TRINOVA CORP
10-Q, 1995-11-09
MISCELLANEOUS FABRICATED METAL PRODUCTS
Previous: LANCASTER COLONY CORP, 10-Q, 1995-11-09
Next: LIBERTY CORP, 10-Q, 1995-11-09






                                   FORM 10-Q

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549



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


For the quarterly period ended September 30, 1995

Commission file number 1-924


                             TRINOVA CORPORATION                  
            (Exact name of registrant as specified in its charter)


             Ohio                                        34-4288310       
   (State of Incorporation)                           (I.R.S. Employer
                                                     Identification No.)


                     3000 Strayer, Maumee, OH   43537-0050 
                    (Address of principal executive office)


      Registrant's telephone number, including area code:  (419) 867-2200


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     


The number of Common Shares, $5 Par Value, outstanding as of October 31, 1995,
was 28,993,887.


             This document, including exhibits, contains 21 pages.

                      The cover page consists of 1 page.

                   The Exhibit Index is located on page 17.



<PAGE>


                      SECURITIES AND EXCHANGE COMMISSION

                                   FORM 10-Q
                     FOR QUARTER ENDED SEPTEMBER 30, 1995

                        INDEX TO INFORMATION IN REPORT
                              TRINOVA CORPORATION



                                                                      Page
                                                                     Number

PART I - FINANCIAL INFORMATION

  Item 1.  Financial Statements

  Statement of Financial Position -
   September 30, 1995 and December 31, 1994                             3
   
  Condensed Statement of Income - 
   Three Months and Nine Months Ended 
   September 30, 1995 and 1994                                          4

  Condensed Statement of Cash Flows - 
   Nine Months Ended September 30, 1995 and 1994                        5

  Notes to Financial Statements                                         6

  Item 2.  Management's Discussion and Analysis of 
   Financial Condition and Results of Operations                        7


PART II - OTHER INFORMATION
  
  Item 6.  Exhibits and Reports on Form 8-K                            13


SIGNATURES                                                             16

EXHIBIT INDEX                                                          17

EXHIBIT 11 - STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS           20

EXHIBIT 27 - FINANCIAL DATA SCHEDULE                                   21




                                      -2-

<PAGE>

PART I - FINANCIAL INFORMATION
Item 1. - Financial Statements


<TABLE>

STATEMENT OF FINANCIAL POSITION
TRINOVA CORPORATION
(Dollars in thousands, except per share data)
(Unaudited)

<CAPTION>

                                                       September 30    December 31
ASSETS                                                     1995            1994  
CURRENT ASSETS                                          ----------      -----------

<S>                                                   <C>             <C>
Cash and cash equivalents                               $   14,374      $   27,928 
Receivables                                                309,249         247,531 
Inventories:
In-process and finished products                           187,265         171,555
Raw materials and manufacturing supplies                    50,680          45,761 
                                                        ----------      ----------
                                                           237,945         217,316
Other current assets                                        40,580          47,618
                                                        ----------      ----------

TOTAL CURRENT ASSETS                                       602,148         540,393 
Plants and properties                                      932,765         869,831 
Less accumulated depreciation                              533,645         490,025
                                                        ----------      ----------
                                                           399,120        379,806 
Other assets                                                94,122          80,835
                                                        ----------      ----------

TOTAL ASSETS                                            $1,095,390      $1,001,034
                                                        ==========      ==========
LIABILITIES AND SHAREHOLDERS' EQUITY                                    
CURRENT LIABILITIES                                                     
Notes payable                                           $    3,674      $    1,755 
Accounts payable                                            98,671          96,587 
Income taxes                                                47,303          31,621 
Other current liabilities                                  167,840         158,501 
Current maturities of long-term debt                           419             930
                                                        ----------      ----------

TOTAL CURRENT LIABILITIES                                  317,907         289,394 
Long-term debt                                             227,800         234,914 
Postretirement benefits other than pensions                120,218         120,848 
Other liabilities                                           30,455          28,150 
Deferred income taxes                                        7,632           7,682 

SHAREHOLDERS' EQUITY                                    
Common stock; par value $5 a share                                      
Authorized - 100,000,000 shares                                         
Outstanding - 28,993,887 and 28,795,909 shares,                         
 respectively (after deducting 5,216,009 and 
 5,413,987 shares, respectively, in treasury)              144,969         143,979 
Additional paid-in capital                                  16,972          12,511 
Retained earnings                                          244,216         184,930 
Currency translation adjustments                           (14,779)        (21,374)
                                                        ----------      ----------

TOTAL SHAREHOLDERS' EQUITY                                 391,378         320,046 
                                                        ----------      ----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY              $1,095,390      $1,001,034 
                                                        ==========      ==========

<FN>
The Notes to Financial Statements are an integral part of this statement.
</FN>
</TABLE>

                                          -3-

<PAGE>


<TABLE>
CONDENSED STATEMENT OF INCOME
TRINOVA CORPORATION
(In thousands, except per share data)
(Unaudited)

