AIR & WATER TECHNOLOGIES CORP
10-Q, 1995-03-17
ENGINEERING SERVICES
Previous: SHAWMUT NATIONAL CORP, 10-K, 1995-03-17
Next: DELL COMPUTER CORP, 10-K405, 1995-03-17



<PAGE>
                                
                                
                                
                                
                            FORM 10-Q
                                
               SECURITIES AND EXCHANGE COMMISSION
                                
                     WASHINGTON, D.C.  20549
                                


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

For the quarterly period ended January 31, 1995
                               ----------------

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


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


                Commission File Number  033-17921
                                        ---------                           
                                
              Air & Water Technologies Corporation
   __________________________________________________________
     (Exact Name of Registrant as Specified in its Charter)
                                
                                
 Delaware                                                13-3418759
 --------                                                ----------
(State or other Jurisdiction of         (I.R.S. Employer Identification Number)
 Corporation)                                
                                
  U.S. Highway 22 West and Station Road, Branchburg, NJ  08876
  ------------------------------------------------------------
            (Address of Principal Executive Offices)
                                
                   Telephone:  (908) 685-4600
                                
                                
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  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 January 31, 1995.

Class A

$.001 Par Value Common Stock                          32,018,004
- ----------------------------                          ----------
      (Title of Class)                      (Number of Shares Outstanding)
<PAGE>
PART I.   FINANCIAL INFORMATION
ITEM I.  FINANCIAL STATEMENTS

                                
                                
                                
              AIR & WATER TECHNOLOGIES CORPORATION
              ------------------------------------
 CONSOLIDATED BALANCE SHEETS AS OF JANUARY 31, 1995 AND OCTOBER 31, 1994
 -----------------------------------------------------------------------
               (in thousands , except share data)
                -------------------------------
<TABLE>
<CAPTION>
             ASSETS                                           1995       1994
             ------                                           ----       ----
                                                          (unaudited)
                                                           ---------
<S>                                                     <C>          <C>
CURRENT ASSETS:
  Cash and cash equivalents                              $  9,534     $ 11,021
  Accounts receivable, net                                 86,418       80,534
  Costs and estimated earnings in excess of
      billings on uncompleted contracts                    57,438       59,250
  Inventories                                              20,067       20,405
  Prepaid expenses and other current assets                 6,903        7,281
   Net  current  assets of discontinued operations          3,904        9,825
                                                          -------      -------
      Total current assets                                184,264      188,316

PROPERTY, PLANT AND EQUIPMENT, net                         42,445       43,013
INVESTMENTS  IN  ENVIRONMENTAL TREATMENT FACILITIES        23,386       23,343
DEFERRED DEBT ISSUANCE COSTS                                3,465        3,507
GOODWILL                                                  281,596      283,638
NET  NON-CURRENT  ASSETS  OF  DISCONTINUED  OPERATIONS        905        6,295
OTHER ASSETS                                               56,455       54,826
                                                          -------      -------
      Total assets                                       $592,516     $602,938
                                                          =======      =======
           LIABILITIES AND STOCKHOLDERS' EQUITY
           ------------------------------------

CURRENT LIABILITIES:
  Short-term borrowings                                  $    641     $ 29,000
  Current installments of long-term debt                      511          533
  Accounts payable                                         52,987       50,988
  Accrued expenses                                        114,772      126,158
  Billings in excess of costs and estimated earnings on
      uncompleted contracts                                26,408       30,840
  Income taxes payable                                      2,394        2,003
                                                          -------      -------
      Total current liabilities                           197,713      239,522
                                                          -------      -------

NON-CURRENT LIABILITIES                                    42,700       42,700
                                                          -------      -------
LONG-TERM DEBT                                            285,910      245,984
                                                          -------      -------
MINORITY INTEREST IN AFFILIATES                               426          351
                                                          -------      -------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
  Preferred stock, par value $.01 authorized, 2,500,000
   shares; issued 1,200,000 shares in 1994; liquidation
   value $60,000                                               12           12
  Common stock par value $.001 authorized 100,000,000 shares;
       issued  32,107,906  shares in  1995  and  1994          32           32
  Additional paid-in capital                              427,028      427,028
  Accumulated deficit                                    (360,798)    (352,580)
  Common stock in treasury, at cost                          (108)        (108)
  Cumulative currency translation adjustment                 (399)          (3)
                                                          -------      -------
      Total stockholders' equity                           65,767       74,381
                                                          -------      -------

