidated cash flows
   for the year then ended (not presented herein).  In our
   report dated January 8, 1996, we expressed an unqualified
   opinion on those consolidated financial statements.  In
   our opinion, the information set forth in the
   accompanying condensed consolidated balance sheet as of
   December 31, 1995 is fairly stated, in all material
   respects, in relation to the consolidated balance sheet
   from which it has been derived.
   
   
   
   /s/ COOPERS & LYBRAND L.L.P.
   
   
   COOPERS & LYBRAND L.L.P.
   
   Pittsburgh, Pennsylvania
   October 4, 1996
                                  8
   
Management's Discussion and Analysis of the
Results of Operations and Financial Condition
(dollars in millions, except share amounts)

<TABLE>
<CAPTION>
Results of Operations

Principal income and operating data follow.

                                Third quarter         Nine months
                                    ended                ended
                                 September 30         September 30
                                 ------------         ------------
                                1996     1995         1996     1995
                                ----     ----         ----     ----
 <S>                           <C>       <C>       <C>       <C>
 
 Sales and operating revenues  $3,240.6  $3,264.8  $9,803.3  $9,391.9
 Net income                        68.4     226.4     378.8     639.6
 Earnings per common share          .39      1.27      2.16      3.58
 Shipments of aluminum              717       655     2,094     1,936
    products (1)
 Shipments of alumina (1)         1,575     1,661     4,736     4,653
 
<FN>
- -----------
(1)  in thousands of metric tons (mt)

</TABLE>

Overview
Alcoa reported 1996 third quarter earnings of $68.4, or 39 cents
per share, after a special after-tax charge of $65.5, or 38 cents
per share, related to layoff provisions and equipment writedowns.
Earnings in the comparable 1995 quarter were a third quarter
record of $226.4, or $1.27 per share.

The special charge of $65.5 ($115.1 pre-tax) in the 1996 third
quarter was related to incentives paid to employees who
voluntarily left the Company and for permanent layoff costs.  A
total of 2,900 employees were affected by the reductions, with
475 U.S. salaried employees accepting voluntary separation
incentives.  These reductions are being undertaken as part of
Alcoa's goal of reducing selling, general and administrative
expenses by $300 annually. It is expected that the majority of
the cash payments associated with these charges will be made
during the next twelve months, with a significant portion made
during the 1996 fourth quarter. The total pre-tax charge related
to the layoffs of $170.5 was reduced by a credit of $65.2 that
was recorded as a pension curtailment in accordance with the
provisions of SFAS 88.  The remaining $9.8 is related principally
to a writedown of manufacturing equipment taken out of service at
several locations. In addition, a pre-tax credit of approximately
$13 will be recorded as employees are terminated, primarily in
the 1996 fourth quarter.  The credit is related to a curtailment
of other post-employment benefits in accordance with the
provisions of Statement of Financial Accounting Standards 106,
Employers' Accounting for Postretirement Benefits Other than
Pensions.

The 1996 third quarter also includes after-tax losses of $16.0
related to marking to market certain aluminum commodity
contracts.  The Company enters into these commodity contracts to
lock in conversion margins for fabricated product businesses and
to have its primary metal units at market at all times.  Of these
after-tax losses, $3.4 is attributable to fabricated product
sales contracts that were delivered during the quarter and $12.6
is related to fabricated product sales contracts that will be
shipped in future quarters. Current accounting convention
requires that these contracts be marked to market and not be
matched against the fabricated product sales contracts at

                                  9

the time that they are shipped to customers.  Year-to-date, 
after-tax mark-to-market losses totaled $64.6, compared with 
$11.1 in the 1995 period.

For the first nine months of 1996, earnings were $378.8, or $2.16
per share, after special charges of $105.5 or 61 cents per share.
The additional special charge in the 1996 second quarter of 40.0
relates to the closing of AEP.  In the 1995 nine-month period,
earnings were $639.6 or $3.58 per share.

Alcoa of Australia Limited's (AofA) pre-tax income from
operations for the 1996 third quarter declined 14% from the year-
ago quarter; year-to-date, AofA's pre-tax income increased 10%
relative to 1995.  The year-to-date improvement was due primarily
to higher prices for alumina and higher shipments of ingot
partially offset by lower metal prices.  However, the 1996
quarter was negatively affected by lower alumina shipments.
Additionally, 1995 third quarter and year-to-date after-tax
results were negatively affected by $27.2 resulting from an
increase in the Australian tax rate from 33% to 36%.