<CAPTION>
                                         Three Months Ended         Nine Months Ended
                                            September 30              September 30        
                                      ------------------------  ------------------------
                                          1995         1994          1995        1994  
                                       ----------   ----------    ----------  ----------
<S>                                   <C>           <C>          <C>         <C>
Net sales                              $  441,445   $  437,587    $1,441,697  $1,338,281
Cost of products sold                     330,489      331,106     1,077,378   1,007,909
                                       ----------   ----------    ----------  ----------

MANUFACTURING INCOME                      110,956      106,481       364,319     330,372

Selling and general administrative
 expenses                                  61,034       58,983       191,846     183,225
Engineering, research and development
 expenses                                  15,516       13,775        46,347      41,541
                                       ----------   ----------    ----------  ----------

OPERATING INCOME                           34,406       33,723       126,126     105,606

Interest expense                           (4,612)      (5,044)      (14,518)    (16,260)
Other expenses-net                         (4,095)      (5,448)      (10,441)    (15,917)
                                       ----------   ----------    ----------  ----------

INCOME BEFORE INCOME TAXES                 25,699       23,231       101,167      73,429 
Income taxes                                6,700        8,100        26,300      25,700
                                       ----------   ----------    ----------  ----------

NET INCOME                             $   18,999   $   15,131    $   74,867  $   47,729 
                                       ==========   ==========    ==========  ==========

NET INCOME PER SHARE                   $      .64   $      .52    $     2.52  $     1.64  
                                       ==========   ==========    ==========  ==========

Cash dividends per common share        $      .18   $      .17    $      .54  $      .51
                                       ==========   ==========    ==========  ==========

Average shares outstanding                 30,924       30,903        30,865      30,823
                                       ==========   ==========    ==========  ==========

<FN>
The Notes to Financial Statements are an integral part of this statement.
</FN>
</TABLE>

                                             -4-

<PAGE>


<TABLE>
CONDENSED STATEMENT OF CASH FLOWS
TRINOVA CORPORATION
(In thousands)
(Unaudited)

<CAPTION>
                                                                   Nine Months Ended
                                                                     September 30       
                                                                 --------------------

                                                                  1995            1994  
                                                               ----------      ----------
<S>                                                           <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES                                           

Net income                                                     $   74,867      $   47,729 
Adjustments to reconcile net income to                                         
 net cash provided by operating activities:
  Depreciation                                                     47,038          45,498
  Changes in working capital elements,
   other than debt                                                (43,371)          1,790
  Other                                                            (9,022)          2,234
                                                               ----------      ----------

NET CASH PROVIDED BY OPERATING ACTIVITIES                          69,512          97,251

CASH FLOWS FROM INVESTING ACTIVITIES                                           
Capital expenditures                                              (67,696)        (37,892)
Other                                                                 339           1,409
                                                               ----------      ----------
                                                                               
NET CASH USED BY INVESTING ACTIVITIES                             (67,357)        (36,483)

CASH FLOWS FROM FINANCING ACTIVITIES                                           
Net decrease in short-and long-term debt                           (6,567)        (62,680)
Cash dividends                                                    (15,581)        (14,658)
Stock issuance under stock plans                                    5,040          10,163
                                                               ----------      ----------


NET CASH USED BY FINANCING ACTIVITIES                             (17,108)        (67,175)
Effect of exchange rate changes on cash                             1,399          (1,834)
                                                               ----------      ----------


DECREASE IN CASH AND CASH EQUIVALENTS                             (13,554)         (8,241)

Cash and cash equivalents at beginning of period                   27,928          20,534
                                                               ----------      ----------


CASH AND CASH EQUIVALENTS AT END OF PERIOD                     $   14,374      $   12,293
                                                               ==========      ==========

<FN>
The Notes to Financial Statements are an integral part of this statement.
</FN>
</TABLE>



                                             -5-

<PAGE>

NOTES TO FINANCIAL STATEMENTS
TRINOVA CORPORATION



Note 1 - Basis of Presentation

The accompanying financial statements for the interim periods are unaudited. 
In the opinion of management, all adjustments (consisting of normal recurring
accruals) necessary for a fair statement of the results for the interim
periods included herein have been made.  Operating results for the nine months
ended September 30, 1995 are not necessarily indicative of the results that
may be expected for the year ended December 31, 1995.  It is suggested that
these financial statements be read in conjunction with the audited 1994
financial statements and notes thereto included in TRINOVA Corporation's most
recent annual report.


Note 2 - Income Taxes

The estimated annual effective income tax rate for 1995 is 26% compared with
35% for 1994.  The lower annual effective income tax rate in 1995 is
attributable to several factors, including the effects of higher projected
earnings in lower-tax-rate countries, higher after-tax earnings of investments
in unconsolidated affiliates and greater utilization of tax loss carryforwards
outside the U.S. for which deferred tax valuation allowances had previously
been provided.  The Company expects the effective income tax rate for years
subsequent to 1995 to return to rates more comparable to the 35% rate that was
reported for 1994.


Note 3 - Accounts Receivable Sold

"Changes in working capital elements, other than debt" in the 1995 Condensed
Statement of Cash Flows includes a $50 million increase in working capital
resulting from termination of the Company's program for the sale of accounts
receivable.


