THIOKOL CORP /DE/
10-Q, 1996-05-15
GUIDED MISSILES & SPACE VEHICLES & PARTS
Previous: MORGAN J P & CO INC, 10-Q, 1996-05-15
Next: MOSINEE PAPER CORP, 10-C, 1996-05-15



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q

(Mark One)

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


For the quarterly period ended       March 31, 1996
                                ----------------------------------------------
                                       OR

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


For the transition period from                          to
                               -----------------------      ------------------

Commission file number                     1-6179



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


              Delaware                                      36-26787
    -------------------------------                   --------------------
    (State or other jurisdiction of                    (I.R.S. Employer
     incorporation or organization)                    Identification No.)



                2475 Washington Blvd., Ogden, Utah 84401-2398
                ---------------------------------------------
                   (Address of principal executive offices)
                                  (Zip Code)


Registrant's telephone number, including area code.............(801) 629-2091


Indicate  by check mark  whether  the  registrant  (1) has filed all  reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934  during the  preceding  12 months (or for such  shorter  period that the
registrant  was required to file such  reports),  and (2) has been subject to
such filing requirements for the past 90 days.

Yes   X    No
    -----     -----

Indicate the number of shares  outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.


           Class                                Outstanding at April 30, 1996
- -----------------------------                   -----------------------------
Common Stock, $1.00 par value                           18,205,734


<PAGE>


                             THIOKOL CORPORATION
                        QUARTERLY REPORT ON FORM 10-Q



                                    INDEX
                                                                        Page

PART I.  FINANCIAL INFORMATION
- ------------------------------
Item 1. Financial Statements

        Consolidated Statements of Operations - Three months ended

          and nine months ended March 31, 1996 and 1995                      3

        Consolidated Balance Sheets - March 31, 1996 and
          June 30, 1995                                                      4

        Consolidated Statements of Cash Flows - Nine months          
          ended March 31, 1996 and 1995                                      5

        Notes to Consolidated Financial Statements                           6

Item 2. Management's Discussion and Analysis of Financial
           Condition and Results of Operations                              12


PART II. OTHER INFORMATION
- --------------------------
Item 1. Legal Proceedings                                                   18

Item 5. Other Information                                                   18

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


SIGNATURES                                                                  19


<PAGE>

<TABLE>
<CAPTION>


                        Part I - FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS (UNAUDITED)

                             THIOKOL CORPORATION
              CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                     (IN THOUSANDS EXCEPT PER SHARE DATA)






                                                                         Three Months Ended        Nine Months Ended
                                                                              March 31                 March 31
                                                                      ----------------------    ----------------------
                                                                         1996         1995        1996          1995
                                                                      ---------    ---------    ---------    ---------

<S>                                                                   <C>          <C>          <C>          <C>      
Net sales .........................................................   $ 228,937    $ 232,642    $ 661,777    $ 689,430

Operating expenses:
    Cost of sales .................................................     192,213      184,464      548,413      553,325
    General and administrative ....................................      20,317       18,851       54,694       53,653
    Research and development ......................................       3,159        4,298        9,428       11,239
    Restructuring and impairment ..................................                   61,398        5,906       61,398
                                                                      ---------     --------    ---------    ---------
                                                                        215,689      269,011      618,441      679,615

Income (loss) from operations .....................................      13,248      (36,369)      43,336        9,815

Equity income, Howmet .............................................       1,696                     1,696
Interest income ...................................................         464        1,083       30,089        2,621
Interest expense ..................................................      (1,562)      (2,751)      (3,077)      (8,188)
                                                                      ---------     --------    ----------   ---------
Income (loss) before income taxes
    and extraordinary item ........................................      13,846      (38,037)      72,044        4,248

Income taxes (benefit) ............................................       4,317       (2,932)      27,036       13,771
                                                                      ---------     --------    ---------    ---------
Income (loss) before extraordinary item ...........................       9,529      (35,105)      45,008       (9,523)

Extraordinary item - loss on early
    retirement of debt ............................................                   (4,786)                   (4,786)
                                                                      ---------    ---------    ---------    ---------
Net income (loss) .................................................   $   9,529    $ (39,891)   $  45,008    $ (14,309)
                                                                      =========    =========    =========    =========

Net income (loss) per share:
    Income (loss) before extraordinary item .......................   $     .52    $  (1 .87)   $   2 .43    $    (.51)
    Extraordinary item ............................................                     (.25)                     (.25)
                                                                      ---------    ---------    ---------    ---------
Net income (loss) per share .......................................   $     .52    $   (2.12)   $    2.43    $    (.76)
                                                                      =========    =========    =========    =========

Average number of common and common
    equivalent share outstanding ..................................      18,551       18,795       18,554       18,826
                                                                      =========    =========    =========    =========

</TABLE>


See notes to consolidated financial statements



<PAGE>

<TABLE>
<CAPTION>



                             THIOKOL CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                                (IN THOUSANDS)


                                                                       March 31       June 30
                                                                         1996           1995
                                                                     ----------     ----------
ASSETS                                                               (Unaudited)
- ------
Current assets
<S>                                                                    <C>          <C>      
    Cash and cash equivalents ......................................   $  11,084    $  13,216
    Receivables ....................................................     150,705      268,070
    Inventories ....................................................     109,210      134,984
    Deferred tax assets ............................................       8,713
    Prepaid expenses ...............................................       4,288        4,191
                                                                       ---------     --------
       Total current assets ........................................     284,000      420,461

Property, plant and equipment, at cost
    less allowances for depreciation ...............................     287,608      297,551

Other assets
    Equity investment in Howmet ....................................     147,696
    Costs in excess of net assets of businesses
       acquired, less amortization .................................      27,965       28,748
    Patents and other intangible assets ............................      17,027       19,004
    Other non-current assets .......................................      35,545       44,921
                                                                       ---------    ---------
                                                                       $ 799,841    $ 810,685
                                                                       =========    =========
LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------
Current liabilities
    Short-term debt ................................................   $  79,967    $  62,819
    Accounts payable ...............................................      22,080       38,530
    Accrued compensation ...........................................      40,712       43,424
    Other accrued expenses .........................................      49,213       52,903
    Current portion of deferred income taxes .......................       5,026
                                                                       ---------    ---------
       Total current liabilities ...................................     191,972      202,702