In Brazil, Alcoa Aluminio's (Aluminio) third quarter 1996 pretax
loss from operations was $18.4, a decrease of $53.7 from the 1995
third quarter.  The decrease was primarily due to higher costs
during the 1996 quarter, lower metal prices and an inventory
write-down related to packaging products.  Year-to-date, pre-tax
income was $20.2, down 85% from the 1995 nine-month period.
Revenues were flat compared with the 1995 period, while costs
increased 15%, due to higher raw material prices and the
previously mentioned inventory writedown.

Alcoa's operations, divided into three segments, follow:

<TABLE>
<CAPTION>
1. Alumina and Chemicals Segment

                          Third quarter ended     Nine months ended  
                              September 30          September 30
                              ------------          ------------
                              1996      1995      1996      1995
                              ----      ----      ----      ----
<S>                         <C>       <C>       <C>       <C>
 Alumina and chemicals      $  488    $  477    $  1,454  $  1,286
 revenues
 Alumina shipments (000 mt)  1,575     1,661       4,736     4,653
</TABLE>

Total revenues for the Alumina and Chemicals segment were $488 in
the 1996 third quarter, up 2% from the comparable 1995 quarter.
Year-to-date, revenues were $1,454, up 13% from the 1995 period.

Alumina revenues for the 1996 third quarter were flat compared
with the 1995 period as shipments fell 5% while prices climbed
6%.  In the year-to-date period, revenues were up 17% on the
strength of a 14% increase in prices.  Chemicals revenues rose 5%
from both the 1995 quarter and year-to-date levels, principally
due to higher shipments.

In late 1994, Alcoa and WMC Limited (WMC) of Melbourne, Australia
combined ownership of their respective worldwide bauxite, alumina
and inorganic chemicals businesses into a group of companies
known as Alcoa World Alumina and Chemicals (AWAC). During the
1996 third quarter, AWAC produced 2,499 mt of alumina.  Of this
amount, 1,575 mt were shipped to third-party customers.

                                  10

<TABLE>
<CAPTION>
2. Aluminum Processing Segment

                            Third quarter ended  Nine months ended
                            ended September 30     September 30
                            ------------------     ------------
 Product classes              1996      1995      1996      1995
                              ----      ----      ----      ----  
<S>                         <C>       <C>       <C>       <C> 
 Revenues                                                 
   Flat-rolled products     $   936   $ 1,046   $ 2,953   $ 3,255
   Engineered products          569       568     1,707     1,752
   Aluminum ingot               374       331     1,078       832
   Other aluminum products       83        99       245       280
                             ------    ------    ------    ------
 Total                      $ 1,962   $ 2,044   $ 5,983   $ 6,119
                                                          
 Shipments (000 metric                                    
 tons)
   Flat-rolled products         324       346     1,009     1,076
   Engineered products          134       109       368       345
   Aluminum ingot               240       177       664       459
   Other aluminum products       19        23        53        56
                             ------    ------    ------    ------
 Total                          717       655     2,094     1,936
</TABLE>

Flat-rolled products - The majority of revenues and shipments for
flat-rolled products are derived from rigid container sheet
(RCS), which is used to produce aluminum beverage can bodies and
can ends.  Shipments of RCS in the 1996 third quarter were down
17% from the 1995 quarter, primarily due to the sale of AofA's
Rolled Product Division to KAAL Australia in May, 1996.  This
resulted in an 18,000 mt loss in shipments when compared with the
1995 quarter.  Year-to-date, shipments were down 14% with the
Rolled Products Division accounting for 28,000 mt.  Revenues from
RCS fell 22% and 18% from the respective 1995 quarter and year-
to-date periods.  Overall flat-rolled products revenues were down
approximately 10% for both the year-to-date and third quarter
periods.  The above-mentioned declines in RCS shipments and
revenues were partially offset by the results of Alumix, acquired
by Alcoa Italia in the 1996 first quarter, which recorded
revenues of $20 in the 1996 third quarter.