Note 4 - Net Income per Share

Net income per share is computed using the average number of common shares
outstanding, including common stock equivalents.  The assumed conversion of
the Company's 6% convertible debentures was included in average shares
outstanding, increasing the average number of shares outstanding by 1,904,762
shares.  For purposes of computing net income per share, net income was
increased for the after-tax equivalent of interest expense on the 6%
convertible debentures.






                                      -6-

<PAGE>


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

FINANCIAL REVIEW AND ANALYSIS OF OPERATIONS

Analysis of Operations

Third Quarter 1995 Compared with Third Quarter 1994

The following data provide highlights for the third quarter 1995 compared with
the third quarter 1994.

                                               Third Quarter         Percent 
(dollars in thousands,                     -------------------       Increase
except per share data)                     1995           1994      (Decrease)
                                           ----           ----      ----------

CONSOLIDATED                                                     
Net sales                                  $441,445      $437,587        .9%
Manufacturing income                        110,956       106,481       4.2
Manufacturing margin (%)                       25.1          24.3
Operating income                             34,406        33,723       2.0
Operating margin (%)                            7.8           7.7
Net income                                   18,999        15,131      25.6
Net income per share                            .64           .52      23.1

INDUSTRIAL                                                       
Net sales                                   246,911       241,669       2.2
Operating income                             27,084        25,445       6.4     
Operating margin (%)                           11.0          10.5
Order intake                                237,396       246,562      (3.7)    
Order backlog at September 30               178,826       179,922       (.6)

AUTOMOTIVE                                                       
Net sales                                   105,614       119,184     (11.4)    
Operating income                              1,537         8,214     (81.3)
Operating margin (%)                            1.5           6.9

AEROSPACE & DEFENSE                                              
Net sales                                    88,920        76,734      15.9
Operating income                             11,635         6,188      88.0
Operating margin (%)                           13.1           8.1          
Order intake                                 97,429        80,864      20.5     
Order backlog at September 30               265,335       275,705      (3.8)











                                      -7-

<PAGE>


Analysis of Operations - Continued

Third-quarter 1995 sales increased $3.9 million over the 1994 third quarter. 
Industrial and aerospace & defense sales increased 2.2% and 15.9%,
respectively, while automotive sales declined 11.4%.  Consolidated U.S. sales
declined $7.4 million due to lower U.S. automotive sales.  Consolidated non-
U.S. sales, principally in Europe, increased $11.3 million.  Approximately 50%
of the non-U.S. sales increase was the result of changes in currency exchange
rates.

Industrial sales increased $5.2 million, or 2.2%, over the 1994 third quarter. 
U.S. industrial sales were $1 million lower than in the 1994 third quarter,
but non-U.S. sales increased $6.2 million, or 7.3%.  The non-U.S. sales
increase is the net of a 12% increase in Europe, a 7% increase in Asia and a
21% decline in Brazil.  Changes in currency exchange rates accounted for $2
million of the non-U.S. sales increase.  Third-quarter order intake declined
$9.2 million, or 3.7%, from the prior year.  Order intake in Europe increased
nearly 4% over the prior year, but orders in the U.S., Asia and Brazil
declined from the 1994 third quarter.  Order backlog of $178.8 million was
$1.1 million lower than at September 30, 1994.

Third-quarter 1995 automotive sales declined $13.6 million, or 11.4%, from the
prior year.  Third-quarter European automotive sales increased $4.1 million,
or 7.5%, over the prior year, due primarily to continued strength in the air
conditioning/power steering connectors business.  The U.S. automotive
business, however, felt the full effects of seasonal industry shutdowns, model
changeovers and the conclusion of certain of the Company's contract programs,
which contributed to a $17.6 million, or 27%, reduction in U.S. automotive
sales from the 1994 third quarter. 

Third-quarter 1995 aerospace & defense sales increased $12.2 million, or
15.9%, over the prior year.  This increase was principally attributable to
U.S. business with only a modest increase in European sales.  Third-quarter
1995 aerospace & defense sales were at their highest level since the first
quarter of 1993.  Order intake, likewise, increased $16.6 million, or 20.5%,
as the Company continued to increase penetration of major new aerospace and
defense programs and replace competitors to gain share of ongoing aerospace
programs.  Order backlog of $265.3 million was $10.4 million, or 3.8%, lower
than at September 30, 1994.

The third quarter is traditionally the slowest quarter of the year for the
Company.  Consequently, sales, operating income and operating margin are
generally lower in the third quarter than in other periods during the year. 
However, compared with the 1994 third quarter, consolidated manufacturing
income and margin for the 1995 third quarter improved, principally the result
of moderate sales growth in certain segments and process improvements giving
rise to cost reductions.  Manufacturing income increased $4.5 million, or
4.2%, and manufacturing margin improved from 24.3% in the 1994 third quarter
to 25.1% in the 1995 third quarter.  Manufacturing income and margin for the
industrial segment improved over the comparable 1994 quarter, reflecting the
benefit of both increased sales and continuing initiatives to improve
manufacturing and distribution processes.  Manufacturing income and margin for
the automotive segment declined from the 1994 third quarter due to the effects


                                      -8-

<PAGE>

Analysis of Operations - Continued


of lower sales in the U.S., the phase-out of certain high-margin programs, and
manufacturing inefficiencies in certain of the U.S. automotive plastics
operations.  Higher sales and continued cost-containment efforts in the
aerospace & defense segment generated third-quarter 1995 manufacturing income
and margin exceeding that of the 1994 third quarter.

