TRINOVA CORP
10-Q, 1996-05-09
MISCELLANEOUS FABRICATED METAL PRODUCTS
Previous: LEXINGTON GROWTH & INCOME FUND INC, 497, 1996-05-09
Next: LOEHMANNS INC, 424B1, 1996-05-09







                                    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 March 31, 1996

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 April 30, 1996,
was 28,572,415. 


              This document, including exhibits, contains 20 pages.

                       The cover page consists of 1 page.

                    The Exhibit Index is located on page 16.

<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION
                                    FORM 10-Q
                        FOR QUARTER ENDED MARCH 31, 1996
                         INDEX TO INFORMATION IN REPORT
                               TRINOVA CORPORATION



                                                                       Page
                                                                      Number

PART I - FINANCIAL INFORMATION

  Item 1.  Financial Statements

  Statement of Financial Position -
   March 31, 1996 and December 31, 1995                                  3
   
  Condensed Statement of Income - 
   Three Months Ended March 31, 1996 and 1995                            4

  Condensed Statement of Cash Flows - 
   Three Months Ended March 31, 1996 and 1995                            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 4.  Submission of Matters to a Vote of Security Holders          11

  Item 6.  Exhibits and Reports on Form 8-K                             12


SIGNATURES                                                              15


EXHIBIT INDEX                                                           16


EXHIBIT 11 - STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS            19


EXHIBIT 27 - FINANCIAL DATA SCHEDULE                                    20


                                       -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>
                                                          March 31       December 31
                                                            1996            1995    
                                                         ----------      ----------
<S>                                                     <C>              <C>
ASSETS                                                             
CURRENT ASSETS
Cash and cash equivalents                                $   19,051       $   16,186 
Receivables                                                 343,103          292,146 
Inventories:
In-process and finished products                            205,738          215,365
Raw materials and manufacturing supplies                     46,532           53,919
                                                         ----------       ----------
                                                            252,270          269,284
Other current assets                                         42,534           38,789
                                                         ----------       ----------
TOTAL CURRENT ASSETS                                        656,958          616,405 
Plants and properties                                       965,328          959,286 
Less accumulated depreciation                               540,584          533,925
                                                         ----------       ----------
                                                            424,744          425,361 
Goodwill and other intangibles                               84,568           85,292
Other assets                                                 89,370           97,093
                                                         ----------       ----------
TOTAL ASSETS                                             $1,255,640       $1,224,151
                                                         ==========       ==========
LIABILITIES AND SHAREHOLDERS' EQUITY                                                
CURRENT LIABILITIES                                                                 
Notes payable                                            $   85,396       $   33,229 
Accounts payable                                            108,665          103,853 
Income taxes                                                 38,244           39,054 
Other current liabilities                                   150,439          183,659 
Current maturities of long-term debt                            335              378
                                                         ----------       ----------
TOTAL CURRENT LIABILITIES                                   383,079          360,173 
Long-term debt                                              302,301          302,352 
Postretirement benefits other than pensions                 119,693          120,478 
Other liabilities                                            43,600           40,276 

SHAREHOLDERS' EQUITY                                               
Common stock; par value $5 a share                                                  
Authorized - 100,000,000 shares                                                     
Outstanding - 28,601,515 and 28,825,187 shares,                                     
 respectively (after deducting 5,608,381 and 
 5,384,709 shares, respectively, in treasury)               143,007          144,125 
Additional paid-in capital                                   19,120           17,933 
Retained earnings                                           266,167          254,484 
Currency translation adjustments                            (21,327)         (15,670)
                                                         ----------       ----------
TOTAL SHAREHOLDERS' EQUITY                                  406,967          400,872 
                                                         ----------       ----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY               $1,255,640       $1,224,151 
                                                         ==========       ==========
<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
                                                                     March 31      
                                                             ------------------------

                                                                  1996         1995  
                                                              ----------   ----------
<S>                                                           <C>          <C>
Net sales                                                      $ 512,113   $  498,635   
Cost of products sold                                            385,856      376,193   
                                                              ----------   ----------

MANUFACTURING INCOME                                             126,257      122,442 

Selling and general administrative expenses                       66,601       66,275 
Engineering, research and development expenses                    19,528       15,026   
                                                              ----------   ----------


OPERATING INCOME                                                  40,128       41,141 

Interest expense                                                  (6,285)      (4,973)     
Other expenses-net                                                (3,328)      (3,880)     
                                                              ----------   ----------

INCOME BEFORE INCOME TAXES                                        30,515       32,288 
Income taxes                                                       6,100        9,700   
                                                              ----------   ----------