Engineered products - These products include extrusions used in
the transportation and construction markets, forged aluminum
wheels, and wire, rod and bar.  Revenues from the sale of
engineered products were flat in the 1996 third quarter as higher
shipments offset lower prices.  Year-to-date, revenues and prices
were down 3% and 9%, respectively, as improvement in the
aerospace markets was more than offset by declines in other
engineered products.

Revenues for extruded products were higher by 21% and 11% from
the 1995 third quarter and nine-month periods.  Prices fell 14%
and 7% over the same periods, while shipments were up 41% and
19%, respectively.  Extruded product revenues and shipments were
positively affected by the Alumix acquisition, which increased
revenues by $32 in the 1996 third quarter.

Aluminum ingot - Ingot shipments for the 1996 third quarter were
up 35% from the 1995 quarter on the strength of higher shipments
by AofA and Aluminio.  Year-to-date, shipments were 44% higher
than those in the 1995 period, resulting in a 29% increase in
revenues.  Ingot revenues continue to be negatively affected by
falling prices, as the LME three-month price has fallen 22% from
1995 third quarter levels.
                                  11

Other aluminum products - Shipments of other aluminum products
during the 1996 nine-month period fell 6% from 1995, while prices
fell 7%, mainly due to a continued drop in aluminum closure
prices.  Third quarter 1996 revenues were down 17% because of
these lower prices.

3.   Non-aluminum Segment

Revenues for the non-aluminum segment were $790 in the 1996 third
quarter, up 6% from $744 in the 1995 quarter. Year-to-date, this
segment had revenues of $2,366, compared with $1,987 in 1995. The
increase is partly due to higher revenues at Alcoa Fujikura Ltd.
(AFL), where sales have increased 50% on a year-to-date basis,
aided by the acquisition of Electro-Wire Products (EWP) in July
1995.  Sales of building products also showed strong growth as
revenues increased 8% over the 1995 nine-month period.
Offsetting these gains was a $77 decrease in sales related to AEP
as the facility was closed.

Cost of Goods Sold
Cost of goods sold increased $83, or 3%, from the 1995 third
quarter.  Year-to-date, the increase was $514, or 7%.  The
increases are the result of the acquisition of Alumix, higher
volumes in the non-aluminum product area and cost increases for
certain raw materials.  Cost of goods sold as a percentage of
revenues in the 1996 year-to-date period was 75.9%, or 2.2
percentage points higher than the 1995 ratio.  The higher ratio
in 1996 is primarily due to lower prices for nearly all aluminum
products and higher costs for certain raw materials.

Other Income & Expenses
Other income totaled $18 in the 1996 third quarter, a drop of $43
from the 1995 period.  Year-to-date, other income was down $82.
The decreases are primarily due to increased losses from marking-
to-market aluminum commodity contracts, lower equity earnings and
reduced interest income.

Selling, general and administrative expenses were flat when
comparing the 1995 and 1996 third quarters and were up $13 on a
year-to-date basis.  The acquisition of Alumix resulted in a $10
and $23 increase in these costs for the 1996 quarter and nine-
month periods.  Otherwise, these costs would have been below
previous year's levels.

Interest expense was up $19 from the 1995 nine-month period,
primarily due to   higher borrowings related to the EWP
acquisition by AFL and higher borrowings by Aluminio.

The estimated effective tax rate for 1996 is 34%.  The difference
between this rate and the U.S. statutory rate of 35% is primarily
due to lower tax rates on income outside of the U.S.

Minority interests' share of income from operations declined 16%
from the 1995 year-to-date period.  The decrease is due to lower
earnings at Aluminio, and Alcoa-Kofem, offset by an increase at
AofA.

Commodity Risks
In the U.S., and for export, Alcoa enters into long-term sales
contracts with a number of its customers.  At December 31, 1995,
such contracts totaled approximately 2,483,000 mt of aluminum
products over the next several years.

                                  12

In order to minimize the economic risk of higher prices for metal
needs associated with these long-term contracts, Alcoa entered
into futures and options contracts.  As of September 30, 1996,
Alcoa had 1,160,000 mt of these contracts outstanding.  According
to present accounting conventions, 894,000 mt of these contracts
qualify for hedge accounting treatment while the remaining
266,000 mt of contracts are required to be accounted for on a
mark-to-market basis. This mark-to-market valuation resulted in
an after-tax charge of $16.0 for the 1996 third quarter.  Of this
amount, $3.4 was attributed to fabricated product sales contracts
that were delivered during the third quarter, and $12.6 relates
to fabricated product sales contracts that will be shipped in
future quarters.

