NATIONAL SEMICONDUCTOR CORP
10-Q, 1996-03-27
SEMICONDUCTORS & RELATED DEVICES
Previous: FIRST CHICAGO NBD CORP, 10-K405, 1996-03-27
Next: NEW ENGLAND ELECTRIC SYSTEM, 424B3, 1996-03-27




            UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                         WASHINGTON, D.C. 20549

                            FORM 10-Q

X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934
For the quarterly period ended February 25, 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: 1-6453


                   NATIONAL SEMICONDUCTOR CORPORATION 
                   ----------------------------------
         (Exact name of registrant as specified in its charter)

                 DELAWARE                         95-2095071
                ----------                        ----------
       (State of incorporation)  (I.R.S. Employer Identification Number)

                2900 Semiconductor Drive, P.O. Box 58090
                  Santa Clara, California  95052-8090
                ----------------------------------------
                (Address of principal executive offices)

Registrant's telephone number, including area code:  (408) 721-5000

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.


     Title of Each Class               Outstanding at February 25, 1996
     -------------------               --------------------------------
Common stock, par value $0.50 per share            135,386,377

<PAGE> 1

NATIONAL SEMICONDUCTOR CORPORATION

INDEX



Part I.  Financial Information                            Page No.
                                                          --------

Condensed Consolidated Statements of Operations
  (Unaudited) for the Three Months and Nine Months
  Ended February 25, 1996 and February 26, 1995              3

Condensed Consolidated Balance Sheets (Unaudited)
  as of February 25, 1996 and May 28, 1995                   4

Condensed Consolidated Statements of Cash Flows 
  (Unaudited) for the Nine Months Ended 
  February 25, 1996 and February 26, 1995                    5

Notes to Condensed Consolidated Financial 
  Statements (Unaudited)                                     6

Management's Discussion and Analysis of Results 
  of Operations and Financial Condition                      9

Part II.  Other Information

Legal Proceedings                                           13

Exhibits and Reports on Form 8-K                            13

Signature                                                   14

<PAGE> 2

PART I.  FINANCIAL INFORMATION
NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(in millions, except per share amounts)

                            Three Months Ended       Nine Months Ended
                            ------------------      ------------------- 
                            Feb. 25,   Feb. 26,     Feb. 25,   Feb. 26, 
                              1996       1995         1996       1995   
                            --------   -------      --------   -------- 
Net sales                     $600.3    $571.4      $2,010.7   $1,709.6 

Operating costs and expenses:
 Cost of sales                 368.7     342.1       1,165.0      995.4 
 Research and development       96.9      72.5         270.5      205.4 
 Selling, general and 
  administrative               112.1     103.1         370.1      314.5 
 Restructuring of operations       -      (5.5)            -       (5.5)
                              ------    ------      --------    ------- 
Total operating costs
     and expenses              577.7     512.2       1,805.6    1,509.8 
                              ------    ------      --------    ------- 
Operating income                22.6      59.2         205.1      199.8 
Interest income, net             4.1       4.7           9.9       12.7 
Other income, net                4.0       7.4          20.0       16.2 
                              ------    ------      --------    ------- 

Income before income taxes      30.7      71.3         235.0      228.7 
Income taxes                     7.7      14.3          58.7       45.7 
                              ------    ------      --------    ------- 

Net Income                    $ 23.0    $ 57.0      $  176.3    $ 183.0 
                              ======    ======      ========    =======

Earnings per share:

         Primary               $ .17     $ .43        $ 1.30      $1.39
         Fully diluted         $ .17     $ .42        $ 1.26      $1.33

Weighted average shares: 
         Primary               137.8     124.7         131.1      125.2
         Fully diluted         137.8     136.9         142.6      137.5
   
Income used in primary
   earnings per share
  (reflecting preferred 
   dividends)                 $ 23.0    $ 54.2       $ 170.7    $ 174.6

Income used in fully diluted
   earnings per share
  (reflecting adjustment 
  for interest on convertible
  notes when dilutive)        $ 23.0    $ 57.0       $ 180.1    $ 183.0


See accompanying Notes to Condensed Consolidated Financial Statements

<PAGE> 3

NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS  (Unaudited)
(in millions)
                                              Feb. 25,        May 28,
                                                1996           1995  
ASSETS                                        --------       --------
Current assets:
  Cash and cash equivalents                   $  428.2       $  420.3
  Short-term marketable investments               98.8           47.1
  Receivables, net                               316.4          318.0
  Inventories                                    326.5          263.0
  Deferred tax assets                             84.2           77.4
  Other current assets                            80.3           52.5
                                               -------        -------
    Total current assets                       1,334.4        1,178.3

Property, plant and equipment                  2,337.7        2,147.6
  Less accumulated depreciation                1,167.8        1,185.2
                                               -------        -------
  Net property, plant and equipment            1,169.9          962.4

Long-term marketable investments                  16.0           20.2
Other assets                                      81.2           74.8
                                               -------        -------
  Total assets                                $2,601.5       $2,235.7
                                              ========       ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Short-term borrowings and current 
    portion of long-term debt                 $   23.4       $   23.6
  Accounts payable                               194.4          272.0
  Accrued expenses                               227.2          230.7
  Income taxes                                   184.2          159.6
                                               -------        -------
    Total current liabilities                    629.2          685.9

Long-term debt                                   357.1           82.5
Deferred income taxes                             19.4           20.1
Other non-current liabilities                     39.7           40.5
                                               -------        -------
    Total liabilities                          1,045.4          829.0
                                               -------        -------
Commitments and contingencies                                        
Shareholders' equity:
  Convertible preferred stock                        -            0.2
  Common stock                                    67.8           63.1
  Additional paid-in capital                     915.1          992.3
  Retained earnings                              577.0          411.0
  Treasury stock, at cost                         (3.8)         (59.9)
                                               -------        -------
    Total shareholders' equity                 1,556.1        1,406.7
                                               -------        -------
  Total liabilities and shareholders' equity  $2,601.5       $2,235.7
                                              ========       ========