Long-term debt .....................................................       2,238        2,521
Accrued retiree benefits ...........................................      71,358       72,762
Deferred income taxes ..............................................      23,982       26,763
Accrued interest and other non-current liabilities .................      73,100      102,206

Stockholders' equity
    Common stock (par value $1.00 per share)
       Authorized - 200,000 shares
       Issued - 20,455 shares including shares in treasury .........      20,538       20,538
    Additional paid-in capital .....................................      44,237       44,536
    Retained earnings ..............................................     434,771      399,084
                                                                       ---------    ---------
                                                                         499,546      464,158
    Less cost of common stock in treasury
       2,333 shares, March 31, 1996 and
       2,229 shares, June 30, 1995 .................................     (62,355)     (60,427)
                                                                       ---------    ----------
         Total stockholders' equity ................................     437,191      403,731
                                                                       ---------    ---------
                                                                       $ 799,841    $ 810,685
                                                                       =========    =========
</TABLE>

See notes to consolidated financial statements




<PAGE>

<TABLE>
<CAPTION>


                             THIOKOL CORPORATION
              CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                (IN THOUSANDS)
                                                                                 Nine Months Ended
                                                                                      March 31
                                                                           -------------------------------
                                                                              1996               1995
                                                                           ------------      -------------

Operating Activities
<S>                                                                            <C>                       
Net income                                                                     $45,008          $ (14,309)
Adjustments to reconcile net income to net cash
    provided by operating activities:
       Restructuring and impairment                                              5,906             61,398
       Extraordinary item                                                                           4,786
       Depreciation and amortization                                            27,255             29,731
       Equity income                                                            (1,696)
       Changes in operating assets and liabilities:
          Receivables                                                          110,102             32,640
          Inventories and prepaid expenses                                      23,526            (16,891)
          Accounts payable and accrued expenses                                (24,635)           (16,563)
          Income taxes                                                         (11,916)           (18,143)
          Other                                                                (22,250)            (3,956)
                                                                              --------            -------
            Net cash provided by operating activities                          151,300             58,693

Investing Activities
Investment in Howmet                                                          (146,000)
Acquisitions, net of acquired cash                                                                 (8,941)
Purchases of property, plant and equipment                                     (21,258)           (33,338)
Proceeds from disposal of assets                                                 6,161                385
                                                                              --------           --------
            Net cash used for investing activities                            (161,097)           (41,894)

Financing Activities
Net change in short-term debt                                                   19,391             48,912
Repayment of long-term debt                                                       (176)           (85,579)
Dividends paid                                                                  (9,323)            (9,499)
Premiums paid on early retirement of debt                                                          (4,786)
Purchase of common stock for treasury                                           (4,321)            (8,273)
Stock option transactions                                                        2,094              2,297
                                                                              --------           --------
            Net cash provided by (used for) financing activities                 7,665            (56,928)

Decrease in cash and cash equivalents                                           (2,132)           (40,129)
Cash and cash equivalents at beginning of year                                  13,216             40,129
                                                                              --------           --------
Cash and cash equivalents at end of period                                     $11,084           $ 
                                                                              ========           ========
</TABLE>


See notes to consolidated financial statements



<PAGE>



                             THIOKOL CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (IN THOUSANDS)

Basis of Presentation
- ---------------------
The accompanying interim consolidated financial statements have been prepared
in accordance  with  generally  accepted  accounting  principles  for interim
financial  information and with the  instructions to Form 10-Q and Rule 10-01
of Regulation S-X. The balance sheet at June 30, 1995, reflects the Company's
audited  consolidated  financial  statements  at that date. In the opinion of
management all adjustments  considered necessary for a fair presentation have
been  included.  Operating  results for the nine months ended March 31, 1996,
are not  necessarily  indicative of the results to be expected for the fiscal
year  ending  June 30,  1996.  The  financial  statements  should  be read in
conjunction  with the  consolidated  financial  statements  and notes thereto
included in the Company's  Annual Report to Stockholders and Annual Report on
Form 10-K for the fiscal year ended June 30, 1995.

Restructuring and Impairment
- ----------------------------
As a  result  of a  comprehensive  review  of the  Company's  poor  operating
performance  in Europe,  a pre-tax  restructuring  charge of $5.9 million was
recognized in the second quarter of 1996 relating to the anticipated shutdown
of the fastening  system's  German  operations.  Approximately  $2 million of
additional  period costs will be incurred over the next 12 months relating to
the transfer of  production  equipment  for  continuing  product  lines to be
manufactured at the Company's plant in France. During the current quarter the
Company notified the 82 affected employees of the German plant shutdown.  The
charge includes $3.6 million of employee  severance  expense,  a $1.7 million
write down of long-lived  assets,  and $.6 million write down of discontinued
inventory.

The  severance  benefits are included  under  "accrued  compensation"  in the
consolidated  balance  sheet and  relate to the 82  employees  classified  as
follows:
<TABLE>
<CAPTION>

                                            Identified               Remaining
                                           Terminations            Terminations
                                        December 31, 1995        March 31, 1996
                                        -----------------        --------------
<S>                                               <C>                     <C>
  Production staff                                57                      57
  Administration and finance staff                18                      18
  Sales staff                                      7                       7
                                                  --                      --
                                                  82                      82
                                                  ==                      ==
</TABLE>

During the 1993-1994 defense industry down turn,  pricing pressures  required
the  Company  to  review  operations  and  reduce  operating  costs to remain
competitive.  During  the  third  quarter  of 1995,  the Board  determined  a
consolidation of the Company's manufacturing  facilities and associated write
down of assets was  required.  The Company  recorded a $61.4 million pre- tax
defense systems  restructuring and related  impairment charge including a $20
million write down for impaired  long-lived  assets and a $23.6 million write
down of  goodwill.  Fair value of  goodwill  and fixed  asset write downs was
determined  by  estimating  discounted  cash flows from  future  defense  and
non-shuttle vehicle operations.  Also included was an estimated restructuring
loss  of  $10.5  million  on  the   disposition  of  fixed  assets  from  two
manufacturing  facilities,  and a $7.3 million cash restructuring  charge for
costs  related to the facility  closures  including  $2.3 million of employee
severance costs. The restructuring included 360 employee  terminations.  Fair
value of the  Huntsville  and  Omneco  assets  was  based on  estimated  cash
proceeds  from asset sales net of the costs of  disposal.  The closure of the
Omneco  facility is completed,  except for the sale of the land and building.
The closure of the  Huntsville  facility is expected to be  completed  in the
second quarter of fiscal year 1997.  Obligations  totaling $5 million related
to facility closure issues are included in "other non-current liabilities".
                                          