Alcoa purchases other commodities, such as natural gas and
copper, for its operations and enters into forward contracts to
eliminate volatility in the prices of such products.  None of
these contracts are material.

Environmental Matters
Alcoa continues to participate in environmental assessments
and cleanups at a number of locations, including operating
facilities and their adjoining property; at previously owned
or operated facilities; and at Superfund and other waste
sites.  Alcoa records a liability for environmental
remediation costs and/or damages when a cleanup program or
liability becomes probable and the costs/damages can be
reasonably estimated.

As assessments and cleanups proceed, these liabilities are
adjusted based on progress in determining the extent of
remedial actions and the related costs and damages.  The
liability can change substantially due to factors such as the
nature or extent of contamination, changes in remedial
requirements and technological improvements.

For example, there are certain matters, including several
related to alleged natural resource damage or alleged off-
site contaminated sediments, where investigations are
ongoing.  It is not possible to determine the outcomes or to
estimate with any degree of certainty the ranges of potential
costs for these matters.

Alcoa's remediation reserve balance at the end of the 1996
third quarter was $307 and reflects Alcoa's most probable
cost to remediate identified environmental conditions for
which costs can be reasonably estimated.  About a quarter of
the reserve relates to Alcoa's Massena, New York plant site.
Remediation expenditures charged to the reserve during the
1996 nine-month period were $18.  Expenditures included those
currently mandated as well as those not required by any
regulatory authority or third party.

Included in ongoing operating expenses are the recurring
costs of managing hazardous substances and pollution.  Alcoa
estimates that these costs will be about 2% of cost of goods
sold in 1996.
                                  13

Liquidity and Capital Resources

Cash from Operations

Cash from operations during the 1996 nine-month period was
$872.1, $204.2 lower than in the 1995 period.  Lower working
capital requirements were offset by decreases in earnings and a
reduction in cash related to hedging activities.

Financing Activities

Financing activities used $543.0 of cash during the first nine
months of 1996.  This included $257.7 to repurchase 4,437,500
shares of the Company's common stock.  Dividends paid to
shareholders were $178.0 in the 1996 year-to-date period, an
increase of $56.4 from 1995. The increase was due to Alcoa's
variable dividend program, which paid out 10.75 cents above the
base dividend of 22.5 cents in the 1996 third quarter.  The
additional dividend of 10.75 cents also will be paid in the
remaining 1996 quarter to shareholders of record at the quarterly
distribution date.

Payments on long-term debt during the first nine months of 1996
exceeded additions by $33.4.  Commercial paper borrowings during
the third quarter totaled $146, with the proceeds used for
general corporate purposes.  Alcoa repaid $175 of the 4.625%
Notes which matured during the period. Debt as a percentage of
invested capital was 18.8% at the end of the 1996 third quarter,
up from 16.7% recorded at year-end 1995.

Investing Activities

Investing activities used $721.7 during the 1996 nine-month
period, compared with $892.9 in the 1995 period. Capital
expenditures totaled $631.1, with $171.5  used for acquisitions,
principally related to the Alumix purchase.  Alcoa received $82.8
from KAAL as payment for the purchase of AofA's Rolled Products
Division.  Alcoa also received $121.8 from WMC which was
originally loaned to WMC in January, 1995.  The $366.9 of cash
generated in 1995 was related to the AWAC transaction.

                                  14

<TABLE>
<CAPTION>
Alcoa and subsidiaries

Summarized consolidated financial data for Aluminio, a Brazilian
subsidiary effectively owned 59% by Alcoa, follow.