See accompanying Notes to Condensed Consolidated Financial Statements

<PAGE> 4

NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(in millions)    
                                                    Nine Months Ended
                                                  --------------------
                                                  Feb. 25,     Feb. 26,
                                                    1996         1995  
                                                  -------      ------- 
Cash flows from operating activities:
Net Income                                        $ 176.3      $ 183.0 
Adjustments to reconcile net income
  with net cash provided by operations:
  Depreciation and amortization                     169.4        131.6 
  Gain on sale of investments                        (5.2)        (6.9)
  Tax benefit associated with stock options          12.8         26.7 
  In-process research and development charge         11.4          1.5 
  Loss on disposal of equipment                       2.6          4.5 
  Other, net                                         (4.1)         (.9)
Changes in certain assets and liabilities, net:
    Receivables                                     (11.4)       (18.5)
    Inventories                                     (78.0)       (33.4)
    Other current assets                            (39.9)        (4.8)
    Accounts payable and accrued expenses           (74.4)       (85.7)
    Current and deferred income taxes                17.7        (26.2)
    Other non-current liabilities                    (1.9)         2.4 
                                                  -------      ------- 
Net cash provided by operating activities           175.3        173.3 
                                                  -------      -------
Cash flows from investing activities:
Purchases of property, plant and equipment         (423.1)      (238.3)
Proceeds from sale of equipment                      24.6            - 
Proceeds from the sale and maturities of
   marketable investments                           578.2        618.6 
Purchases of marketable investments                (630.1)      (609.3)
Proceeds from sale of net assets of DynaCraft, Inc.  70.0            - 
Proceeds from sale of investments                     7.8          7.9 
Business acquisitions, net of cash acquired         (19.2)       (12.0)
Purchases of investments and other, net             (10.7)       (12.9)
                                                  -------      ------- 
Net cash used by investing activities              (402.5)      (246.0)
                                                  -------      ------- 
Cash flows from financing activities:
Proceeds from issuance of convertible subordinated
  notes, less issuance costs                        253.3            - 
Proceeds from the issuance of debt                   42.0         61.1 
Repayment of debt                                   (20.9)       (48.7)
Issuance of common stock under
  employee benefit plans                             29.3         11.2 
Purchase of treasury stock                          (63.0)       (51.9)
Payment of preferred dividends                       (5.6)        (8.4)
                                                  -------      ------- 
Net cash provided (used) by financing activities    235.1        (36.7)
                                                  -------      ------- 
Net change in cash and cash equivalents               7.9       (109.4)
Cash and cash equivalents at beginning of period    420.3        398.1 
                                                  -------      ------- 
Cash and cash equivalents at end of period        $ 428.2      $ 288.7 
                                                  =======      ======= 

See accompanying Notes to Condensed Consolidated Financial Statements

<PAGE> 5

Note 1.  Summary of Significant Accounting Policies  
In the opinion of management, the accompanying condensed consolidated 
financial statements contain all adjustments necessary to present fairly 
the financial position and results of operations of National 
Semiconductor Corporation and its subsidiaries ("National" or the 
"Company").  Interim results of operations are not necessarily 
indicative of the results to be expected for the full year. This report 
should be read in conjunction with the consolidated financial statements 
and notes thereto included in the annual report on Form 10-K for the 
fiscal year ended May 28, 1995.

     Property, plant and equipment: Property, plant and equipment are 
recorded at cost.  Effective May 29, 1995, the Company prospectively 
changed its method of accounting for depreciation from the 150 percent 
declining balance method to the straight-line method for machinery and 
equipment placed in service on or after that date.  The change was 
adopted because it conforms with predominant industry practice and it is 
expected to result in a more appropriate distribution of the cost of the 
new machinery and equipment over its estimated useful life.  The effect 
of the change was an increase to net income of $3.5 million or $.03 per 
share for the third quarter of fiscal 1996 and $5.7 million or $.04 per 
share (fully diluted) for the first nine months of fiscal 1996.  Assets 
placed in service prior to fiscal 1996 and assets other than machinery 
and equipment continue to be depreciated using prior years' depreciation 
methods consisting of both straight-line and declining balance methods 
over estimated useful lives, or in the case of property under capital 
lease and leasehold improvements, over the lesser of the estimated 
useful life or lease term.

The Company capitalizes interest on borrowings during the construction 
period of major capital projects.  Capitalized interest is added to the 
cost of the underlying assets and is amortized over their useful lives. 
In the third quarter, the Company capitalized $3.4 million of interest 
in connection with various capital expansion projects.  Prior to the 
third quarter of fiscal 1996, capitalized interest costs were 
immaterial.

     Earnings Per Share: Primary earnings per share are computed using 
the weighted average number of common shares and dilutive common stock 
equivalents outstanding using the treasury stock method.  Dilutive 
common stock equivalents include stock options.  Preferred dividends are 
reflected as adjustments to reported net earnings in the calculation for 
all periods prior to the third quarter of fiscal 1996; during the second 
quarter of fiscal 1996 all outstanding preferred shares were converted 
into shares of common stock.  Fully diluted earnings per share are 
computed using the weighted average common and dilutive common stock 
equivalents outstanding, plus other potentially dilutive securities 
outstanding which are not common stock equivalents such as convertible 
preferred shares for all periods prior to the third quarter of fiscal 
1996 and convertible subordinated notes beginning in the second quarter 
of fiscal 1996.  If the result of assumed conversions is dilutive, the 
dividend adjustments for the convertible preferred shares are reduced 
and net earnings are adjusted for the interest expense on the 
convertible subordinated notes while the average shares of common stock 
outstanding are increased.  For the third quarter ended February 25, 
1996, the effect of assumed conversion of the convertible subordinated 
notes was antidilutive.

<PAGE> 6

Note 2.  Components of Inventories
The components of inventories were: 
(in millions)                                    Feb. 25,   May 28,
                                                   1996      1995
                                                 -------    -------
Raw materials                                    $  37.2    $  33.9
Work in process                                    196.6      165.9
Finished goods                                      92.7       63.2
                                                   -----     ------
     Total inventories                           $ 326.5    $ 263.0
                                                 =======    =======

Note 3.  Other income, net
The Company reclassified certain non-operating items that were 
previously reported as selling, general and administrative expenses as 
other income, net. The reclassifications had no impact on previously 
reported net income.

Components of other income,
net were:
(in millions)                   Three Months Ended    Nine Months Ended
                                ------------------   ------------------
                                Feb. 25,  Feb. 26,   Feb. 25,  Feb. 26,
                                  1996      1995       1996      1995  
                                --------  --------   --------  --------
Net intellectual property income $   2.5   $   4.8    $  13.3   $  14.3
Gain on sale of investments, net      -        2.6        5.2       6.9
Other                                1.5        -         1.5      (5.0)
                                 -------   -------    -------   -------
     Total other income, net     $   4.0   $   7.4    $  20.0   $  16.2
                                 =======   =======    =======   =======

Note 4.  Debt Financing
In September 1995, the Company completed a private placement of 
convertible subordinated notes in the total amount of $258.8 million to 
certain qualified investors.  Interest is payable semi-annually 
beginning April 1, 1996 at an annual rate of 6.5 percent.  The notes, 
which mature in 2002, are not redeemable by the Company prior to October 
3, 1998.  Thereafter, the notes are redeemable at the option of the 
Company, initially at 103.714 percent of face value and at decreasing 
prices thereafter to 100 percent of face value at maturity, plus accrued 
interest.  The notes are convertible, at any time, into shares of the 
Company's common stock at an initial conversion price of $42.78 per 
share and are subordinated to senior indebtedness of the Company.  The 
notes have not been and will not be registered under the Securities Act 
of 1993 and may not be offered or sold within the United States absent 
registration or exemption from such registration requirements.