<PAGE>


                             THIOKOL CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (IN THOUSANDS)

The  severance  benefits are included  under  "accrued  compensation"  in the
consolidated  balance  sheet and relate to the 360  employees  classified  as
follows:
<TABLE>
<CAPTION>

                                           Identified         Remaining
                                          Terminations       Terminations
                                         March 31, 1995     March 31, 1996
                                         --------------     --------------
<S>                                          <C>                  <C>
   Production staff                          267                  119
   Administration and finance staff           93                   51
                                             ---                   --
                                             360                  170
                                             ===                  ===
</TABLE>

A summary of restructuring reserve activity by program follows:
<TABLE>
<CAPTION>


                                             U.S      Germany
                                            Plants     Plant
                                           Shutdown   Shutdown     Total
                                          --------    --------    --------

<S>                      <C> <C>          <C>                     <C>     
Reserve Balance at March 31, 1995 .....   $ 17,780                $ 17,780
Reductions (noncash) ..................      (555)                    (555)
Payments made .........................      (284)                    (284)
                                         --------                 --------
Balance at June 30, 1995 ..............    16,941                   16,941
Reductions (noncash) ..................    (1,628)                  (1,628)
Fastening Systems restructuring .......              $  3,597        3,597
Payments made .........................      (666)                    (666)
                                          --------    --------    --------
Balance at March 31, 1996 .............  $ 14,647    $  3,597     $ 18,244
                                         =========    ========    ========
</TABLE>

Cash  related  restructuring  charges of $4.9 million are expected to be paid
over the next three  quarters.  A remaining  $5 million of cash  expenses are
expected to be paid over future periods.  The Company is negotiating with the
U.S.  Government  (government)  for recovery of certain of these  costs.  The
Company estimates a savings of approximately $2.3 million in amortization and
depreciation  and  approximately  $7 million in  overhead  reduction  for the
current year.

Receivables

The components of receivables are as follows:
<TABLE>
<CAPTION>
                                                    March 31   June 30
                                                      1996       1995
                                                    --------   --------
Receivables under U.S. Government contracts
<S>                                                 <C>        <C>     
  and subcontracts ..............................   $ 92,742   $128,409
Income tax receivable ...........................      5,731     85,351
Accounts receivable .............................     48,474     50,517
Other current receivables .......................      3,758      3,793
                                                    --------   --------
                                                    $150,705   $268,070
</TABLE>

Receivables  under  government  contracts and  subcontracts  include unbilled
costs and accrued  profits  primarily  consisting  of revenues  recognized on
contracts  that  have not been  billed.  Such  amounts  are  billed  based on
contract terms and delivery schedules.

Cost and incentive-type  contracts and subcontracts are subject to government
audit and review. Adjustments, if any, are not anticipated to have a material
effect on the Company's  results of operations or financial  condition.  Cost
management  award fees of $ 51.6  million have been  recognized  on the Space
Shuttle  Reusable  Solid Rocket Motor (RSRM)  contract.  Realization  of such
fees,  although not  guaranteed,  is  reasonably  assured based on actual and
anticipated future contract cost performance.

<PAGE>


                             THIOKOL CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (IN THOUSANDS)

All cost management award fees,  however,  remain at risk until completion of
the  contract  and final NASA  review.  The RSRM  contract  is expected to be
completed not earlier than fiscal year 2000.  Unanticipated contract problems
eroding cost management  performance could cause a reversal of some or all of
the award fees  recognized in prior periods and would be offset  against NASA
receivable  amounts or be directly  reimbursed by the Company.  Circumstances
which could erode cost management  performance include a failure of a Company
supplied  component,  performance  problems  with the RSRM leading to a major
redesign and/or  requalification  effort,  manufacturing  problems  including
supplier  problems which result in RSRM production  interruptions  or delays,
and major industrial safety incidents.

Inventories
- -----------
Inventories  are stated at the lower of cost or  market.  Space  systems  and
defense systems inventories  represent estimated recoverable costs related to
long-term  fixed price  contracts  and include  direct  production  costs and
allocable  indirect costs,  net of related  progress  payments  received.  In
accordance with industry practice, such costs include amounts not expected to
be realized within one year. Under the provisions of certain  contracts,  the
government  acquires title to, or a security interest in, certain inventories
as a result of progress payments made on contracts and programs.  Inventories
for the fastening  systems  segment are determined by the first in, first out
(FIFO) method.

Inventories are summarized as follows:
<TABLE>
<CAPTION>

                                                March 31     June 30
                                                  1996         1995
                                              ---------     --------
<S>                                           <C>            <C>    
Finished goods ............................   $  49,681      $61,461
Raw materials and work-in-progress ........      47,487       52,893
Inventoried costs related to U.S. 
  Government and other long-term
   contracts ..............................      22,685       27,768
Progress payments received on
  long-term contracts......................     (10,643)      (7,138)
                                               --------     --------
                                              $ 109,210     $134,984
                                              =========     ========
</TABLE>

Equity Investment in Howmet
- ---------------------------
During  the  second  quarter  of 1996,  the  Company  and the  Carlyle  Group
(Carlyle) formed a jointly owned company, Blade Acquisition Corp. (Blade), to
acquire Howmet  Corporation  and the Cercast Group of companies,  referred to
collectively  in the  financial  statements  as Howmet.  Carlyle owns 51% and
Thiokol  owns 49% of the  Blade  voting  common  stock.  In  addition  to the
Company's $98 million  equity  investment  in Blade voting common stock,  the
Company  also  invested $50 million in Blade for 9%  paid-in-kind  non-voting
preferred stock. The Company accounts for its 49 percent minority  investment
in Blade using the equity method.