NET INCOME                                                     $  24,415    $  22,588
                                                              ==========   ==========

NET INCOME PER SHARE                                           $     .83    $     .77 
                                                              ==========   ==========

Cash dividends per common share                                $     .20    $     .18 
                                                              ==========   ==========

Average shares outstanding                                        30,707       30,734    
                                                              ==========   ==========
<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>                                                          Three Months Ended
                                                                        March 31       
                                                                  --------------------

                                                                   1996             1995  
                                                                ---------        ---------
<S>                                                   <C>            <C>
OPERATING ACTIVITIES                                                                      
Net income                                                       $ 24,415         $ 22,588 
Adjustments to reconcile net income to                                                    
 net cash provided by operating activities:                                               
  Depreciation                                                     16,909           15,380
  Changes in certain components of working 
   capital other than debt                                        (65,922)         (63,778)
  Other                                                             7,424           (1,500)
                                                               ----------        ---------

NET CASH USED BY OPERATING ACTIVITIES                             (17,174)        (27,310)

INVESTING ACTIVITIES                                                                      
Capital expenditures                                              (19,877)         (17,939)
Other                                                                 332               78
                                                               ----------       ----------
                                                                                          
NET CASH USED BY INVESTING ACTIVITIES                             (19,545)         (17,861)

FINANCING ACTIVITIES                                                                      
Net increase in short- and long-term debt                          52,164           35,610
Cash dividends                                                     (5,765)          (5,186)
Purchase of common stock                                           (8,330)               -
Stock issuance under stock plans                                    1,432              411
                                                               ----------       ----------


NET CASH PROVIDED BY FINANCING ACTIVITIES                          39,501           30,835
Effect of exchange rate changes on cash                                83            1,365
                                                               ----------       ----------


INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                    2,865          (12,971)

Cash and cash equivalents at beginning of period                   16,186           27,928
                                                               ----------       ----------


CASH AND CASH EQUIVALENTS AT END OF PERIOD                       $ 19,051         $ 14,957
                                                               ==========       ==========

<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 necessary for a fair statement
of the results for the interim periods included herein have been made. 
Operating results for the three months ended March 31, 1996 are not
necessarily indicative of the results that may be expected for the year ended
December 31, 1996.  It is suggested that these financial statements be read in
conjunction with the audited 1995 financial statements and notes thereto
included in TRINOVA Corporation's most recent annual report.


Note 2 - Income Taxes

The income tax provision for the 1996 first quarter includes a credit for
settlement of claims for prior years' research and development credits of $4
million, or $.13 per share.  The effective income tax rate for the 1996 first
quarter exclusive of this item was 33%.  The 30% effective income tax rate for
the 1995 first quarter reflects the utilization of tax loss carryforwards
outside the U.S. for which deferred tax valuation allowances had previously
been provided.


Note 3 - Accounts Receivable Sold

"Changes in certain components of working capital other than debt" in the 1995
cash flows from operating activities includes a $50 million increase in
working capital resulting from the 1995 first-quarter 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 shares
outstanding, including common stock equivalents.  The assumed conversion of
the Company's 6% convertible debentures was included in average shares
outstanding for each of the interim periods included herein, 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

First Quarter 1996 Compared with First Quarter 1995

The following data provide highlights for the 1996 first quarter compared with
the 1995 first quarter.

<TABLE>
<CAPTION>                                                                            
                                                                        Percent
(dollars in thousands,                          First Quarter          Increase
except per share data)                      1996           1995       (Decrease)
<S>                                <C>          <C>         <C>
CONSOLIDATED                                                      
Net sales                                  $ 512,113     $ 498,635       2.7%
Manufacturing income                         126,257       122,442       3.1
Manufacturing margin (%)                        24.7          24.6          
Operating income                              40,128        41,141      (2.5)
Operating margin (%)                             7.8           8.3          
Net income                                    24,415        22,588       8.1
Net income per share                             .83           .77       7.8

INDUSTRIAL                                                        
Net sales                                    291,906       276,255       5.7
Operating income                              24,579        30,207     (18.6)      
Operating margin (%)                             8.4          10.9          
Order intake                                 298,126       300,786      (0.9)
Order backlog at March 31                    203,282       206,130      (1.4)

AUTOMOTIVE                                                        
Net sales                                    124,089       140,183     (11.5)
Operating income                               8,785        10,182     (13.7))
Operating margin (%)                             7.1           7.3          