<PAGE> 7

Note 5.  Preferred Stock Redemption
In November 1995, the Company called for the redemption on December 1, 
1995 of all outstanding shares of its $32.50 Convertible Preferred 
shares. As a result of the redemption, on December 1, 1995 each 
Convertible Preferred share was automatically converted into 35.273 
shares of the Company's common stock for a total of 12.2 million shares 
of common stock. This transaction is reflected in the Company's 
financial statements for the third fiscal quarter ending February 25, 
1996.

Note 6.  Statement of Cash Flows Information
(in millions)     
                                                  Nine Months Ended
                                                 ------------------
                                                 Feb. 25,   Feb. 26,
                                                   1996       1995
                                                 --------   --------
Supplemental disclosure of cash flow information:
Cash paid for:
    Interest                                     $   3.7    $   3.4
    Interest on tax settlements                     12.1       30.0
    Income taxes                                    22.8       45.5

Supplemental schedule of non-cash investing
  and financing activities:  
  Issuance of stock for employee benefit plans   $   4.3    $   4.0
  Tax benefit for employee stock option plans       12.8       26.7
  Retirement of treasury stock                     119.1         -
  Unrealized gain (loss) on available-for-sale
    securities                                      (4.7)      20.2

<PAGE> 8

MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF OPERATIONS AND FINANCIAL CONDITION


Sales    Net sales of $600.3 million and $2,010.7 million for the third 
quarter and first nine months of fiscal 1996 increased by 5.1 percent 
and 17.6 percent, respectively, over the comparable periods of fiscal 
1995 reflecting lower sales growth in the third quarter primarily caused 
by a general slowdown in new orders from the personal computer market 
and semiconductor distribution channel.  Sales growth was largest in 
analog and mixed signal product sales with an increase of 10.6 percent 
and 24.1 percent, respectively, for the same periods.  The Company's 
focus on analog and mixed signal market opportunities continues to drive 
the overall growth in sales, as sales for analog and mixed signal 
products grew to 59.1 percent and 58.9 percent of total sales for the 
third quarter and first nine months of fiscal 1996 from 56.2 percent and 
55.9 percent for the comparable periods of fiscal 1995.  Within analog 
and mixed signal product sales, product sales for local area networks 
and wide area networks, including wireless communication, were the major 
growth contributors with increases of 21.4 percent and 33.5 percent, 
respectively, for the third quarter of fiscal 1996 and  17.6 percent and 
61.1 percent, respectively, for the first nine months of fiscal 1996 
from sales for the comparable periods of fiscal 1995.  The shift toward 
analog and mixed signal products is reflected by the decrease in sales 
for bipolar, CMOS logic and memory products of 8.0 percent for the third 
quarter of fiscal 1996 from sales for the same quarter of fiscal 1995 
and the lower growth rate in sales of 5.9 percent for the first nine 
months of fiscal 1996 from sales for the same period of fiscal 1995, as 
the Company continues its strategy to de-emphasize older logic products 
and exit the EPROM memory products market.  Sales of these products were 
19.9 percent and 20.5 percent of total sales for the third quarter and 
first nine months of fiscal 1996, down from 22.6 percent and 22.7 
percent, respectively, for the comparable periods of fiscal 1995.  Sales 
for the remaining product lines were 21.0 percent and 20.6 percent of 
total sales for the third quarter and first nine months of fiscal 1996, 
down from 21.2 percent and 21.4 percent, respectively, for each of the 
corresponding periods of fiscal 1995. 


Gross Margin    Gross margin decreased to 38.6 percent for the third 
quarter of fiscal 1996 from 40.1 percent for the third quarter of fiscal 
1995 due to lower than expected revenues and reduced factory 
utilization.  These factors were caused primarily by a slowdown in new 
orders through the early part of the third quarter as customers and 
distributors reduced inventories forcing the Company to reduce 
production levels.  Despite the decrease in gross margin for the third 
quarter of fiscal 1996, gross margin for the first nine months of fiscal 
1996 increased to 42.1 percent from 41.8 percent for the comparable 
period of fiscal 1995.  This improvement is attributable to the 
continued shift in product portfolio towards higher margin analog and 
mixed signal products, which provide gross margins in excess of 50 
percent, as well as the Company's strategy to de-emphasize older logic 
products and exit the EPROM memory products market. 


Research and Development    Research and development expenses increased 
overall by 33.7 percent and 31.7 percent for the third quarter and first 
nine months of fiscal 1996 over the comparable period of fiscal 1995 and 
as a percent of sales increased to 16.1 percent and 13.5 percent for the 

<PAGE> 9

third quarter and first nine months of fiscal 1996 from 12.7 percent and 
12.0 percent, respectively, for the comparable periods of fiscal 1995.  
The increase reflects an $11.4 million charge for in-process research 
and development related to the acquisition of Sitel Sierra B.V. in the 
third quarter of fiscal 1996 in addition to the Company's continued 
investment in the development of new analog and mixed signal products, 
as well as advanced submicron CMOS process technology.


Selling, General, and Administrative     The overall increase in 
selling, general, and administrative ("SG&A") expenses of 8.7 percent 
and 17.7 percent for the third quarter and first nine months of fiscal 
1996 over the comparable periods of fiscal 1995 was attributable to 
increases in sales support costs and marketing activities proportional 
to increased sales and increases in contributions to employee 
compensation and benefit plans, including the employee retirement and 
savings program and the success sharing incentive plan which commenced 
in fiscal 1996.  During the third quarter, the Company implemented a 
number of cost reduction programs to maintain cost growth rate below 
sales growth rate, which decreased SG&A expenses for the current quarter 
from the previous quarter.  However, SG&A expenses increased slightly as 
a percent of sales at 18.7 percent for the third quarter of fiscal 1996 
from 18.0 percent for the same quarter of fiscal 1995, caused by lower 
than anticipated revenue growth, and remained at 18.4 percent for both 
the first nine months of fiscal 1996 and the comparable period of fiscal 
1995.