Selling and general administrative and engineering, research and development
expenses (operating expenses) were $3.8 million higher than in the 1994 third
quarter.  As a percent of sales, operating expenses were 17.3% in the 1995
third quarter compared with 16.6% in the 1994 third quarter.  Increased costs
in the 1995 third quarter principally relate to changes in currency exchange
rates and provisions for performance based compensation and profit sharing
associated with the higher earnings level.

Interest expense in the 1995 third quarter was $432,000 lower than in the 1994
third quarter due to lower average debt levels in 1995.  Other expenses - net
were $1.4 million lower in the 1995 third quarter than in the 1994 third
quarter, primarily due to lower exchange losses, reduced costs related to the
program for the sale of accounts receivable, which was terminated in the first
quarter, and higher income from unconsolidated affiliates.  In the 1995 third
quarter, the Company retired $8 million of its 9.55% senior sinking fund
debentures.  The loss amounting to $660,000 from early extinguishment of debt
was charged to Other expenses - net.

Net income for the 1995 third quarter amounted to $19.0 million, or 64 cents
per share, compared with $15.1 million, or 52 cents per share, in the 1994
third quarter.  The estimated effective income tax rate for the 1995 third
quarter was 26%, compared with 35% for the 1994 third quarter.  The lower
effective income tax rate in 1995 is attributable to several factors,
including the effect of higher projected earnings in lower-tax-rate countries,
higher after-tax earnings of investments in unconsolidated affiliates and
greater utilization of tax loss carryforwards outside the U.S. for which
deferred tax valuation allowances had previously been provided.  The Company
expects the effective income tax rate for years subsequent to 1995 to return
to rates more comparable to the 35% rate that was reported for 1994.


















                                      -9-

<PAGE>

Analysis of Operations - Continued

Nine Months 1995 Compared with Nine Months 1994

The following data provide highlights for the first nine months of 1995
compared with the first nine months of 1994.
                                                                         
                                            Nine Months Ended            
                                                September 30        Percent 
(dollars in thousands,                     -------------------      Increase
except per share data)                     1995           1994     (Decrease)
                                           ----           ----     ----------

CONSOLIDATED                                                     
Net sales                                $1,441,697    $1,338,281         7.7%
Manufacturing income                        364,319       330,372        10.3
Manufacturing margin (%)                       25.3          24.7
Operating income                            126,126       105,606        19.4
Operating margin (%)                            8.7           7.9
Net income                                   74,867        47,729        56.9
Net income per share                           2.52          1.64        53.7

INDUSTRIAL                                                       
Net sales                                   806,018       721,911        11.7
Operating income                             96,174        67,156        43.2
Operating margin (%)                           11.9           9.3
Order intake                                808,377       764,530         5.7
Order backlog at September 30               178,826       179,922         (.6)

AUTOMOTIVE                                                       
Net sales                                   379,535       382,806         (.9)
Operating income                             21,255        36,303       (41.5)
Operating margin (%)                            5.6           9.5

AEROSPACE & DEFENSE                                              
Net sales                                   256,144       233,564         9.7
Operating income                             27,276        18,809        45.0
Operating margin (%)                           10.6           8.1          
Order intake                                253,518       235,717         7.6
Order backlog at September 30               265,335       275,705        (3.8)

Sales for the first nine months of 1995 increased $103.4 million, or 7.7%,
over the first nine months of 1994.  U.S. sales increased $26.5 million, or
3%, while non-U.S. sales, principally in Europe, increased $76.9 million, or
16.6%.  Nearly $38 million of the non-U.S. sales increase was due to changes
in currency exchange rates.

Industrial sales were $84.1 million, or 11.7%, higher than in the 1994 nine-
month period.  Most sectors of the business showed good growth with U.S.
industrial sales up 8%, Europe up 21% and Asia up 15%, while Brazil's sales
were flat year-over-year.  Changes in currency exchange rates accounted for
approximately $14 million of the sales increase.




                                     -10-

<PAGE>

Analysis of Operations - Continued


Automotive sales declined $3.3 million, or .9%, from the 1994 nine-month
period.  U.S. automotive sales declined $34.4 million, or 16.5%, from the
comparable 1994 period.  This lower U.S. automotive segment sales volume was
the result of third-quarter seasonal industry shutdowns, model changeovers,
the conclusion of certain of the Company's contract programs and declining
auto industry production compared with the prior year.  European automotive
segment sales, conversely, increased $31.1 million, or nearly 18%.  Nearly 65%
of this increase was due to changes in currency exchange rates.

Aerospace & defense sales increased $22.6 million, or 9.7%, over the 1994
nine-month period.  This increase was principally attributable to sales in the
U.S. 

Manufacturing income and margin for the first nine months of 1995 improved
over the comparable 1994 period, due to the factors described for the third
quarter.  Manufacturing margin for the industrial and aerospace & defense
segments increased over 1994, while manufacturing margin for the automotive
segment declined.