AEROSPACE & DEFENSE                                               
Net sales                                     96,118        82,197      16.9
Operating income                              12,247         7,160      71.0
Operating margin (%)                            12.7           8.7                 
Order intake                                 115,775        79,952      44.8
Order backlog at March 31                    284,855       266,815       6.8
<FN>
Consolidated sales for the 1996 first quarter increased $13.5 million, or
2.7%, over the 1995 first quarter.  Sales for the industrial and aerospace &
defense segments increased 5.7% and 16.9%, respectively, but automotive sales
declined 11.5%.  Businesses acquired in the 1995 fourth quarter generated
first-quarter 1996 sales, principally in the industrial segment, of more than
$26 million.  Including the effects of acquisitions, U.S. sales increased
$16.7 million but non-U.S. sales declined $3.2 million.  Changes in currency
exchange rates reduced non-U.S. sales by $4 million.
</FN>
</TABLE>
                                       -7-
<PAGE>

Analysis of Operations - Continued


First-quarter 1996 industrial segment sales of $291.9 million were a record in
part due to the 1995 acquisition of the Electronic Systems Division of
Cincinnati Milacron Inc.  Industrial segment sales increased $15.7 million, or
5.7%, over the 1995 first quarter.  U.S. industrial sales increased $18.1
million, or 10.3%, compared with the 1995 first quarter, and sales in Europe
increased $2 million, or 2.9%.  The Brazilian economy remains sluggish
contributing to a $4.7 million, or 41%, decline in 1996 first-quarter sales,
while sales in Asia/Pacific were flat compared with the 1995 first quarter. 
First-quarter 1996 order intake declined $2.7 million, or nearly 1%, from the
prior year.  Declines in new orders in Brazil, Europe and Asia/Pacific more
than offset increases in the U.S.  Order backlog of $203.3 million was $2.8
million, or 1.4%, lower than at March 31, 1995.

Automotive sales declined $16.1 million, or 11.5%, from the 1995 first
quarter.  First-quarter 1996 sales, however, were $18.5 million and $9.6
million higher than third- and fourth-quarter 1995 sales, respectively. 
First-quarter 1996 U.S. automotive sales were $14.1 million, or 21.2%, lower
than in the comparable 1995 period.  Decreased demand due to lower production
schedules and the conclusion of a number of vehicle contract programs which
were significant to the automotive segment contributed to the sales decline. 
European automotive sales also were lower in the 1996 first quarter, down $1.9
million, or 2.6%.  A softer U.K. automotive market and changes in currency
exchange rates contributed to the sales reduction.

First-quarter 1996 aerospace & defense sales of $96.1 million were at their
highest level since the first quarter of 1992 and were $13.9 million, or
16.9%, higher than the 1995 first quarter.  Sales were up 18.6% in the U.S.
and 8.4% in Europe, although the full impact of volume increases in Europe was
diluted by changes in currency exchange rates.  The sales increase reflects
greater original equipment and spare parts sales for both commercial and
defense business.  Aerospace & defense order intake of $115.8 million was at
its highest level in five years and was $35.8 million, or nearly 45%, higher
than the 1995 first quarter.  Order backlog of $284.9 million was $18 million,
or 6.8%, higher than at March 31, 1995.

Consolidated manufacturing income increased $3.8 million, or 3%, over the 1995
first quarter, but manufacturing margin remained flat at 24.7% for the 1996
first quarter, compared with 24.6% in the 1995 first quarter.  Manufacturing
income and margin in the industrial segment declined slightly from the
comparable prior-year period as the benefit of increased sales volume was
negated by losses in Brazil (a decline in manufacturing income of $4.1
million), charges for redundancy payments at several worldwide locations and
premium amortization associated with the ESD acquisition.  Although
profitable, ESD's manufacturing margin is lower than margins for the remainder
of the segment, primarily due to the premium amortization.  Automotive


                                      -8- 
<PAGE>

Analysis of Operations - Continued


manufacturing income declined reflecting principally the effects of lower
sales volume in the 1996 first quarter, but manufacturing margin paralleled
that of the 1995 first quarter.  Higher sales and continued process
improvements contributed to significantly higher manufacturing income and
margin over the 1995 first quarter for the aerospace & defense business.

Selling and general administrative and engineering, research and development
expenses were $4.8 million higher in 1996 than in the 1995 first quarter and
as a percent of sales were 16.8% in 1996, compared with 16.3% in 1995.  The
increase reflects higher engineering, research and development expenses
primarily associated with the industrial segment.  This increase is due in
part to the ESD acquisition, but also represents expanding initiatives for new
product and business development.

Interest expense for the first quarter of 1996 amounted to $6.3 million,
compared with $5.0 million in the 1995 first quarter.  Higher debt levels are
principally due to the 1995 acquisitions and the program initiated in 1995 to
purchase the Company's common shares on the open market.