On December 13, 1995, Blade completed the acquisition of Howmet  Corporation,
the  world's  largest  manufacturer  of  investment  casting  components  for
aircraft  and  industrial  gas  turbine  engines  for  $750  million  plus an
additional  $27.1  million  of related  fees and  expenses.  The  acquisition
includes the Cercast Group, a major producer of  high-quality  aluminum alloy
investment castings. The acquisition is


<PAGE>

                             THIOKOL CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (IN THOUSANDS)

accounted for by the purchase method.  The acquisition was financed by a $250
million equity  investment from Blade,  $475.7 million of Howmet  nonrecourse
debt, and a $51.4 million receivable  facility.  The Company has a three year
option to acquire  Carlyle's  interest in Blade  beginning after December 13,
1998 at fair value.  Subject to  favorable  Howmet  financial  and  operating
performance and favorable  conditions in the financial  markets,  the Company
expects to exercise its option.  The Company expects the Howmet investment to
provide minimal earnings in fiscal year 1996. Howmet earnings are expected to
improve as debt and related  interest  expense are reduced from internal cash
flows and anticipated market  improvements  occur in the commercial  aircraft
industry.

The Company's $148 million investment was reduced by a $2 million transaction
fee paid by Howmet to the Company for services  provided in  connection  with
the acquisition.  The Company and Carlyle each receive annually from Howmet a
$1  million  management  fee.  As  part  of  the  purchase,   Blade  received
indemnifications  from the  seller,  secured by bank  letters of credit,  for
liabilities over amounts reserved relating to environmental and certain other
obligations existing at the purchase date.

A summary of Howmet financial information is as follows:
<TABLE>

At March 31, 1996

<S>                                                         <C>       
Current assets                                              $  310,407
Noncurrent assets                                              796,638
                                                            ----------
Total assets                                                $1,107,045
                                                            ==========

Current liabilities                                         $  284,375
Noncurrent liabilities                                         570,593
                                                            ----------
Total liabilities                                              854,968

Preferred stock                                                 51,363
Common stockholder's equity                                    200,714
                                                            ----------


Total liabilities and equity                                $1,107,045
                                                            ==========
</TABLE>


For the Period of December 14, 1995 to March 31, 1996:
<TABLE>

<S>                                                           <C>     
Net Sales                                                     $312,995
Cost of goods sold                                            $229,867
Gross profit                                                  $ 83,128
Operating income                                              $ 22,362
Net income                                                    $  2,056
</TABLE>

A  reconciliation  of  Howmet's  net income to the  Company's  equity  income
follows:
<TABLE>
<CAPTION>

                                                       December 14, 1995
                                                              to
                                                        March 31, 1996
                                                     ----------------------

<S>                                                         <C>   
 Howmet net income                                          $2,056
 Less preferred paidd dividend                              (1,350)
 Net income available to common                             ------
   shareholders                                                706
                                                            ------
 Company's 49% interest in Howmet                              346
 Add preferred paid-in-kind dividend                         1,350
                                                            ------
        Equity income                                       $1,696
                                                            ======
</TABLE>


<PAGE>


                             THIOKOL CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (IN THOUSANDS)


The  unaudited  consolidated  pro forma  results of  operations  for the nine
months  ended March 31, 1996 and 1995,  assuming  the  formation of Blade and
Blade's acquisition of Howmet as of July 1, 1994, are as follows:

<TABLE>
<CAPTION>

                                                         Nine Months Ended
                                                              March 31
                                                          1996        1995
                                                        ------------------
<S>                                                     <C>        <C>      
Net income (loss)                                       $35,698    $(23,546)
Net income (loss) per share                             $  1.92    $  (1.25)
</TABLE>

The unaudited pro forma financial  information is not necessarily  indicative
of the results that would have occurred had the  acquisition  of Howmet taken
place for the periods presented nor are future results of operations assured.

Operations by Industry Segment
- ------------------------------
The Company  and its  subsidiaries  design,  develop,  manufacture,  and sell
products classified in three industry segments:

       (i)   Space systems consisting of solid rocket propulsion for NASA, the
             Department of Defense and various commercial customers for  space
             applications,

     (ii)    Defense  systems  consisting  of solid  rocket  propulsion,  gas
             generator and ordnance products, metal and composite components,
             and services to such systems,  principally  under  contracts and
             subcontracts  with the Department of Defense and aerospace prime
             contractors, for use primarily in defense applications, and

     (iii)   Fastening systems consisting of specialty  fasteners and tooling
             for a broad  range  of  aerospace  and  industrial  applications
             worldwide.
<TABLE>
<CAPTION>

                                                        Three Months Ended              Nine Months Ended
                                                             March 31                         March 31
                                                         1996         1995               1996        1995
                                                      ----------------------           ----------------------
Net Sales
<S>                                                   <C>          <C>                 <C>          <C>      
    Space Systems .................................   $ 101,883    $ 114,953           $ 300,651    $ 337,405
    Defense Systems ...............................      65,006       57,441             185,853      188,671
    Fastening Systems .............................      62,048       60,248             175,273      163,354
                                                      ---------    ---------           ---------    ---------
Consolidated net sales ...........................    $ 228,937    $ 232,642           $ 661,777    $ 689,430
                                                      =========    =========           =========    =========

Net Profit
    Space Systems ................................    $  13,357    $  15,940           $  40,447    $ 41,977
    Defense Systems ..............................        5,483      (55,983)             18,011     (41,865)
    Fastening Systems ............................       (3,971)       5,023             (10,259)     13,753
                                                      ---------    ---------           ---------    --------
       Operating profit (loss) ...................       14,869      (35,020)             48,199      13,865
    Interest and other income ....................        2,160        1,083              31,785       2,621
    Interest expense .............................       (1,562)      (2,751)             (3,077)     (8,188)
    Unallocated corporate expense ................       (1,621)      (1,349)             (4,863)     (4,050)
                                                      ---------    ---------           ---------    --------
Consolidated income (loss) before income
    taxes and extraordinary item ..................   $  13,846    $ (38,037)          $  72,044    $  4,248
                                                      =========    =========           =========    ========
</TABLE>

<PAGE>


                             THIOKOL CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (IN THOUSANDS)

Environmental Matters
- ---------------------
The  Company is  involved  with two  Environmental  Protection  Agency  (EPA)
superfund  sites and other  various  sites  involving  environmental  issues.
(Please  see  Note  L in  the  Company's  consolidated  financial  statements
included in its Annual Report to  Stockholders.)  The Company has recorded to
date an estimated total liability of $21 million for all of its environmental
remediation  obligations.  The Company believes that any liability beyond the
amount  recorded  above  will  not  have a  material  adverse  effect  on the
Company's future results of operations or financial position. The Company has
collected  $8.1 million during fiscal year 1996 from  insurance  carriers.  A
$2.9 million receivable remains to be collected from insurance, third parties
and the  government.  The Company has  expended  approximately  $1 million on
environmental obligations during fiscal year 1996.