Although lower as a percent of sales, overhead expenses for the 1995 nine-
month period were $13.4 million, or 6%, higher than in the comparable 1994
period.  Overhead expenses were greater for the industrial and aerospace &
defense segments in 1995, while overhead expenses for the automotive segment
were lower.  Nearly half of the increase in overhead expenses for the nine-
month period was attributable to changes in currency exchange rates.

Interest expense for the 1995 nine-month period was $1.7 million lower than in
the first nine months of 1994, reflecting the effect of lower debt levels in
1995.  Other expenses - net were $5.5 million lower in 1995 due, in part, to
lower exchange losses (principally in Brazil), reduced costs related to the
program for the sale of accounts receivable that was terminated in the first
quarter and higher income from unconsolidated affiliates.

Net income for the first nine months of 1995 amounting to $74.9 million, or
$2.52 per share, was a record for the Company and was $27.1 million, or 88
cents per share, greater than net income for the 1994 first nine months.  The
annual effective income tax rate for 1995 was 26% compared with 35% in 1994.


Liquidity, Working Capital and Capital Investment

Cash provided by operating activities for the first nine months of 1995
totaled $69.5 million and is after the effect of a $50 million increase in
working capital resulting from the termination of the Company's program for
the sale of accounts receivable.  Cash provided from operations in 1994
totaled $97.3 million.

Quarterly dividend payments were increased to 18 cents per share in 1995 from
17 cents per share in 1994.  Dividends totaling $15.6 million have been paid
in 1995, compared with $14.7 million in the first nine months of 1994.  Net 



                                     -11-

<PAGE>

Liquidity, Working Capital and Capital Investment - Continued

decrease in short- and long-term debt for the first nine months of 1995
amounted to $6.6 million and included retirement of $8 million of the
Company's 9.55% senior sinking fund debentures.  The debt-to-capitalization
ratio (debt divided by debt plus equity) declined from 42.6% at December 31,
1994, to 37.2% at September 30, 1995.

Under terms of a revolving credit agreement with a consortium of U.S. and non-
U.S. banks, the Company may borrow up to $175 million.  The agreement is
intended to support the Company's commercial paper borrowings and, to the
extent not so utilized, provide domestic borrowing capacity.  The remaining
borrowing capacity under this agreement at September 30, 1995, was $173.4
million.  In addition to this agreement, the Company has uncommitted
arrangements with various banks to provide short-term financing as necessary. 

During the third quarter, the Company announced its intent to acquire the
Electronic Systems Division (ESD) of Cincinnati Milacron Inc. for $105
million, an acquisition that would significantly increase the Company's
ability to offer electric and electronic solutions to customers in addition to
present hydraulic solutions.  The Company intends to finance this acquisition
through internal cash generation and available borrowing arrangements.

The Company believes that cash flow from operations and available borrowing
arrangements will be sufficient to meet operating requirements over the near
term, including financing the ESD acquisition. 


                                     -12-

<PAGE>


TRINOVA CORPORATION


Item 6.  Exhibits and Reports on Form 8-K

 (a)  The following exhibit is filed hereunder as part of Part I:

       Exhibit (11)       Statement re: Computation of Per Share Earnings

 (b)  The following exhibit is filed as part of Part II:

       Exhibit (27)      Financial Data Schedule

       The following exhibits are filed as part of Part II and are
incorporated by reference hereunder:

       Exhibit (4)-1     First Supplemental Indenture, dated as of May 4,
                         1992, between TRINOVA Corporation and NBD Bank, with
                         respect to the issuance of $75,000,000 aggregate
                         principal amount of TRINOVA Corporation 7.95% Notes
                         Due 1997, filed as Exhibit (4)-1 to Form SE filed on
                         May 6, 1992

       Exhibit (4)-2     7.95% Notes Due 1997, issued pursuant to the
                         Indenture, dated as of January 28, 1988, between
                         TRINOVA Corporation and NBD Bank (formerly National
                         Bank of Detroit), as supplemented by the First
                         Supplemental Indenture, dated as of May 4, 1992,
                         between TRINOVA Corporation and NBD Bank, filed as
                         Exhibit (4)-2 to Form SE filed on May 6, 1992

       Exhibit (4)-3     Officers' Certificate of TRINOVA Corporation, dated
                         May 4, 1992, pursuant to Section 2.01 of the
                         Indenture, dated as of January 28, 1988, between
                         TRINOVA Corporation and NBD Bank (formerly National
                         Bank of Detroit), as supplemented by the First
                         Supplemental Indenture, dated as of May 4, 1992,
                         between TRINOVA Corporation and NBD Bank, filed as
                         Exhibit (4)-3 to Form SE filed on May 6, 1992 

       Exhibit (4)-4     Rights Agreement, dated January 26, 1989, between 
                         TRINOVA Corporation and First Chicago Trust Company
                         of New York filed as Exhibit (2) to Form 8-A filed
                         on January 27, 1989, as amended by the First
                         Amendment to Rights Agreement, filed as Exhibit (5)
                         to Form 8 filed on July 1, 1992




                                     -13-

<PAGE>

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

       Exhibit (4)-5     Form of Share Certificate for Common Shares, $5 par
                         value, of TRINOVA Corporation, filed as Exhibit (4)-
                         2 to Form SE filed on July 1, 1992