Net income for the 1996 first quarter amounted to $24.4 million, or $.83 per
share, compared with 1995 first quarter net income of $22.6 million, or $.77
per share.  The income tax provision for the 1996 first quarter includes a
credit for settlement of claims for prior years' research and development
credits of $4 million, equal to $.13 per share.  The effective income tax rate
for the 1996 first quarter exclusive of this item was 33% and compares with
30% in the 1995 first quarter.


Liquidity, Working Capital and Capital Investment

Cash used by operating activities amounted to $17.2 million in the 1996 first
quarter which included $55.9 million used to finance the 1996 first-quarter
increase in accounts receivable.  This increase, in part, reflects the
historical pattern of first-quarter increases in accounts receivable and,
since receivables were not included in ESD's purchase price, recognizes the
increase in receivable balances to normal operating levels for ESD.  The
first-quarter reduction in other accrued liabilities included $33 million for
payment of items such as payrolls, profit sharing and incentive compensation
that were accrued at December 31, 1995.  These cash requirements were
partially offset by cash generated from first-quarter 1996 inventory
reductions totaling $15.2 million and increases to accounts payable of $5.9
million.  Other operating activities for the 1996 first quarter include
dividends received from unconsolidated affiliates totaling $4.9 million. 
Changes in components of working capital other than debt in the 1995 first-
quarter operating activities include a $50 million increase in working capital
resulting from the termination of the Company's program for the sale of
accounts receivable.

                                       -9-
<PAGE>

Liquidity, Working Capital and Capital Investment - Continued


Dividend payments were increased in the 1996 first quarter to 20 cents per
share from 18 cents per share in each of the 1995 quarterly periods.  In the
1996 first quarter, the Company purchased 272,500 common shares for $8.3
million under a previously approved Board authorization.  The Company expects
to make further purchases during 1996, but is not committed to purchase a
specific number of shares.  First-quarter 1996 increase in short-term
borrowings totaled $52.2 million, increasing the debt-to-capitalization ratio
(debt divided by debt plus equity) to 48.8% from 45.6% at December 31, 1995.

In the 1996 first quarter, the Company filed a shelf registration statement
with the Securities and Exchange Commission for an additional $175 million
(total registrations of $250 million at March 31, 1996) in debt securities. 
If issued, proceeds from the sale of securities under the registrations will
be used for general corporate purposes, which may include the reduction of
short-term borrowings.  The Company also maintains a revolving credit
agreement with a consortium of U.S. and non-U.S. banks expiring in 2000 under
which 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.  Borrowings supported by the
revolving credit agreement totaled $111.3 million at March 31, 1996, of which
$75 million was classified as long-term.  In addition, the Company has
uncommitted arrangements with various banks to provide short-term financing as
necessary.  The Company expects that cash flow from operating activities and
available credit lines will be sufficient to meet normal operating
requirements over the near term. 

During the 1996 first quarter, the Company announced that it had agreed to
sell its 35% interest in Yokohama Aeroquip K.K., based in Tokyo, which is
expected to result in a 1996 second-quarter net gain of approximately $15.5
million, or $.50 per share.  On April 15, 1996, the Company announced that it
had agreed to sell its 49% interest in Aeroquip Mexicana S.A., which is
expected to result in a second-quarter net loss of approximately $10.2
million, or $.33 per share.  The two transactions are expected to result in
the receipt of approximately $37 million in cash in the 1996 second quarter
and a pretax gain of approximately $17.6 million ($5.3 million net, or $.17
per share).  Nearly $6.4 million of the combined pretax gain will result from
net gains previously deferred in the currency translation component of equity. 
These actions are expected to stimulate the Company's growth in two major
industrial markets - Asia/Pacific and Mexico.  The Company expects to expand
its product line offering in the Japanese market from a supply base outside
the country and will expand in Mexico and Central America by shipping directly
from plants in the U.S.