                                    (unaudited)       
                                   September 30    December 31
                                       1996           1995
                                       ----           ----
<S>                                  <C>            <C>
                                                   
Cash and short-term investments      $  201.2       $  252.4
Other current assets                    370.0          379.3
Properties, plants and equipment,       892.0          857.2
   net (1)
Other assets                            181.3          185.4
                                      -------        -------
                                      
      Total assets                    1,644.5        1,674.3
                                      -------        -------
                                      
Current liabilities                     425.1          431.6
Long-term debt (1)                      267.4          314.5
Other liabilities                        64.3           56.1
                                      -------        -------
                                      
      Total liabilities                 756.8          802.2
                                      -------        -------
            Net assets               $  887.7       $  872.1
                                      =======        =======


                                 (unaudited)         (unaudited)
                              Third quarter ended   Nine months ended
                                 September 30         September 30
                                 ------------         ------------
                                1996      1995       1996      1995
                                ----      ----       ----      ----
<S>                           <C>       <C>         <C>      <C>
                                
Revenues                      $ 302.4   $ 298.6    $ 893.4  $ 892.1
Costs and expenses             (321.1)   (264.0)    (874.2)  (758.6)
Translation and exchange                                    
adjustments                       0.3       0.7        1.0      4.0
                              
Income tax (expense)/benefit      6.9      (4.3)       5.7    (16.5)
                               ------    ------      -----   ------
                               
Net income/(loss)             $ (11.5)  $  31.0     $ 25.9  $ 121.0
                               ======    ======      =====   ======
                                                            
Alcoa's share of net income   $  (6.8)  $  18.3     $ 15.3  $  71.4
                               ======    ======      =====   ======


<FN>
(1) Held by Alcoa Brazil Holdings Company - $22.5

(2) Revenues from Alcoa and its subsidiaries, the terms of which
    were established by negotiations between the parties, follow.
 
   Third quarter ended September 30: 1996 - $6.1, 1995 - $51.6
   Nine months ended September 30:   1996 - $12.4, 1995 - $154.0

</TABLE>

                                  15

<TABLE>
<CAPTION>
Alcoa and subsidiaries

Summarized consolidated financial data for AofA, an Australian
subsidiary, 60% owned by Alcoa, follow.

                                 (unaudited)
                                September 30   December 31
                                ------------   -----------
                                    1996          1995
                                    ----          ----
<S>                             <C>           <C>

Cash and short-term investments $   99.7      $   61.6
Other current assets               502.5         551.6
Properties, plants and           1,653.2       1,615.7
equipment, net
Other assets                        99.0         101.2
                                 -------       -------
                                              
Total assets                     2,354.4       2,330.1
                                 -------       -------
                                              
Current liabilities                331.5         380.7
Long-term debt                     186.0         127.0
Other liabilities                  432.7         415.5
                                 -------       -------
                                              
Total liabilities                  950.2         923.2
                                 -------       -------
                                              
Net assets                      $1,404.2      $1,406.9
                                 =======       =======

                                 (unaudited)         (unaudited)
                             Third quarter ended    Nine months ended
                                 September 30          September 30
                                 ------------          ------------
                                1996       1995       1996      1995
                                ----       ----       ----      ----
<S>                           <C>        <C>        <C>        <C>
                                                            
Revenues (1)                  $  469.6   $ 480.8    $ 1,479.1  $1,313.3
Costs and expenses              (360.9)   (354.5)    (1,121.7)   (987.4)
                                               
Translation and exchange                                    
  adjustments                      -         -            -         -
Income tax expense               (40.4)    (70.9)      (127.5)   (134.8)
                               -------   -------      -------    ------
                                                            
Net income                    $   68.3  $   55.4     $  229.9  $  191.1
                               =======   =======      =======   =======
                                                            
Alcoa's share of net income   $   41.0  $   33.2     $  137.9  $  114.7
                               =======   =======      =======   =======

<FN>
(1) Revenues from Alcoa and its subsidiaries, the terms of which
    were established by negotiations between the parties, follow.

    Third quarter ended September 30: 1996 - $9.7, 1995 - $12.6
    Nine months ended September 30:  1996 - $41.2, 1995 - $37.4
</TABLE>

                                  16

                   PART II - OTHER INFORMATION
                                
Item 1.  Legal Proceedings

As previously reported, Alcoa initiated a lawsuit in King County,
Washington in December 1992 against nearly one hundred insurance
companies that provided insurance coverage to the Company between
the years 1956 and 1985.  Trial commenced in April 1996 against
those insurance companies which provided all risk property
coverage to the Company.  A jury verdict was returned on October
3, 1996 which held these insurers liable for past damages, as
well as future damages, at a number of contaminated areas at
Alcoa's Point Comfort, Massena and Vancouver plants.  The jury
also found that the insurers were not liable for certain other
contaminated areas and was unable to reach a verdict as to still
other areas.