<PAGE>


Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

Results of Operations
- ---------------------
Income for the Third Quarter

Net income for the third  quarter  ended March 31, 1996,  was $9.5 million or
$.52 per share, a 33 percent decrease,  compared to $14.1 million or $.75 per
share  before  last  year's  defense  systems  restructuring  and early  debt
retirement.  Last year's quarterly  results including the charges was a $39.9
million  loss or $2.12 per share.  Sales for the  quarter  of $228.9  million
decreased 2 percent compared to $232.6 million last year.

Income for the quarter  decreased  due primarily to a loss from the fastening
systems $5 million  write-off of inventory and lower operating  margins.  The
quarter was also  negatively  impacted  by Castor IV program  requalification
costs and facility closure expenses.  The prior year's quarterly results were
favorably  impacted by the recognition of a $3 million  pre-tax  reduction in
accrued  health  care  costs  from  personnel  reductions.  The  quarter  was
favorably  affected by an increase in the recognition of RSRM cost management
fees,  recognition  of equity  income  from the  Howmet  investment,  reduced
interest expense, and a lower effective tax rate.

Income for the Nine Months

Net income for the nine months ended March 31, 1996, was $45 million or $2.43
per share, a 13 percent  increase over last year's $39.7 million or $2.11 per
share, before recognition of restructuring and debt retirement charges.  Year
to date net- income for 1996 would have been $38.1 million or $2.06 per share
excluding the $21.3 million or $1.15 per share after-tax interest income from
income taxes and research tax credit, and the $14.4 million or $.78 per share
after-tax  fastening  systems  charges  recognized  in the  second  and third
quarters.  Last  year's  net loss for the nine  month  period  including  the
charges was $14.3 million or $.76 per share.  Sales of $661.8 million for the
nine month period decreased 4 percent from $689.4 million last year.

Business Segment Sales and Income for the Third Quarter

Space systems sales for the quarter of $101.9 million decreased 11 percent or
$13.1  million  compared to 1995,  while  related  operating  income of $13.4
million  declined 16 percent or $2.6 million.  The sales  decrease was due to
completion  of the RSRM  processing  contract  during the first quarter and a
decline in Castor and STAR motor  deliveries.  The  decline in income for the
quarter resulted from lower space systems sales and Castor IV requalification
costs of $1.5 million.  Prior year's  margins  benefited  from a $1.9 million
reduction in accrued health care costs.  Income for the quarter was favorably
impacted by continuing  effective  cost  management  performance  on the RSRM
program  resulting  in the  recognition  of $2.8 million of  additional  cost
management incentive fee (CMF) recognized over last year.  Approximately $1.8
million of the CMF related to fee earned on prior years'  costs.  The Company
continuously  evaluates  actual  and  forecasted  RSRM cost  performance  and
anticipates further CMF increases during fiscal year 1996 assuming continuing
favorable RSRM program performance.

Defense  systems sales  increased 13 percent to $65 million  while  operating
income of $5.5  million  was  unchanged  from  1995.  The  increase  in sales
resulted from a significant rise in demilitarization activity and an increase
in flare  deliveries  and Trident  production.  Income  resulting from higher
sales was  offset by $1 million  of  facility  closure  costs.  Prior  year's
margins were  increased by a $1.1  million  reduction in accrued  health care
costs.

<PAGE>


Fastening  systems  sales  for the  quarter  were $62  million,  a 3  percent
increase  over  1995.  The  current  quarter  operating  loss of $4  million,
resulting  from a $5  million  inventory  charge,  compares  to  income of $5
million  for the  prior  year  quarter.  This  loss  follows  a $7.2  million
inventory charge and a $5.9 million  restructuring charge taken in the second
quarter.  Operating  margins for the quarter  excluding the charge would have
been 1.7%  compared  to 8.3% last year.  The sales  increase  resulting  from
improving  domestic  aerospace  sales was  partially  offset by a decline  in
domestic industrial sales,  particularly in the transportation  markets.  The
decrease  in  income,  other  than  from  the  inventory  write-off,  results
primarily  from a decline in domestic  industrial  sales and  margins,  lower
domestic  aerospace margins including  continued high production costs at the
Lakewood,  California facility and nonrecurring  restructuring costs. Efforts
to reduce  inventory levels have resulted in higher period costs due to lower
production levels.

Business Segment Sales and Income for the Nine Months

For the nine month  period,  RSRM  contract  sales and profit  accounted  for
approximately  44  percent  of  consolidated  net  sales  and 64  percent  of
consolidated  operating  income before the $18.1 million before tax fastening
systems  charge.  The current  contract  with NASA extends the Space  Shuttle
solid rocket motor production  through fiscal year 2000. At the present time,
current  long-term NASA planning  includes a follow-on RSRM contract on which
the  Company  anticipates  it will bid.  Last year NASA  reduced  the shuttle
launch rate from 8 to 7 flights per year.  The  reduction in future  revenues
and  profits  from the  reduced  annual  launch  rate is not  expected  to be
material.  The  Company's  contract to perform  RSRM  processing  work at the
Kennedy Space Center (KSC) has not been renewed and work was completed during
the  first  quarter.  Projected  lost  revenues  and  profits  from  the  KSC
processing contract in 1996 are $21.7 and $1.6 million, respectively.  NASA's
continued  emphasis on cost  containment to control its budget  combined with
the Company's emphasis on cost reductions should produce lower RSRM sales for
the remainder of fiscal year.  However,  contract  incentives to reduce costs
over the life of the contract should result in the award of higher  incentive
fees in the future based on actual and anticipated contract cost performance.