       Exhibit (4)-6     Fiscal Agency Agreement, dated as of October 26,
                         1987, between TRINOVA Corporation, as Issuer, and
                         Bankers Trust Company, as Fiscal Agent, with respect
                         to $100,000,000 aggregate principal amount of
                         TRINOVA Corporation 6% Convertible Subordinated
                         Debentures Due 2002, filed as Exhibit (4)-1 to Form
                         SE filed on March 18, 1993

       Exhibit (4)-7     Indenture, dated as of January 28, 1988, between 
                         TRINOVA Corporation and NBD Bank (formerly National
                         Bank of Detroit), with respect to the issuance of
                         $50,000,000 aggregate principal amount of TRINOVA
                         Corporation 9.55% Senior Sinking Fund Debentures Due
                         2018, and the issuance of $75,000,000 aggregate
                         principal amount of TRINOVA Corporation 7.95% Notes
                         Due 1997, filed as Exhibit (4)-2 to Form SE filed on
                         March 18, 1993

       Exhibit (10)-1    TRINOVA Corporation 1982 Stock Option Plan, filed as
                         Exhibit (10)-1 to Form SE filed on March 18, 1993

       Exhibit (10)-2    TRINOVA Corporation 1984 Incentive Compensation
                         Plan, filed as Exhibit (10)-2 to Form SE filed on
                         March 18, 1993

       Exhibit (10)-3    TRINOVA Corporation 1987 Stock Option Plan, filed as
                         Exhibit (10)-3 to Form SE filed on March 18, 1993

       Exhibit (10)-4    Change in Control Agreement for Officers, filed as
                         Exhibit (10)-4 to Form SE filed on March 18, 1993
                         (the Agreements executed by the Company and various
                         executive officers of the Company are identical in
                         all respects to the form of Agreement filed as an
                         Exhibit to Form SE except as to differences in the
                         identity of the officers and the dates of execution,
                         and as to other variations directly necessitated by
                         said differences)

       Exhibit (10)-5    Change in Control Agreement for Non-Officers, filed
                         as Exhibit (10)-5 to Form SE filed on March 18, 1993
                         (the Agreements executed by the Company and various
                         non-officer employees of the Company are identical
                         in all respects to the form of Agreement filed as an
                         Exhibit to Form SE except as to differences in the
                         identity of the employees and the dates of
                         execution, and as to other variations directly
                         necessitated by said differences)

       

                                     -14-

<PAGE>

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

       Exhibit (10)-6    TRINOVA Corporation 1994 Stock Incentive Plan, filed
                         as Appendix A to the proxy statement for the annual
                         meeting held on April 21, 1994

       Exhibit (10)-7    TRINOVA Corporation 1989 Non-Employee Directors'
                         Equity Plan, filed as Exhibit (10)-12 to Form 10-K
                         filed on March 18, 1994

       Exhibit (10)-8    TRINOVA Corporation Plan for Optional Deferment of
                         Directors' Fees (amended and restated effective
                         April 1, 1995) filed as Exhibit (10)-8 to Form 10-K
                         filed on March 20, 1995

       Exhibit (10)-9    TRINOVA Corporation Directors' Retirement Plan
                         (amended and restated effective January 1, 1990),
                         filed as Exhibit (10)-9 to Form 10-K filed on March
                         20, 1995

       Exhibit (10)-10   TRINOVA Corporation Voluntary Deferred Compensation
                         Plan (effective April 1, 1995), filed as Exhibit
                         (10)-11 to Form 10-K filed on March 20, 1995

       Exhibit (10)-11   TRINOVA Corporation Supplemental Benefit Plan
                         (amended and restated July 18, 1995, but effective
                         January 1, 1995), filed as Exhibit (10)-11 to Form
                         10-Q filed on August 10, 1995.

       Exhibit (99(i))-1 TRINOVA Corporation Directors' Charitable Award
                         Program, filed as Exhibit (99(i))-2 to Form 10-K
                         filed on March 18, 1994

       Exhibit (99(i))-2 Credit Agreement, dated as of August 31, 1994, among
                         TRINOVA Corporation (borrower) and The Bank of Tokyo
                         Trust Company; Chemical Bank; Citibank, N.A;
                         Dresdner Bank AG, New York and Grand Cayman
                         branches; The First National Bank of Chicago; Morgan
                         Guaranty Trust Company of New York; NBD Bank; and
                         Union Bank of Switzerland, Chicago branches (banks)
                         and Citibank, N.A. (administrative agent), filed as
                         Exhibit (99(i))-2 to Form 10-Q filed on November 3,
                         1994

(b)    There were no reports on Form 8-K filed for the quarter ended
       September 30, 1995.










                                     -15-

<PAGE>








                                  SIGNATURES



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




                              TRINOVA CORPORATION




                                By /S/ DARRYL F. ALLEN                     
                                   -----------------------------------------
    November 9, 1995               Darryl F. Allen                
                                   Chairman, President and
                                   Chief Executive Officer
                                   (Principal Executive Officer)
                                   



                                By /S/ DAVID M. RISLEY   
    November 9, 1995               -----------------------------------------
                                   David M. Risley
                                   Vice President - Finance and
                                   Chief Financial Officer
                                   (Principal Financial Officer)
  





                                     -16-


EXHIBIT INDEX


Exhibit No.                                                     Page No.