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

(a)  Exhibits
       11.  Computation of Earnings per Common Share
       12.  Computation of Ratio of Earnings to Fixed Charges
       15.  Independent Accountants' letter regarding unaudited
            financial information
       27.  Financial Data Schedule
       99.  Forward Looking Statements

(b)  No reports on Form 8-K were filed by Alcoa during the
quarter covered by this report.

                                  17


                           SIGNATURES
   
   
   Pursuant to the requirements of the Securities Exchange
   Act of 1934, the Registrant has duly caused this report to
   be signed on its behalf by the undersigned thereunto duly
   authorized.
   
   
   
                               ALUMINUM COMPANY OF AMERICA
   
   
   
   
   October 30, 1996           By /s/ JAN H. M. HOMMEN
   Date                       Jan H. M. Hommen
                              Executive Vice President and
                              Chief Financial Officer
                              (Principal Financial Officer)
   
   
   

   October 30, 1996           By /s/ EARNEST J. EDWARDS
   Date                       Earnest J. Edwards
                              Vice President and Controller
                              (Chief Accounting Officer)
   
   
                                  18
   
                            EXHIBITS
   
   
   
   
                                                        Page
   
   11. Computation of Earnings per Common Share          20
   12. Computation of Ratio of Earnings to Fixed Charges 21
   15. Independent Accountants' letter regarding         22
       unaudited financial information
   27. Financial Data Schedule
   99. Forward Looking Statements                        23
   

                                    19


Alcoa and subsidiaries                                 EXHIBIT 11

<TABLE>
<CAPTION>
            Computation of Earnings per Common Share
             For the nine months ended September 30
               (in millions, except share amounts)

                                                    1996        1995
                                                    ----        ----
 <S>                                           <C>           <C>                                                                  
 
 1. Income applicable to common stock*              $377.2        $638.0
                                                                   
 2. Weighted average number of common                               
      shares outstanding during the period     174,737,995   178,383,420
 
 3. Primary earnings per common share                               
      (1 divided by 2)                               $2.16         $3.58
                                                                   
 4. Fully diluted earnings (1)                      $377.2        $638.0
                                                                   
 5. Shares issuable under compensation              37,664         1,694
      plans
                                                                   
 6. Shares issuable upon exercise of                                
      dilutive outstanding stock options 
      (treasury stock method)                    1,229,336       577,404
                                                                   
 7. Fully diluted shares (2 + 5 + 6)           176,004,995   178,962,518
                                                                   
 8. Fully diluted earnings per common                               
      share (4 divided by 7)                         $2.14         $3.57



<FN>
*  After preferred dividend requirement

</TABLE>
                                  20


Alcoa and subsidiaries                                 EXHIBIT 12

<TABLE>
<CAPTION>

        Computation of Ratio of Earnings to Fixed Charges
          For the nine months ended September 30, 1996
                   (in millions, except ratio)

                                                    1996
                                                    ----
<S>                                              <C>
Earnings:                                        
   Income before taxes on income                 $  816.0
   Minority interests' share of earnings of      
    majority-owned subsidiaries without fixed 
    charges                                           2.9
   Equity income                                    (24.9)
   Fixed charges                                    130.0
   Proportionate share of income of 50%-owned    
     persons                                         21.3
   Distributed income of less than 50%-owned          -
     persons
   Amortization of capitalized interest              17.7
                                                  -------
                                                 
      Total earnings                             $  963.0
                                                 
Fixed Charges:                                   
   Interest expense:                             
      Consolidated                               $  103.1
      Proportionate share of 50%-owned persons        3.9
                                                  -------
                                                    107.0
                                                  -------
   Amount representative of the interest factor  
     in rents:
      Consolidated                                   22.7
      Proportionate share of 50%-owned persons         .3
                                                  -------
                                                     23.0
                                                  -------
                                                 