Interest Income and Interest Expense     Interest income increased $2.6 
million and $6.0 million, to $8.0 million and $21.6 million, 
respectively, for the third quarter and first nine months of fiscal 1996 
compared to the comparable periods of fiscal 1995.  Interest expense 
increased to $3.9 million and $11.7 million from $.7 million and $2.9 
million, respectively, for the comparable periods of fiscal 1995.  
Interest expense increased in the third quarter despite capitalization 
of $3.4 million in interest on borrowings related to various capital 
expansion projects.  While the increase in interest income was primarily 
the result of higher cash balances, it was offset by a greater increase 
in interest expense associated with the $258.8 million convertible 
subordinated notes issued by the Company in September 1995, as well as 
increased borrowing levels related to the Company's continued investment 
in plant and equipment.  


Other Income, net     Other income was $4.0 million and $20.0 million 
for the third quarter and first nine months of fiscal 1996, compared to 
$7.4 million and $16.2 million, respectively, for the comparable periods 
of fiscal 1995.  Included in other income for the third quarter of 
fiscal 1996 is net intellectual property income of $2.5 million plus a 
realized gain of $1.5 million primarily arising from the sale of the 
assets of DynaCraft, Inc., a wholly owned subsidiary of the Company.  
This compares to net intellectual property income of $4.8 million plus 
realized gains from sale of investments, net of losses, of $2.6 million 
for the third quarter of fiscal 1995. For the first nine months of 
fiscal 1996, other income comprised net intellectual property income of 
$13.3 million plus realized gains from the sale of investments, net of 
losses, of $6.7 million.  This compares to net intellectual property 
income of $14.3 million, plus realized gains from sale of investments, 
net of losses, of $6.9 million offset by a one-time royalty charge of 
$5.0 million in the first nine months of fiscal 1995.


<PAGE> 10

Income Taxes     The effective tax rate for fiscal 1996 is approximately 
25 percent compared to 20 percent for fiscal year 1995.  The increase in 
the annual effective tax rate primarily relates to the exhaustion of 
certain net operating loss and tax credit carry forwards.


Financial Condition     During the first nine months of fiscal 1996, 
cash and cash equivalents increased $7.9 million compared to a $109.4 
million decrease for the first nine months of fiscal 1995.  The increase 
was primarily provided by the proceeds of $253.3 million, net of 
issuance costs, from the private placement of convertible subordinated 
notes offset by the Company's continued investment in property, plant 
and equipment of $423.1 million, an increase of $184.8 million over 
capital expenditures for the same period of fiscal 1995, plus proceeds 
from sale of equipment of $24.6 for the first nine months of fiscal 
1996.  Although the Company is reducing its capital purchase commitments 
in response to the reduction in new orders, management foresees the 
continuation of significant cash outlays for plant and equipment for the 
remainder of fiscal 1996.  Existing cash and investment balances, 
together with existing lines of credit, are considered to be sufficient 
in the immediate future to finance these capital investments. 


Outlook     Although the Company's revenues grew by 17.6 per cent for 
the first nine months of fiscal 1996 over the comparable period of 
fiscal 1995, future trends for revenue and profitability continue to be 
difficult to predict.  Risks and uncertainties facing the Company 
include business conditions and the rate of growth in the personal 
computer and communications industries and the general economy, 
competitive factors and price pressures, market acceptance and timing of 
new products, and international economic conditions. 

Through the third quarter of fiscal 1996, the Company's rate of revenue 
growth and profitability has slowed reflecting the current weakness in 
the semiconductor distribution channel, as well as in the personal 
computer and analog mobile communications markets.  As a result, the 
rate of orders for Company products has been adversely impacted.  The 
Company has experienced a general decline in the rate of growth in 
orders since the end of fiscal 1995 and unless the rate of orders 
increases, the Company will not be able to sustain the same level of 
revenue growth it has experienced in the first part of fiscal 1996.  
Generally, the semiconductor industry experiences a seasonal upturn in 
new orders during the spring, however, there has not yet been any 
indication of an upturn.  The Company faces the risks that either a 
seasonal upturn will not be experienced during the fourth quarter of 
fiscal 1996, or that the occurrence of a seasonal upturn will not 
provide new orders at a level sufficient to generate revenue growth.  
Additionally, the Company faces the risk that the slowdown in sales for 
the personal computer market will continue to unfavorably impact the 
industry and the Company.  Any future gross margin improvement is 
predicated on increased new order rates in future periods, particularly 
in the higher margin multi-market analog products, which keep 
inventories in balance with demand and produce increased manufacturing 
capacity utilization.  Unless the rate of orders increases during the 
fourth quarter of fiscal 1996, the Company will not be able to achieve 
the level of revenues and profitability it experienced in the comparable 
quarter of fiscal 1995.

<PAGE> 11

Management is currently evaluating several cost reduction plans to align 
the cost structure of the Company to current business conditions.  The 
implementation of these cost reduction plans may have an adverse effect 
on the Company's financial results for the fourth quarter of fiscal 
1996.  The impact of any cost reduction plans cannot be quantified at 
this time, because management is still considering the various options 
and has not yet finalized and approved any plans that will ultimately be 
implemented. 

National continues to pursue opportunities to leverage its intellectual 
property; however, the timing and amount of future licensing income 
cannot be forecast with certainty at this time.  In addition, the 
Company continues to pursue opportunities to develop joint venture 
partnerships or potential acquisitions which enhance its product 
portfolio in analog and mixed signal products.  During the quarter, the 
Company purchased Sitel Sierra B.V., a Netherlands company that designs 
and supplies components and subsystems for the wireless market; the 
Company believes this acquisition will exhance its wireless product 
offerings.  Similarly, the Company continues to critically evaluate 
product lines and divisions where short or long term prospects do not 
coincide with its overall strategic direction.  In these cases, the 
Company will consider dispositions of assets or business entities as 
appropriate.  During the quarter, the Company completed its sale of the 
assets of its wholly owned subsidiary, DynaCraft, Inc.  The disposition 
did not have a material effect on the Company's financial position or 
results of operations.


Other     On February 2, 1996, Gilbert F. Amelio resigned from his 
positions as the Company's Chairman, Director, President and Chief 
Executive Officer.  Mr. Amelio's resignation was the result of his 
acceptance of the Chief Executive Officer position at Apple Computer, 
Inc.  The Company's Board of Directors has commenced a search for a new 
Chief Executive Officer.  Pending the appointment of a new Chief 
Executive Officer, the three Executive Vice Presidents who comprise the 
Office of the President will serve together as interim head of the 
Company, reporting directly to the Board of Directors 

<PAGE> 12

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings
- - --------------------------

Reference is made to Item 3, Legal Proceedings, in the Company's Annual Report 
on Form 10-K for the year ended May 28, 1995 and Item 1, Legal Proceedings in 
the Company's Quarterly Report on 10-Q for the quarter ended August 27, 1995, 
which information is incorporated herein by reference.