Cost management award fees of $ 51.6 million have been recognized on the RSRM
contract.  Realization of such fees is reasonably assured based on actual and
anticipated  favorable contract cost performance.  All of the cost management
award fees,  however,  remain at risk until  completion  of the  contract and
final NASA review.  Unanticipated  contract  problems eroding cost management
performance  could  cause  a  reversal  of  some  or all of  the  fee  awards
recognized  in prior  periods  and would be offset  against  NASA  receivable
amounts or be directly  reimbursed by the Company.  Circumstances which could
erode cost  management  performance  include a failure of a Company  supplied
component,  performance  problems  with the RSRM leading to a major  redesign
and/or  requalification  effort,  manufacturing  problems  including supplier
problems which result in RSRM production  interruptions or delays,  and major
industrial safety incidents.  The 1995  restructuring  will negatively impact
space systems income in 1996 by  approximately  $3 million of operating costs
relating to the  relocation of equipment from the  Huntsville,  Alabama plant
and by the requalification of the Castor IV program at the Company's Northern
Utah facility. During the first nine months, $2.6 million of these costs were
incurred.

Due to reductions in government defense spending,  the Company expects future
declines in defense systems sales and income during fiscal year 1996 and 1997
as government defense spending reductions continue. Trident sales and profits
will decline from 1995 levels due to reduced  production.  Standard  Missile,
Patriot,  Sidewinder  and Hellfire  motor  production  will be  substantially
completed  during  1996.  Reduced  defense  spending  has  created  a  highly
competitive  pricing  environment for tactical programs and has significantly
limited new program  opportunities.  The propulsion  industry continues to be
characterized by overcapacity. As a result of the 1995 restructuring, defense
systems will be negatively  impacted in 1996 by  approximately  $5 million of
relocation  and operating  costs at the  Huntsville, 

<PAGE>


Alabama and Omneco Inc. manufacturing facilities. During the first nine months,
$3.6 million of these costs were incurred.

At the GOCO's all U.S.  Army directed  production  was completed in 1995 with
sales and profits declining significantly in 1996. Both GOCO plants are being
maintained under a facilities contract.

The  Company  has  submitted  a  request  for  equitable  adjustment  to  the
government  for  recovery  of  approximately  $38 million of  projected  post
retirement  medical,  disability,  and  workers  compensation  benefit  costs
resulting from the Company's past performance on various contracts to operate
the GOCO's.

Assuming a continuing  improvement in the aircraft market,  fastening systems
sales are anticipated to increase slightly over 1995.  Income,  excluding the
year  to  date  $18.1  million  inventory  and  restructuring  charges,  will
decrease.  Sales and income from domestic industrial fasteners (excluding the
acquisition of Automatic Fastener Corporation which achieved record levels in
1995),  decreased 16 and 37 percent  respectively,  for the first nine months
compared  to 1995 and are  projected  to decline  further for the year on the
expected  continuing  slowdown  in  the  transportation   markets.   Domestic
aerospace  fastener revenues and operating  margins  (excluding the Lakewood,
California  facility)  should improve over 1995 as commercial  aircraft build
rates are anticipated to stabilize after several years of decline.  Losses at
the Lakewood facility, purchased in 1994, result from higher than anticipated
production costs due to changing  customer  specifications  and manufacturing
inefficiencies.  Losses are anticipated to continue at the Lakewood  facility
into the first quarter of fiscal year 1997.  International  operating margins
have been negatively  impacted by the mix of low margin product sales and new
product marketing costs.

Other Activities

For the quarter,  the Company recognized income of $1.7 million on its Howmet
investment.  Howmet  sales of $261  million for the quarter  increased by $26
million or 11 percent, over the prior year's quarter.  Income from operations
excluding   amortization  of  acquisition   related  assets  and  acquisition
financing  costs,  was $27 million,  a 56 percent  increase  over last year's
quarter.

The effective income tax rate of 31.2% for the quarter compared to 39.5% last
year (excluding the tax impact of the  restructuring  charges)  resulted from
the  recognition  of credits  for prior  year  research  expense  and a lower
effective rate on Howmet equity income.

General  and  administrative  expenses  for  the  quarter  of  $20.3  million
increased 8 percent  compared to the prior year. The $1.2 million decrease in
interest  expense for the quarter  resulted  from the  reduction in long-term
debt.

During the quarter,  the Company  announced the fastening  systems  segment's
receipt of a three-year  $16 million order to manufacture  proprietary  blind
bolt  construction  fasteners for Japan's  Daiwa House  Industry Co. Ltd. The
fasteners will be manufactured at the Waco, Texas plant. The  ULTRA-TWIST(TM)
blind  fastener  system was jointly  developed by the Company and Daiwa House
over a five-year period.

The Company announced the headquarters of Huck International Inc.  (fastening
systems operations) will relocate from Irvine,  California to Tucson, Arizona
by July 31, 1996.

On February 19, 1996, the Company  announced the signing of an agreement with
Morton  International's  Automotive  Safety  Product  group  (Morton) for the
development  of new gas  generates  and inflator  technology.  The  companies
anticipate co-developing a series of advanced non-azide automobile airbag
inflators.

<PAGE>

Howmet Acquisition
- ------------------
During  the  second  quarter  of 1996,  the  Company  and the  Carlyle  Group
(Carlyle) formed a jointly owned company, Blade Acquisition Corp. (Blade), to
acquire Howmet  Corporation  and the Cercast Group of companies,  referred to
collectively  in the  financial  statements  as Howmet.  Carlyle owns 51% and
Thiokol  owns 49% of the  Blade  voting  common  stock.  In  addition  to the
Company's $98 million  equity  investment  in Blade voting common stock,  the
Company  also  invested $50 million in Blade for 9%  paid-in-kind  non-voting
preferred stock. The Company accounts for its 49 percent minority  investment
in Blade using the equity method.

On December 13, 1995, Blade completed the acquisition of Howmet  Corporation,
the  world's  largest  manufacturer  of  investment  casting  components  for
aircraft  and  industrial  gas  turbine  engines  for  $750  million  plus an
additional  $27.1  million  of related  fees and  expenses.  The  acquisition
includes the Cercast Group, a major producer of  high-quality  aluminum alloy
investment castings. The acquisition is accounted for by the purchase method.
The acquisition was financed by a $250 million equity  investment from Blade,
$475.7 million of Howmet  nonrecourse  debt,  and a $51.4 million  receivable
facility.  The Company has a three year option to acquire the Carlyle's Blade
equity beginning after December 13, 1998 at fair value.  Subject to favorable
Howmet  financial and operating  performance and favorable  conditions in the
financial  markets,  the Company expects to exercise its option.  The Company
expects  the Howmet  investment  to provide  minimal  earnings in fiscal year
1996.  Howmet  earnings are expected to improve as debt and related  interest
expense are reduced from internal cash flows and expected  improvements occur
in the commercial aircraft industry.