   Fixed charges added to earnings                  130.0
                                                  -------
   Interest capitalized:                         
      Consolidated                                    3.0
      Proportionate share of 50%-owned persons        -
                                                  -------
                                                      3.0
                                                  -------
   Preferred stock dividend requirements of      
      majority-owned subsidiaries                     -
                                                  -------
                                                 
      Total fixed charges                        $  133.0
                                                  =======

Ratio of earnings to fixed charges                    7.2
                                                  =======

</TABLE>
                                  22


                                             EXHIBIT 15

                                             October 4, 1996




Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C.  20549

RE:  Aluminum Company of America

     1.   Form S-8  (Registration No. 33-24846 and 33-00033)
          Alcoa Savings Plan for Salaried Employees

     2.   Form S-8  (Registration No. 33-22346, 33-49109 and
          33-60305) 
          Long Term Stock Incentive Plan

     3.   Form S-3 (Registration No. 33-49997) and
          Form S-3 (Registration No. 33-60045) and
          Form S-3 (Registration No. 33-64353)
          Debt Securities and Warrants to Purchase Debt
          Securities, Preferred Stock and Common Stock

Ladies and gentlemen:

We are aware that our report dated October 4, 1996,
accompanying interim financial information of Aluminum
Company of America (Alcoa) and subsidiaries for the three-
month and nine-month periods ended September 30, 1996, is
incorporated by reference in the registration statements
referred to above.  Pursuant to Rule 436 (c) under the
Securities Act of 1933, this report should not be considered
as part of a registration statement prepared or certified by
us within the meaning of Sections 7 and 11 of that Act.

Very truly yours,

/s/  COOPERS & LYBRAND L.L.P.

COOPERS & LYBRAND L.L.P.


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                         669,000
<SECURITIES>                                    37,800
<RECEIVABLES>                                1,690,900
<ALLOWANCES>                                    53,000
<INVENTORY>                                  1,569,200
<CURRENT-ASSETS>                             4,437,400
<PP&E>                                      15,530,200
<DEPRECIATION>                               8,611,400
<TOTAL-ASSETS>                              13,422,500
<CURRENT-LIABILITIES>                        2,650,600
<BONDS>                                      1,543,500
                          178,900
                                          0
<COMMON>                                        55,800
<OTHER-SE>                                   4,122,300
<TOTAL-LIABILITY-AND-EQUITY>                13,422,500
<SALES>                                      9,803,300
<TOTAL-REVENUES>                             9,839,900
<CGS>                                        7,440,200
<TOTAL-COSTS>                                7,440,200
<OTHER-EXPENSES>                               554,900
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             103,100
<INCOME-PRETAX>                                816,000
<INCOME-TAX>                                   277,400
<INCOME-CONTINUING>                            378,800
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   378,800
<EPS-PRIMARY>                                     2.16
<EPS-DILUTED>                                     2.14
        

</TABLE>

                              



                  Alcoa and Subsidiaries
                                                     EXHIBIT 99


                 Forward-looking Statements


Alcoa and its representatives may make oral or written
statements from time to time that are "forward-looking
statements" within the meaning of the federal securities
laws.  These statements involve a number of risks and
uncertainties.  The Company cautions that forward-looking
statements are not guarantees and that actual results could
differ materially from those expressed or implied in the
forward-looking statements.

Important factors that could cause actual results to differ
include, but are not necessarily limited to, those discussed
under the heading "Commodity Risks" in Part I of this report
and under the heading "Risk Factors" in the Results of
Operations section of Alcoa's 1995 Annual Report to
Shareholders, incorporated by reference in Part II, Item 7
of, and filed as an exhibit to, the Company's Annual Report
on Form 10-K for the fiscal year ended December 31, 1995.
The text under each of those headings is incorporated herein
by reference.

Other factors include: changes in raw material costs and
availability; cyclical demand and competitive pricing in
principal markets for the Company's products; changes in
governmental regulation, particularly those affecting
environmental, health or safety compliance; changes in law
affecting investments or operations outside the United
States; the impact of unfavorable outcomes in litigation
proceedings; the outcome of labor agreement negotiations;
and other factors which result in increased costs, reduced
earnings or otherwise negatively affect ongoing operations
or the Company's financial condition.  In addition, other
factors may be discussed from time to time in the Company's
filings with the Securities and Exchange Commission.



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