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

 (a) Exhibits
     --------
      3.1   Second Restated Certificate of Incorporation of the Company as
            amended (incorporated by reference from the Exhibits to the
            Company's Registration Statement on Form S-3 Registration No. 33-
            52775, which became effective March 22, 1994); Certificate of
            Amendment of Certificate of Incorporation dated September 30, 1994
            (incorporated by reference from the Exhibits to the Company's 10-K
            for the fiscal year ended May 28, 1995).

      3.2   By Laws for the Company (incorporated by reference from the
            Exhibits to the Company's 10-K for the fiscal year ended May 28,
            1995).

      4.1   Rights Agreement (incorporated by reference from the Exhibits to
            the Company's Registration Form 8-A filed August 10, 1988).  First
            Amendment to the Rights Agreement (incorporated by reference from
            the Exhibits to the Amendment No. 1 to the Company's Registration
            Statement on Form 8-A filed December 11, 1995).

      4.2   Form of Common Stock Certificate (incorporated by reference from
            the Exhibits to the Company's Registration Statement on Form S-3
            Registration No. 33-48935, which became effective October 5, 1992).

     10.1   Management Contract or Compensatory Plan or Agreement:  Benefit
            Restoration Plan (as amended January, 1996 through January 1,
            1995)

     11.1   Additional Fully Diluted Calculation of Earnings Per Share

     27.0   Financial Data Schedule

 (b) Reports on Form 8-K
     -------------------

     No reports on Form 8-K were filed during fiscal quarter ended February 25,
     1996

<PAGE> 13

SIGNATURE
- - ---------


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



                                   NATIONAL SEMICONDUCTOR CORPORATION



Date:  March 26, 1996                /s/ Richard D. Crowley
                                     ----------------------------------
                                     Richard D. Crowley
                                     Vice President and Controller
                                     Signing on behalf of the registrant
                                     and as principal accounting officer 

<PAGE> 14

Exhibit 10.1

BENEFIT  RESTORATION  PLAN - PLAN  DOCUMENT
As Amended through January 1, 1995


THIS BENEFIT RESTORATION PLAN ("Plan") originally adopted by National 
Semiconductor Corporation, a corporation organized and existing under the laws 
of the State of Delaware, (hereinafter referred to as the "Employer") 
effective as of June 1, 1992, as hereby amended effective as of January 1, 
1995:

WITNESSETH:

WHEREAS, the Employer desires to establish a benefit restoration income plan 
for the exclusive benefit of certain participants in the National 
Semiconductor Corporation Retirement and Savings Program ("RASP") so as to 
reward them for their loyal and faithful service to the Employer and to aid 
them in increasing their economic security by providing additional funds at 
retirement with respect to those benefits that are reduced because of the 
limitations of sections 401(a)(17), 402(g)(1), 401(k) and 415 of the Internal 
Revenue Code of 1986; and

WHEREAS, the Employer has been authorized by its Board of Directors to adopt 
this Plan in order to provide for the benefits specified;

NOW, THEREFORE, in consideration of the premises herein contained, it is 
hereby declared as follows:

ARTICLE 1

Definitions

When used herein, the words and phrases defined hereinafter shall have the 
following meaning unless a different meaning is clearly required by the 
context.

1.01  "Account" shall mean the Accounts and subaccounts established pursuant 
      to Section 3.05 of the Plan.

1.02  "Annual Matching Restoration Amount" shall mean the amount determined in
      accordance with Section 3.04 of the Plan.

1.03  "Annual Profit Sharing Restoration Amount" shall mean the amount 
      determined in accordance with Section 3.02 of the Plan.

1.04  "Annual Savings Restoration Amount" shall mean the amount determined in
      accordance with Section 3.03 of the Plan.

<PAGE> 15

1.05  "Beneficiary" shall mean the person or persons last designated by a 
      Participant, by written notice filed with the Committee, to receive a 
      Plan benefit upon his or her death.  In the event a Participant fails to
      designate a person or persons as provided above or if no Beneficiary so
      designated survives the Participant, then for all purposes of this Plan,
      the Beneficiary shall be the person(s) designated as the beneficiaries 
      by the Participant under the RASP, and, if none, the Participant's 
      estate.

1.06  "Board" shall mean the Board of Directors of National Semiconductor 
      Corporation.

1.07  "Code" shall mean the Internal Revenue Code of 1986, as amended.

1.08  "Committee" shall mean The Retirement and Savings Program Administrative
      Committee, as determined by the Board.

1.09  "Compensation" shall mean Compensation as defined in the RASP without 
      giving any effect to the limitations imposed by Section 401(a)(17) of 
      the Code, as now or hereafter in effect.

1.10  "Elected Contribution" shall mean the amount the Participant agrees to 
      defer under this Plan pursuant to procedures established by the 
      Committee up to the maximum permitted deferral pursuant to Section 3.03
      of the Plan.

1.11  "Employer" shall mean National Semiconductor Corporation.

1.12  "Interest" shall mean the rate for long-term A-rated corporate bonds, 
      reported by the investment banking firm of Salomon Brothers of New York 
      City (or such other investment banking firm as the Committee may 
      specify) during the first week of each Plan Year.  The interest rate 
      will be reset at the beginning of each Plan Year.

1.13  "Participant" shall mean an employee of the Employer participating in 
      the RASP, who satisfies the eligibility requirements of Section 2.01 of
      the Plan and such other conditions that are established from time to 
      time by the Committee, including a condition relating to the amount of 
      the employee's basic compensation or regular rate of compensation for 
      the Plan Year.

1.14  "Plan" shall mean the National Semiconductor Corporation Benefit 
      Restoration Plan, as amended from time to time.

1.15  "Plan Year" shall mean the twelve consecutive month period ending on the 
      last day of May.

<PAGE> 16

1.16  "RASP" shall mean the National Semiconductor Corporation Retirement and 
      Savings Program.