The Company's $148 million investment was reduced by a $2 million transaction
fee paid by Howmet to the Company for services  provided in  connection  with
the acquisition.  The Company and Carlyle each receive annually from Howmet a
$1  million  management  fee.  As  part  of  the  purchase,   Blade  received
indemnifications  from the  seller,  secured by bank  letters of credit,  for
liabilities over amounts reserved relating to environmental and certain other
liabilities existing at the purchase date.

Restructuring and Impairment
- ----------------------------
As a  result  of a  comprehensive  review  of the  Company's  poor  operating
performance  in Europe,  a pre-tax  restructuring  charge of $5.9 million was
recognized in the second quarter of 1996 relating to the anticipated shutdown
of the fastening  system's  German  operations.  Approximately  $2 million of
additional  period costs will be incurred over the next 12 months relating to
the transfer of  production  equipment  for  continuing  product  lines to be
manufactured at the Company's plant in France. During the current quarter the
Company notified the 82 affected employees of the German plant shutdown.  The
charge includes $3.6 million of employee  severance  expense,  a $1.7 million
write down of long-lived  assets,  and $.6 million write down of discontinued
inventory.

The  severance  benefits are included  under  "accrued  compensation"  in the
consolidated  balance  sheet and  relate to the 82  employees  classified  as
follows:
<TABLE>
<CAPTION>

                                         Identified             Remaining
                                        Terminations          Terminations
                                      December 31, 1995      March 31, 1996
                                      -----------------      --------------
<S>                                           <C>                   <C>
Production staff                              57                    57
Administration and finance staff              18                    18
Sales staff                                    7                     7
                                              --                    --
                                              82                    82
                                              ==                    ==
</TABLE>
<PAGE>

During the 1993-1994 defense industry down turn,  pricing pressures  required
the  Company  to  review  operations  and  reduce  operating  costs to remain
competitive.  During  the  third  quarter  of 1995,  the Board  determined  a
consolidation of the Company's manufacturing  facilities and associated write
down of assets was  required to satisfy  the  requirements  of SFAS 121.  The
Company recorded a $61.4 million pre- tax defense systems  restructuring  and
related  impairment  charge  including a $20 million  write down for impaired
long-lived  assets and a $23.6 million write down of goodwill.  Fair value of
goodwill and fixed asset write downs was determined by estimating  discounted
cash flows from  future  defense and  non-shuttle  vehicle  operations.  Also
included  was  an  estimated  restructuring  loss  of  $10.5  million  on the
disposition  of fixed assets from two  manufacturing  facilities,  and a $7.3
million cash restructuring  charge for costs related to the facility closures
including  $2.3  million  of  employee  severance  costs.  The  restructuring
included 360 employee  terminations.  Fair value of the Huntsville and Omneco
assets was based on estimated cash proceeds from asset sales net of the costs
of disposal. The closure of the Omneco facility is completed,  except for the
sale of the land and  building.  The  closure of the  Huntsville  facility is
expected  to be  completed  in  the  second  quarter  of  fiscal  year  1997.
Obligations  totaling  $5 million  related  to  facility  closure  issues are
included in "other non-current liabilities".

The  severance  benefits are included  under  "accrued  compensation"  in the
consolidated  balance  sheet and relate to the 360  employees  classified  as
follows:
<TABLE>
<CAPTION>

                                             Identified         Remaining
                                            Terminations       Terminations
                                           March 31, 1995     March 31, 1996
                                           --------------     --------------

<S>                                              <C>                <C>
     Production staff                            267                119
     Administration and finance staff             93                 51
                                                 ---                ---
                                                 360                170
                                                 ===                ===
</TABLE>

A summary of restructuring reserve activity by program follows:
<TABLE>
<CAPTION>

                                               U.S       Germany
                                              Plant       Plant
                                             Shutdown    Shutdown     Total
                                             --------    --------   --------
<S>                      <C> <C>             <C>                    <C>     
Reserve Balance at March 31, 1995 ........   $ 17,780               $ 17,780
Reductions (noncash) .....................      (555)                   (555)
Payments made ............................      (284)                   (284)
                                            --------                --------
Balance at June 30, 1995 .................    16,941                  16,941
Reductions (noncash) .....................    (1,628)                 (1,628)
Fastening Systems restructuring ..........  $  3,597       3,597
Payments made ............................      (666)                   (666)
                                            --------    --------    --------
Balance at March 31, 1996 ................  $ 14,647    $  3,597    $ 18,244
                                            ========    ========    ========
</TABLE>

Cash  related  restructuring  charges of $4.9 million are expected to be paid
over the next three  quarters.  A remaining  $5 million of cash  expenses are
expected to be paid over future periods.  The Company is negotiating with the
government  for recovery of certain of these costs.  The Company  estimates a
savings of  approximately  $2.3 million in amortization  and depreciation and
approximately $7 million in overhead reduction for the current year.

Liquidity and Capital Resources
- -------------------------------
For the nine months ended March  31,1996,  net cash flow from  operations was
$151.3 million  compared to $58.7 million in 1995. Cash flow increased as the
result of a reduction in  receivables  ($77.5  million)  and a $23.5  million
decrease in  inventories  and prepaid  expenses  compared to a $16.9  million
increase in 1995. The majority of the receivable  reduction  results from the
collection of $79.6 million of income tax refunds.  Neither the $27.5 million
of interest  income  related to income taxes nor the $18.1 million  fastening
systems charge affected cash flow.