                                      -10-
<PAGE>

PART II - OTHER INFORMATION
TRINOVA CORPORATION


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

     At the annual meeting of shareholders held on April 18, 1996, in Maumee,
     Ohio, the shareholders elected directors and ratified the employment of
     Ernst & Young LLP as TRINOVA's independent auditors for 1996.  The
     following is a tabulation of all votes timely cast in person or by proxy
     by shareholders of TRINOVA for the annual meeting:

     To elect directors:

                                                    WITHHOLD       BROKER
          NOMINEE                     FOR          AUTHORITY     NON-VOTES

      Darryl F. Allen              25,650,782        136,337          0

      Purdy Crawford               25,661,022        126,097          0

      Joseph C. Farrell            25,656,676        130,443          0

      David R. Goode               24,886,758        900,361          0

      Paul A. Ormond               25,661,217        125,902          0

      John P. Reilly               25,662,660        124,459          0

      Robert H. Spilman            25,661,899        125,220          0

      William R. Timken, Jr.       25,663,423        123,696          0


      To ratify the employment of Ernst & Young LLP as TRINOVA's independent
      auditors for 1996:

            FOR                                   25,642,360

            AGAINST                                   79,747

            ABSTAIN                                   65,012

            BROKER NON-VOTES                               0


                                      -11-
<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

       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


                                      -12-
<PAGE>

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

       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)


                                      -13-
<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 effective January 1, 1995),
                          filed as Exhibit (10)-10 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)    A report on Form 8-K was filed January 16, 1996, to report the
       acquisition of certain assets and liabilities of the Electronic
       Systems Division ("ESD") of Cincinnati Milacron Inc., effective
       December 30, 1995.  Amendment No. 1 to Form 8-K filed on January 16,
       1996, was filed on March 14, 1996 to report financial statements of
       ESD and pro forma financial information for TRINOVA Corporation.


                                      -14-
<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                     
                                   -----------------------------------------
     May 9, 1996                   Darryl F. Allen                
                                   Chairman, President and
                                   Chief Executive Officer
                                   (Principal Executive Officer)
                                   



                                By /S/ DAVID M. RISLEY   
     May 9, 1996                   -----------------------------------------
                                   David M. Risley
                                   Vice President - Finance and
                                   Chief Financial Officer
                                   (Principal Financial Officer)
  


                                      -15-

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


                                     -16-

<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


                                     -17-

<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 effective January 1, 1995),   by Reference
            filed as Exhibit (10)-10 to Form 10-Q filed on 
            August 10, 1995

 (11)       Statement re:  Computation of Per Share Earnings    19

 (27)       Financial Data Schedule                             20

 (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



                                     -18-

EXHIBIT 11

STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS
TRINOVA CORPORATION
(In thousands, except per share data)
                                                    Three Months Ended
                                                         March 31
                                                --------------------------
                                                   1996           1995   
                                                ----------     ----------
AVERAGE SHARES OF COMMON STOCK 
AND COMMON STOCK EQUIVALENTS 
OUTSTANDING (NOTE A)
Average shares outstanding                          28,755         28,809
Assumed conversion of the 6%
 convertible debentures                              1,905          1,905
Net effect of dilutive stock
 options based upon treasury stock
 method using average market price                      47             20
                                                 ---------     ----------
Average shares of common stock 
 and common stock equivalents
 outstanding                                        30,707         30,734
                                                ==========     ==========

INCOME ATTRIBUTABLE TO COMMON STOCK (NOTE A)
Net income                                      $   24,415     $   22,588
After-tax equivalent of interest expense
 on the 6% convertible debentures                      930            930
                                                ----------     ----------
Income attributable to common stock             $   25,345     $   23,518
                                                ==========     ==========  


Net Income per Share                            $      .83     $      .77
                                                ==========     ==========  



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.






                                      -19- 

<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>                        3-MOS
<FISCAL-YEAR-END>                    DEC-31-1996
<PERIOD-END>                         MAR-31-1996
<CASH>                               19,051
<SECURITIES>                         0
<RECEIVABLES>                        357,629
<ALLOWANCES>                         14,526
<INVENTORY>                          252,270
<CURRENT-ASSETS>                     656,958
<PP&E>                               965,328
<DEPRECIATION>                       540,584
<TOTAL-ASSETS>                       1,255,640
<CURRENT-LIABILITIES>                383,079
<BONDS>                              302,301
<COMMON>                             143,007
                0
                          0
<OTHER-SE>                           263,960
<TOTAL-LIABILITY-AND-EQUITY>         1,255,640
<SALES>                              512,113
<TOTAL-REVENUES>                     512,113
<CGS>                                385,856
<TOTAL-COSTS>                        385,856
<OTHER-EXPENSES>                     0
<LOSS-PROVISION>                     0
<INTEREST-EXPENSE>                   6,285
<INCOME-PRETAX>                      30,515
<INCOME-TAX>                         6,100
<INCOME-CONTINUING>                  24,415
<DISCONTINUED>                       0
<EXTRAORDINARY>                      0
<CHANGES>                            0
<NET-INCOME>                         24,415
<EPS-PRIMARY>                        .83
<EPS-DILUTED>                        .83
        


</TABLE>


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