1.17  Capitalized Terms not defined herein shall have the meaning attributed 
      to them in the RASP.


ARTICLE II

Eligibility

2.01     Eligibility
A Participant or Beneficiary shall be eligible to receive an Annual Profit 
Sharing Restoration Amount in any Plan Year in which he qualifies for an 
allocation of the Employer's Annual Profit Sharing Contribution under the RASP 
but the amount of the benefit to which he is entitled is reduced by reason of 
the application of the limitations set forth in Sections 401(a)(17) or 
415(c)(1)(A) of the Code.  A Participant or Beneficiary shall be eligible to 
receive an Annual Savings Restoration Amount in any Plan Year in which he 
makes the maximum permitted deferral under the RASP, as determined by the 
Committee, and his Compensation is in excess of an amount determined by the 
Committee for such Plan Year.  A Participant or Beneficiary shall be eligible 
to receive an Annual Matching Restoration Amount in any Plan Year in which his 
Compensation exceeds the limitations set forth in Section 401(a)(17) of the 
Code and he elects to defer at least 6% of his Compensation under Section 5.02 
A. of the RASP.

2.02     Enrollment
An eligible individual is automatically enrolled in the Annual Profit Sharing 
Restoration Amount portion of this Plan.  Eligible Participants may enroll in 
the Plan for purposes of the Annual Savings Restoration Amount by November 30 
or other date prior to the end of the calendar year that is specified by the 
Committee ("enrollment date") of any year, effective as of January 1 of the 
next succeeding calendar year, by submitting an enrollment form on which is 
stated the amount of elective deferrals elected under the RASP.   An employee 
who becomes eligible after an enrollment date will be required to wait until 
the next enrollment date to participate in the Annual Savings Restoration 
Amount portion of the Plan.  Eligible Participants must enroll or re-enroll 
annually each calendar year.


ARTICLE III

Benefits

3.01     Benefits.
The maximum benefits under this Plan to which an eligible Participant or 
Beneficiary shall be entitled shall be equal to the sum of the vested Annual 
Profit Sharing Restoration Amount, the Annual Savings Restoration Amount, and 
the Annual Matching Restoration Amount, plus Interest on such sum.

<PAGE> 17

3.02     Annual Profit Sharing Restoration Amount.
The Annual Profit Sharing Restoration Amount to which an eligible Participant 
or Beneficiary shall be entitled shall be an amount equal to the difference, 
if any, between (a) and (b) below:

    (a)     The amount of the Employer's Annual Profit Sharing Contribution 
            which would have been allocated to a Participant or Beneficiary 
            under the RASP if the Annual Profit Sharing Contribution were 
            determined pursuant to Section 5.01 B.3. of the RASP and the 
            allocation were determined pursuant to Section 6.03 A. of the RASP 
            without giving any effect to the limitations imposed by Sections 
            401(a)(17) and 415 of the Code, as now or hereafter in effect; less

    (b)     The amount of the Employer's Annual Profit Sharing Contribution 
            allocated to the Participant or Beneficiary under the RASP.

3.03     Annual Savings Restoration Amount.
The maximum Annual Savings Restoration Amount from which an eligible 
Participant or Beneficiary may make an Elected Contribution shall be equal to 
the difference, if any, between (a) and (b) below:

    (a)     The amount that the Participant could defer if the maximum 
            percentage deferral determined by the Committee under Section 
            5.02A of the RASP were applied to the Participant's Compensation, 
            and the Participant's Elected Contribution under the RASP were not 
            subject to Sections 401(k), 402(g)(1) or 415 of the Code, as now 
            or hereafter in effect; less

    (b)     The amount of the Participant's Elected Contribution under the RASP.

The Participant's Annual Savings Restoration Amount shall be equal to the 
Participant's Elected Contribution.

<PAGE> 18

3.04     Annual Matching Restoration Amount.
The Annual Matching Restoration Amount to which an eligible Participant or 
Beneficiary shall be entitled shall be an amount equal to the difference, if 
any, between (a) and (b) below:

    (a)     The lesser of (1) 6% of the Participant's Compensation, without 
            giving any effect to the limitations imposed by Section 401(a)(17) 
            of the Code, as now or hereafter in effect, or (2) the limit 
             imposed by Section 402(g) of the Code; and

    (b)     6% of the Participant's Compensation as limited by Section 
            401(a)(17) of the Code, 

multiplied by 50%, or any other percentage as the Board may determine for a 
given Plan Year under Section 5.03 A. of the RASP.  Notwithstanding the 
foregoing, to the extent that the matching contribution that would otherwise 
be made on behalf of a Participant under Section 5.03 of the RASP is reduced 
in accordance with the requirements of Section 401(m) of the Code, such 
Participant's Annual Matching Restoration Amount shall be likewise limited in 
accordance with rules established by the Committee.

3.05     Participant's Account.
The Employer shall create and maintain adequate records to reflect the 
interest of each Participant in the Plan.  Such records shall be in the form 
of individual Accounts.  When appropriate, a Participant's Account shall 
consist of a profit sharing restoration subaccount, a savings restoration 
subaccount, and a matching restoration subaccount.  Such Accounts shall be 
kept for recordkeeping purposes only and shall not be construed as providing 
for assets to be held in trust or escrow or any other form of asset 
segregation for the Participant or Beneficiary to whom benefits are to be paid 
pursuant to the terms of the Plan.

3.06     Allocation to Participant Account and Interest.
The Participant's Annual Savings Restoration Amount shall be credited to the 
Participant's Account as of the date such amount would have been paid to such 
Participant as remuneration for services, and the Participant's Annual Profit 
Sharing Restoration Amount and Annual Matching Restoration Amount shall be 
credited to the Participant's Account as of the last day of a Plan Year.  The 
Participant's balance in his Account shall be credited with Interest at such 
times and in such manner as determined in the sole discretion of the 
Committee.

3.07     Vested Percentage.
Notwithstanding anything herein to the contrary, a Participant shall be 100% 
vested at all times in the amounts credited to his savings restoration 
subaccount and his matching restoration subaccount.  A Participant shall be 
vested in the amount credited to his profit sharing restoration subaccount to 
the same extent as the Participant is vested in his Profit Sharing Accounts, 
in accordance with Article VIII of the RASP; provided, however, that forfeited 
amounts shall not be reallocated among Plan Participants but shall be restored 
to the forfeiting Participant upon reemployment, in accordance with the 
procedures set forth in Article VIII of the RASP.

ARTICLE IV

Distribution of Benefit

<PAGE> 19

4.01     Separation from Service.
The benefits attributable to the Annual Profit Sharing Restoration Amount plus 
Interest thereon shall be distributed upon termination of employment for any 
reason (including retirement, disability or death), and the benefits 
attributable to the Annual Savings Restoration Amount plus Interest shall be 
distributed upon the earlier of termination of employment for any reason 
(including retirement, disability or death), or a date preselected by the 
Participant either upon eligibility to participate under the Plan or upon such 
date or dates as may be determined by the Committee.