<PAGE>

Major 1996 investing  activities  include the $146 million Howmet  investment
and $21.3 million investment for purchases of property,  plant and equipment,
compared to the $33.0 million  investment in 1995. During the second quarter,
the  Company  completed  the $6.5  million  purchase of Air Force Plant 78 in
Northern  Utah  from the  government.  Capital  expenditures,  excluding  the
purchase of Howmet and Plant 78,  decreased  significantly in 1996 from 1995.
The majority of the decrease is attributed to capital spending of $15 million
last year at the  Yellow  Creek  nozzle  facility  compared  to $5.0  million
received  in  capital  reimbursements  this  year  relating  to prior  year's
spending.  NASA  terminated  the  construction  of the Yellow Creek  facility
during  the  fourth  quarter  of  last  year.   Fastening   systems   capital
expenditures also declined in 1996 from the prior year.

Cash flow provided by financing  activities of $7.7 million compares to $56.9
million in cash used last year. Last year's cash flow was negatively impacted
by the  early  retirement  of $85.6  million  of  long-term  debt.  Cash flow
provided  by  financing  activities  in 1996  resulted  from an  increase  in
short-term borrowing of approximately $19.4 million to finance the investment
in Howmet. Year to date, 124,600 shares of common stock have been repurchased
for  $4.3  million  with  approximately  625,000  shares  remaining  from the
original 1.5 million share  authorization to be continued when conditions are
deemed appropriate by the Company.

At March 31, 1996 the Company's  current  ratio of 1.5 decreased  from 2.1 at
June  30,  1995,  and at March  31,  1996,  working  capital  of $92  million
decreased  $133.1  million  since June 30, 1995.  The declines in the current
ratio and working  capital are  primarily  the result of cash and  short-term
borrowing used to finance the $146 million net investment in Howmet. At March
31, 1996,  the  Company's  debt to equity ratio was 18.8 percent  compared to
16.2 percent at June 30, 1995. The Company may incur  significant  additional
debt if it exercises  the three year option to acquire the  Carlyle's  equity
interest in Howmet. The consolidated debt of the two combined companies would
significantly increase the Company's debt to equity ratio.

The Company  has  outstanding  authorizations  for  capital  expenditures  of
approximately $36 million.

Future estimated cash flow from operations,  current financial resources, and
available credit facilities are expected to be adequate to fund the Company's
anticipated  working capital  requirements,  capital  expenditures,  dividend
payments, and stock repurchase program for the remainder of the fiscal year.

The Company has filed a shelf registration  statement with the Securities and
Exchange  Commission for the issuance long-term  financing in amounts,  type,
and timing as considered appropriate.

As of March 31, 1996,  the Company had available  revolving  credit and other
committed facilities of $140 million, of which $96 million remained unused.


<PAGE>


                         PART II - OTHER INFORMATION


Item 1. LEGAL PROCEEDINGS

McDonnell Douglas v. Thiokol Corporation
- ----------------------------------------
In July 1992,  McDonnell Douglas filed a claim for damages of $17 million for
breach of warranty and tort  damages,  plus about $19 million in  prejudgment
interest  based upon the failure in 1984 of two STAR 48 motors  (manufactured
to  plaintiff's  specifications  by the  Company's  Elkton  Division) to lift
telecommunication  satellites into geosynchronous orbits. Trial on the merits
of the  Plantiff's  claim before the United States  District  Court,  Central
District of California,  was completed during the second fiscal quarter.  The
Court ruled for the Company on all counts of the Plaintiff's  complaint.  The
plaintiff  has since filed an appeal with the Ninth Circuit Court of Appeals.
Based on the District  Court's  findings of fact and  conclusions of law, the
Company  anticipates,  at this time,  a  favorable  decision  by the Court of
Appeals.  The Company's  costs of defending the suit are being  reimbursed by
its insurance carrier subject to reservation of rights.

Item 5. OTHER INFORMATION

During the quarter,  the board of  directors of the Company was  increased to
ten members with the  appointment of Admiral  William O. Studeman,  U.S. Navy
retired, and former Deputy Director of Central Intelligence.

Bruce M. Zorich has been named president of Huck International, the Company's
Fastening Systems business segment, effective April 15, 1996.

Pursuant  to  the  "Safe  Harbor"   provisions  of  the  Private   Securities
Legislation  Reform Act of 1995,  the Company  filed a Form 8-K report on May
14, 1996, providing cautionary statements  identifying factors that may cause
actual  results to differ from those  results  projected  in forward  looking
statements made by the Company.

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

    (a) The  Company  filed a Form 8-KA  report on February 8, 1996,  as  an
        amendment to the 8-K filed on December 21, 1995; financial statements
        were filed  therewith.  The 8-KA report was related to the  Company's
        minority investment in Blade Acquisition Corp. and the acquisition of
        Howmet by Blade.

<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.


                                           THIOKOL CORPORATION
                                               (Registrant)




Date:  May 15, 1996                        /s/ Richard L. Corbin
      -------------                       --------------------------------
                                          Richard L. Corbin, Senior
                                          Vice President and Chief
                                          Financial Officer


                                          /s/ Michael R. Ayers
                                          --------------------------------
                                          Michael R. Ayers, Vice President
                                          and Controller





<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from
Thiokol Corporation financial statements incorporated by reference as Exhibit
13 and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<RESTATED> 
       
<S>                             <C>
<PERIOD-TYPE>                   Year
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                          11,084
<SECURITIES>                                         0
<RECEIVABLES>                                  152,002
<ALLOWANCES>                                     1,297
<INVENTORY>                                    109,210
<CURRENT-ASSETS>                               284,000
<PP&E>                                         605,116
<DEPRECIATION>                                 317,508
<TOTAL-ASSETS>                                 799,841
<CURRENT-LIABILITIES>                          191,972
<BONDS>                                          2,238
<COMMON>                                        20,538
                                0
                                          0
<OTHER-SE>                                     416,653
<TOTAL-LIABILITY-AND-EQUITY>                   799,841
<SALES>                                        661,777
<TOTAL-REVENUES>                               695,347
<CGS>                                          548,413
<TOTAL-COSTS>                                  565,483
<OTHER-EXPENSES>                                52,958
<LOSS-PROVISION>                                   406
<INTEREST-EXPENSE>                               3,077
<INCOME-PRETAX>                                 72,044
<INCOME-TAX>                                    27,036
<INCOME-CONTINUING>                             45,008
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    45,008
<EPS-PRIMARY>                                     2.43
<EPS-DILUTED>                                     2.43
        

</TABLE>


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