 (4)-1      First Supplemental Indenture, dated as of May 4,    Incorporated
            1992, between TRINOVA Corporation and NBD Bank,     by Reference
            with respect to the issuance of $75,000,000
            aggregate principal amount of TRINOVA Corporation
            7.95% Notes Due 1997, filed as Exhibit (4)-1 to 
            Form SE filed on May 6, 1992

 (4)-2      7.95% Notes Due 1997, issued pursuant to the        Incorporated
            Indenture, dated as of January 28, 1988, between    by Reference
            TRINOVA Corporation and NBD Bank (formerly 
            National Bank of Detroit), as supplemented by 
            the First Supplemental Indenture, dated as of 
            May 4, 1992, between TRINOVA Corporation and NBD 
            Bank, filed as Exhibit (4)-2 to Form SE filed on
            May 6, 1992  

 (4)-3      Officers' Certificate of TRINOVA Corporation,       Incorporated
            dated May 4, 1992, pursuant to Section 2.01 of      by Reference
            the Indenture, dated as of January 28, 1988, 
            between TRINOVA Corporation and NBD Bank
            (formerly National Bank of Detroit), as 
            supplemented by the First Supplemental 
            Indenture, dated as of May 4, 1992, between 
            TRINOVA Corporation and NBD Bank, filed as 
            Exhibit (4)-3 to Form SE filed on May 6, 1992 

 (4)-4      Rights Agreement, dated January 26, 1989,           Incorporated
            between TRINOVA Corporation and First Chicago       by Reference
            Trust Company of New York filed as Exhibit (2) 
            to Form 8-A filed on January 27, 1989, as 
            amended by the First Amendment to Rights 
            Agreement filed as Exhibit (5) to Form 8 filed 
            on July 1, 1992

 (4)-5      Form of Share Certificate for Common Shares, $5     Incorporated
            par value, of TRINOVA Corporation, filed as         by Reference
            Exhibit (4)-2 to Form SE filed on July 1, 1992

 (4)-6      Fiscal Agency Agreement, dated as of October 26,    Incorporated
            1987, between TRINOVA Corporation, as Issuer,       by Reference
            and Bankers Trust Company, as Fiscal Agent, with 
            respect to $100,000,000 aggregate principal 
            amount of TRINOVA Corporation 6% Convertible 
            Subordinated Debentures Due 2002, filed as 
            Exhibit (4)-1 to Form SE filed on March 18, 1993



                                     -17-
<PAGE>

EXHIBIT INDEX - Continued


Exhibit No.                                                     Page No.

  (4)-7     Indenture, dated as of January 28, 1988, between    Incorporated
            TRINOVA Corporation and NBD Bank (formerly          by Reference
            National Bank of Detroit), with respect to the 
            issuance of $50,000,000 aggregate principal 
            amount of TRINOVA Corporation 9.55% Senior 
            Sinking Fund Debentures Due 2018, and the 
            issuance of $75,000,000 aggregate principal 
            amount of TRINOVA Corporation 7.95% Notes Due 
            1997, filed as Exhibit (4)-2 to Form SE filed 
            on March 18, 1993

 (10)-1     TRINOVA Corporation 1982 Stock Option Plan,         Incorporated
            filed as Exhibit (10)-1 to Form SE filed on         by Reference
            March 18, 1993

 (10)-2     TRINOVA Corporation 1984 Incentive Compensation     Incorporated
            Plan, filed as Exhibit (10)-2 to Form SE filed      by Reference
            on March 18, 1993

 (10)-3     TRINOVA Corporation 1987 Stock Option Plan,         Incorporated
            filed as Exhibit (10)-3 to Form SE filed on         by Reference
            March 18, 1993

 (10)-4     Change in Control Agreement for Officers,           Incorporated
            filed as Exhibit (10)-4 to Form SE filed on         by Reference
            March 18, 1993 (the Agreements executed by the
            Company and various executive officers of the 
            Company are identical in all respects to the
            form of Agreement filed as an Exhibit to Form SE
            except as to differences in the identity of the 
            officers and the dates of execution, and as to
            other variations directly necessitated by said 
            differences)

 (10)-5     Change in Control Agreement for Non-Officers,       Incorporated
            filed as Exhibit (10)-5 to Form SE filed on         by Reference
            March 18, 1993 (the Agreements executed by the 
            Company and various non-officer employees of 
            the Company are identical in all respects to
            the form of Agreement filed as an Exhibit to
            Form SE except as to differences in the identity 
            of the employees and the dates of execution, and
            as to other variations directly necessitated by
            said differences)
            
 (10)-6     TRINOVA Corporation 1994 Stock Incentive Plan,      Incorporated
            filed as Appendix A to the proxy statement for      by Reference
            the annual meeting held on April 21, 1994



                                     -18-
<PAGE>

EXHIBIT INDEX - Continued


Exhibit No.                                                     Page No.