Benefits shall be distributed in a lump sum unless the Participant elects to 
receive part or all of the benefits in installments pursuant to this Section. 
An election to receive installment payments under the Plan must be filed with 
the Committee at least ninety (90) days (hereinafter referred to as the 
"Election Date") prior to the date of the Participant's termination of 
employment or, if earlier, the date preselected by the Participant to receive 
benefits attributable to the Annual Savings Restoration Amount plus Interest. 
Such election shall be irrevocable at the time it is filed or if later, on 
the Election Date.  If the benefits are payable in installments, such 
installments will be paid annually over a period selected by the Participant 
on the Election Date but shall not exceed ten (10) years.  The installment 
payments shall be made within thirty (30) days of each anniversary date of the 
initial installment.  To the extent benefits are not paid in installments, the 
account balance will be paid in a lump sum in the month following the event 
giving rise to the distribution.   

In the event a Participant entitled to installment payments dies before 
receiving all benefits under the Plan, the unpaid balance will be paid in a 
lump sum to such Participant's Beneficiary in the month following the 
Participant's death.

4.02     Hardship.
Payment of part or all of the benefits under this Plan may be accelerated in 
the case of severe hardship, which shall mean an emergency or unexpected 
situation in the Participant's financial affairs, including, but not limited 
to, illness or accident involving the Participant or any of the Participant's 
dependents.  All payments in case of hardship must be approved by the 
Committee.


ARTICLE V

Administration; Amendments and Termination; Rights Against the Company

5.01     Administration.
The Committee shall administer this Plan.  With respect to the Plan, the 
Committee shall have, and shall exercise and perform, all the powers, rights, 
authorities and duties set forth in the RASP with the same effect as if set 
forth in full herein with respect to this Plan.  Except as expressly set forth 
herein, any determination or decision by the Committee shall be conclusive and 
binding on all persons who at any time have or claim to have any interest 
whatever under this Plan.

<PAGE> 20

5.02     Amendment and Termination Prior to a Change in Control.
The Employer, solely, and without the approval of the Committee or any 
Participant or Beneficiary, shall have the right to amend this Plan at any 
time and from time to time, by resolution adopted by it.  Any such amendment 
shall become effective upon the date stated therein.  Notwithstanding the 
foregoing, no amendment shall adversely affect the rights of any Participant 
or Beneficiary who was previously receiving benefits under this Plan to 
continue to receive such benefits or of all other Participants and 
Beneficiaries to receive the benefits promised under the Plan immediately 
prior to the later of the effective date or the date of adoption of the 
amendment.

The Employer has established this Plan with the bonafide intention and 
expectation that from year to year it will deem it advisable to continue it in 
effect.  However, circumstances not now foreseen or circumstances beyond the 
Employer's control may make it impossible or inadvisable to continue the Plan. 
Therefore, the Employer, in its sole discretion, reserves the right to 
terminate the Plan in its entirety at any time; provided, however, that in 
such event any Participant or Beneficiary who was receiving benefits under 
this Plan as of the termination date, shall continue to receive such benefits, 
and all other Participants and Beneficiaries shall remain entitled to receive 
the benefits promised under the Plan immediately prior to the termination of 
the Plan.

5.03     Rights Against the Employer.
The establishment of this Plan shall not be construed as giving to any 
Participant, Beneficiary, employee or any person whomsoever, any legal, 
equitable or other rights against the Employer, or its officers, directors, 
agents or shareholders, except as specifically provided for herein, or its 
giving to any Participant any equity or other interest in the assets, business 
or shares of the Employer or giving any employee the right to be retained in 
the employment of the Employer.  All employees and Participants shall be 
subject to discharge to the same extent that they would have been if this Plan 
had never been adopted.  Subject to the rights of the Employer to terminate 
this Plan or any benefit hereunder, the rights of a Participant hereunder 
shall be solely those of an unsecured creditor of the Employer.


ARTICLE VI

General and Miscellaneous

6.01     Spendthrift Clause.
No right, title or interest of any kind in the Plan shall be transferable or 
assignable by any Participant or Beneficiary or any other person or be subject 
to alienation, anticipation, encumbrance, garnishment, attachment, execution 
or levy of any kind, whether voluntary or involuntary.  Any attempt to 
alienate, sell, transfer, assign, pledge, garnish, attach or otherwise 
encumber or dispose of any interest in the Plan shall be void.

<PAGE> 21

6.02     Severability.
In the event that any provision of this Plan shall be declared illegal or 
invalid for any reason, said illegality or invalidity shall not affect the 
remaining provisions of this Plan but shall be fully severable, and this Plan 
shall be construed and enforced as if said illegal or invalid provision had 
never been inserted herein.

6.03     Construction of Plan.
The article and section headings and numbers are included only for convenience 
of reference and are not to be taken as limiting or extending the meaning of 
any of the terms and provisions of this Plan.  Whenever appropriate, words 
used in the singular shall include the plural or the plural may be read as the 
singular.

6.04     Gender.
The personal pronoun of the masculine gender shall be understood to apply to 
women as well as men except where specific reference is made to one or the 
other.

6.05     Governing Law.
THE VALIDITY AND EFFECT OF THIS PLAN AND THE RIGHTS AND OBLIGATIONS
OF ALL PERSONS AFFECTED HEREBY SHALL BE CONSTRUED AND DETERMINED
IN ACCORDANCEWITH THE LAWS OF THE UNITED STATES AND THE LAWS
OF THE STATE OF CALIFORNIA, WITHOUT REGARD TO ITS OTHERWISE
APPLICABLE PRINCIPLES OF CONFLICTS OF LAWS.

6.06     Unfunded Top Hat Plan.
It is the Employer's intention that this Plan be a Top Hat Plan, defined as an
unfunded plan maintained primarily for the purpose of providing deferred 
compensation for a select group of management or highly compensated employees, 
as provided in Sections 201(2), 301(a)(3), and 401(a)(1) of the Employee 
Retirement Income Security Act of 1974, as amended from time to time.  The 
Employer may establish and fund one or more trusts for the purpose of paying 
some or all of the benefits promised to Participants and Beneficiaries under 
the Plan; provided, however, that (i) any such trust(s) shall at all times be 
subject to the claims of the Employer's general creditors in the event of the 
insolvency or bankruptcy of the Employer, and (ii) notwithstanding the 
creation or funding of any such trust(s), the Employer shall remain primarily 
liable for any obligation hereunder.  Notwithstanding the establishment of any 
such trust(s), the Participants and Beneficiaries shall have no preferred 
claim on, or any beneficial ownership interest in, any assets of any such 
trust or of the Employer.

<PAGE> 22

6.07     Divestment for Cause.
Notwithstanding any other provisions of this Plan to the contrary, the right 
of any Participant, former Participant or Beneficiary of either to receive or 
to have paid to any other person, or the right of any such other person to 
receive any benefits attributable to the Annual Profit Sharing Restoration 
Amount plus Interest hereunder or the Annual Matching Restoration Amount plus 
Interest hereunder, shall be forfeited, if such Participant's employment with 
the Employer is terminated because of or the Participant is discovered to have 
engaged in fraud, embezzlement, dishonesty against the Employer, obtaining 
funds or property under false pretenses, assisting a competitor without 
permission, or interfering with the relationship of the Employer or any 
subsidiary or affiliate thereof with a customer.  A Participant's or 
Beneficiary's benefits shall be forfeited for any of the above reasons 
regardless of whether such act is discovered prior to or subsequent to the 
Participant's termination from the Employer or the payment of benefits under 
the Plan.  If payment has been made, such payment shall be restored to the 
Employer by the Participant or Beneficiary.

ERISA Rights

This Plan is intended to provide benefits for a select group of highly-
compensated employees within the meaning of the Employee Retirement Income 
Security Act of 1974 (ERISA).  However, it is not subject to most of the 
requirements of ERISA nor is the Plan eligible for insurance under Title IV of 
ERISA.  Furthermore, the Plan is considered to be an unfunded, non-qualified 
plan for purposes of complying with the Internal Revenue Code.

If you believe your benefit under the Plan has been denied, in whole or in 
part, you should file a claim with the Retirement and Savings Program 
Administrative Committee. Your claim will be reviewed using the same 
procedures as those described in the Summary Plan Description for the RASP.

The following information identifies the benefit plan described in this 
booklet and gives other important administrative data.

Plan Name:

The Benefit Restoration Plan

Plan Sponsor:                                     Employer I.D. Number (EIN):

National Semiconductor Corporation                EIN: 95-2095071
2900 Semiconductor Drive
P.O.Box 58090
Santa Clara, CA  95052-8090
(408) 721-2383

<PAGE> 23

Dyna-Craft, Inc.                                  EIN: 94-1682796
2919 San Ysidro
Santa Clara, CA  95051
(408) 721-6855

Plan Number:
005

Plan Year:

The twelve consecutive month period ending on May 31.  Plan records are 
maintained on the basis of this Plan Year.



Plan Administrator:

Retirement and Savings Program Administrative Committee
c/o Retirement Plans Administration
National Semiconductor Corporation
2900 Semiconductor Drive
P. O. Box 58090
Santa Clara, CA  95052-8090
(408) 721-2383

Type of Plan:

The Plan is a non-qualified deferred compensation plan for selected key 
employees of National Semiconductor.

Agent for Service of Legal Process:

Legal process should be served on the company's Corporate Secretary or the 
Plan Administrator in care of the Retirement Plans Administration Office at 
the company's address.

Funding Medium:

The Plan is unfunded and benefits are paid from the Plan sponsor's general 
assets.

<PAGE> 24

NATIONAL SEMICONDUCTOR CORPORATION                          Exhibit 11.0
ADDITIONAL FULLY DILUTED CALCULATION OF EARNINGS PER SHARE (1)
(in millions, except per share amounts)



                              Three Months Ended     Nine Months Ended
                              ------------------    --------------------
                              Feb. 25,  Feb. 26,    Feb. 25,    Feb. 26,
                                1996      1995        1996        1995
                              --------  --------    --------    --------
Net income used in fully
  diluted earnings per share
  (reflecting adjustment for
   interest on convertible
   notes)                       $ 24.7    $ 57.0    $  180.1     $ 183.0
                              ========  ========    ========    ========
Number of shares:
Weighted average common
  shares outstanding             135.1     120.6       127.1       121.2

Weighted average common
  equivalent shares, net of 
  tax benefit                      2.7       4.1         4.0         4.0
                              --------  --------    --------    --------
Weighted average common and
  common equivalent shares       137.8     124.7       131.1       125.2 

Additional weighted average
  common equivalent shares
  assuming full dilution            -         -           -           .1  

Shares issuable from 
  assumed conversion 
  of preferred shares               -       12.2         8.1        12.2  

Shares issuable from 
  assumed conversion 
  of convertible notes             6.1        -          3.4          -
                              --------  --------    --------    --------
Additional weighted average
  common equivalent shares 
  assuming full dilution         143.9     136.9       142.6       137.5  
                              ========  ========    ========    ========


Income per share 
  assuming full dilution         $ .17     $ .42      $ 1.26      $ 1.33  
                              ========  ========    ========    ========



(1)     For the three months ended February 25, 1996, this calculation
        is submitted in accordance with Regulation S-K Item 601(b)(11)
        although it is contrary to paragraph 40 of the APB Opinion No.
        15 because it produces an antidilutive result.

<PAGE> 25





<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                                 3-MOS                  9-MOS
<FISCAL-YEAR-END>                          MAY-26-1996            MAY-26-1996
<PERIOD-END>                               FEB-25-1996            FEB-25-1996
<CASH>                                             428                    428
<SECURITIES>                                        99                     99
<RECEIVABLES>                                      316                    316
<ALLOWANCES>                                         0                      0
<INVENTORY>                                        327                    327
<CURRENT-ASSETS>                                  1334                   1334
<PP&E>                                            2338                   2338
<DEPRECIATION>                                    1168                   1168
<TOTAL-ASSETS>                                    2602                   2602
<CURRENT-LIABILITIES>                              629                    629
<BONDS>                                            357                    357
                                0                      0
                                          0                      0
<COMMON>                                            68                     68
<OTHER-SE>                                        1488                   1488
<TOTAL-LIABILITY-AND-EQUITY>                      2602                   2602
<SALES>                                            600                   2011
<TOTAL-REVENUES>                                   600                   2011
<CGS>                                              369                   1165
<TOTAL-COSTS>                                      369                   1165
<OTHER-EXPENSES>                                     0                      0
<LOSS-PROVISION>                                     0                      0
<INTEREST-EXPENSE>                                  (4)                   (10)
<INCOME-PRETAX>                                     31                    235
<INCOME-TAX>                                         8                     59
<INCOME-CONTINUING>                                 23                    176
<DISCONTINUED>                                       0                      0
<EXTRAORDINARY>                                      0                      0
<CHANGES>                                            0                      0
<NET-INCOME>                                        23                    176
<EPS-PRIMARY>                                      .17                   1.30
<EPS-DILUTED>                                      .17                   1.26
        

</TABLE>


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