 (10)-7     TRINOVA Corporation 1989 Non-Employee Directors'    Incorporated
            Equity Plan, filed as Exhibit (10)-12 to            by Reference
            Form 10-K filed on March 18, 1994

 (10)-8     TRINOVA Corporation Plan for Optional Deferment     Incorporated
            of Directors' Fees (amended and restated            by Reference
            effective April 1, 1995) filed as Exhibit (10)-8
            to Form 10-K filed on March 20, 1995

 (10)-9     TRINOVA Corporation Directors' Retirement Plan      Incorporated
            (amended and restated effective January 1, 1990)    by Reference
            filed as Exhibit (10)-9 to Form 10-K filed on  
            March 20, 1995
            
 (10)-10    TRINOVA Corporation Voluntary Deferred Compensation Incorporated
            Plan (effective April 1, 1995), filed as Exhibit    by Reference
            (10)-11 to Form 10-K filed on March 20, 1995

 (10)-11    TRINOVA Corporation Supplemental Benefit Plan       Incorporated
            (amended and restated July 18, 1995, but effective  by Reference
            January 1, 1995), filed as Exhibit (10)-11 to Form 
            10-Q filed on August 10, 1995

 (11)       Statement re:  Computation of Per Share Earnings    20

 (27)       Financial Data Schedule                             21

 (99(i))-1  TRINOVA Corporation Directors' Charitable Award     Incorporated
            Program, filed as Exhibit (99(i))-2 to              by Reference
            Form 10-K filed on March 18, 1994 

 (99(i))-2  Credit Agreement, dated as of August 31, 1994,      Incorporated
            among TRINOVA Corporation (borrower) and The Bank   by Reference
            of Tokyo Trust Company; Chemical Bank; Citibank,
            N.A.; Dresdner Bank AG, New York and Grand Cayman
            branches; The First National Bank of Chicago; 
            Morgan Guaranty Trust Company of New York; NBD
            Bank; and Union Bank of Switzerland, Chicago
            branches (banks) and Citibank, N.A. (administrative
            agent), filed as Exhibit (99(i))-2 to Form 10-Q
            filed on November 3, 1994



                                     -19-

<TABLE>

EXHIBIT 11


STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS
TRINOVA CORPORATION
(In thousands, except per share data)

<CAPTION>

                                       Three Months Ended      Nine Months Ended
                                          September 30            September 30   
                                        ------------------      -------------------
                                        1995      1994         1995          1994
                                          ----        ----         ----      ----
<S>                                    <C>        <C>          <C>         <C>
AVERAGE SHARES OF COMMON STOCK 
AND COMMON STOCK EQUIVALENTS 
OUTSTANDING (NOTE A)
Average shares outstanding               28,909     28,775      28,850     28,695
Assumed conversion of the 6%
 convertible debentures                   1,905      1,905       1,905      1,905
Net effect of dilutive stock                   
 options based upon treasury stock
 method using average market price          110        223         110        223
                                      --------- ----------  ---------- ----------
Average shares of common stock 
 and common stock equivalents
 outstanding                             30,924     30,903      30,865     30,823
                                     ========== ==========  ========== ==========

INCOME ATTRIBUTABLE TO COMMON STOCK (NOTE A)
Net income                           $   18,999 $   15,131  $   74,867 $   47,729
After-tax equivalent of interest
  expense on the 6% convertible
  debentures                                930        930       2,790      2,790
                                     ---------- ----------  ---------- ----------
Income attributable to common stock  $   19,929 $   16,061  $   77,657 $   50,519
                                     ========== ==========  ========== ==========  


Net Income per Share                 $      .64 $      .52  $     2.52 $     1.64
                                     ========== ==========  ========== ==========

<FN>

Note A - Net income per share is computed using the average number of common
shares outstanding, including common stock equivalents.  The assumed
conversion of the Company's 6% convertible debentures was included in average
shares outstanding, increasing the average number of shares outstanding by
1,904,762 shares.  For purposes of computing net income per share, net income
was increased for the after-tax equivalent of interest expense on the 6%
convertible debentures.

</FN>
</TABLE>

                                    -20-

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
STATEMENT OF FINANCIAL POSITION AND THE CONDENSED STATEMENT OF OPERATIONS AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                                       <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                          14,374
<SECURITIES>                                         0
<RECEIVABLES>                                  324,313
<ALLOWANCES>                                    15,064
<INVENTORY>                                    237,945
<CURRENT-ASSETS>                               602,148
<PP&E>                                         932,765
<DEPRECIATION>                                 533,645
<TOTAL-ASSETS>                               1,095,390
<CURRENT-LIABILITIES>                          317,907
<BONDS>                                        227,800
<COMMON>                                       144,969
                                0
                                          0
<OTHER-SE>                                     246,409
<TOTAL-LIABILITY-AND-EQUITY>                 1,095,390
<SALES>                                      1,441,697
<TOTAL-REVENUES>                             1,441,697
<CGS>                                        1,077,378
<TOTAL-COSTS>                                1,077,378
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              14,518
<INCOME-PRETAX>                                101,167
<INCOME-TAX>                                    26,300
<INCOME-CONTINUING>                             74,867
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    74,867
<EPS-PRIMARY>                                     2.52
<EPS-DILUTED>                                     2.52
        

</TABLE>


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