       Total  liabilities and stockholders' equity      $ 592,516    $ 602,938
                                                          =======      =======
The accompanying notes are an integral part of these statements.
</TABLE>
<PAGE>
                                
              AIR & WATER TECHNOLOGIES CORPORATION
              ------------------------------------
              CONSOLIDATED STATEMENTS OF OPERATIONS
              -------------------------------------
  FOR THE THREE MONTH PERIODS ENDING JANUARY 31, 1995 AND 1994
  ------------------------------------------------------------
                                
              (in thousands, except per share data)
               -----------------------------------
                           (unaudited)
                            ---------
<TABLE>
<CAPTION>
                                                   1995         1994
                                                   ----         ----

<S>                                           <C>           <C>
SALES                                          $ 148,451     $ 122,753

COST OF SALES                                    113,180       100,379
                                                 -------       -------
  Gross Margin                                    35,271        22,374

SELLING, GENERAL AND
ADMINISTRATIVE EXPENSES                           34,346        30,478

AMORTIZATION OF GOODWILL                           2,050         1,707

UNUSUAL CHARGES                                        -        14,500
                                                 -------       -------
  Operating Loss                                  (1,125)      (24,311)

INTEREST EXPENSE                                  (5,722)       (6,263)

INTEREST INCOME                                      121           393

OTHER EXPENSE, NET                                  (358)         (753)
                                                 -------       -------
  Loss from continuing operations
  before income taxes and minority interest       (7,084)      (30,934)

INCOME TAX PROVISION (BENEFIT)                       293           (22)

MINORITY INTEREST                                     16          (138)
                                                 -------       -------
  Loss from continuing operations                 (7,393)      (30,774)

LOSS FROM DISCONTINUED OPERATIONS                      -        (6,623)
                                                 -------       -------
NET LOSS                                         $(7,393)     $(37,397)
                                                 =======       =======
LOSS PER SHARE:

  Continuing operations                          $  (.26)     $  (1.24)
  Discontinued operations                              -          (.27)
                                                 -------       -------
  LOSS PER SHARE                                 $  (.26)     $  (1.51)
                                                 =======       =======
   Weighted average number of shares outstanding  32,018        24,818
                                                 =======       =======


The accompanying notes are an integral part of these statements.

</TABLE>
<PAGE>
                                
              AIR & WATER TECHNOLOGIES CORPORATION
              ------------------------------------
              CONSOLIDATED STATEMENTS OF CASH FLOWS
              -------------------------------------
  FOR THE THREE MONTH PERIODS ENDING JANUARY 31, 1995 AND 1994
  ------------------------------------------------------------
                         (in thousands)
                           (unaudited)
<TABLE>
<CAPTION>
                                                             1995        1994
                                                             ----        ----
<S>                                                     <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                              $ (7,393)   $ (37,397)
   Adjustments to reconcile net income (loss) to 
     net cash provided by
         (used for) continuing operations -
                 Discontinued operations                        -        6,623
                 Depreciation and amortization              4,507        3,911
                 Minority interest                             16         (138)
                                                          -------      -------
                                                           (2,870)     (27,001)
 Changes in working capital, net of effects from 
   acquisitions -
                (Increase) decrease in current assets -
                 Accounts receivable                       (4,884)       8,599
                 Costs and estimated earnings in excess of
                   billings on uncompleted contracts        1,812        8,933
                 Inventories                                  338         (244)
                 Prepaid expenses and other current assets    193       (1,472)
             Increases (decrease) in current liabilities -
                 Accounts payable                           1,999      (11,465)
                 Accrued expenses                         (10,169)      21,663
                 Billings in excess of costs and
                   estimated earnings on
                   uncompleted contracts                   (4,432)       3,497
                 Income taxes                                 391       (1,097)
     Other assets                                          (1,286)         933
                                                          -------      -------
                 Net cash provided by (used for)
                   continuing operations                  (18,908)       2,346
                 Net cash used for discontinued
                   operations                                (277)      (9,051)
                                                          -------      -------
                 Net cash used for operating activities   (19,185)      (6,705)
                                                          -------      -------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Sale of business                                      11,588            -
     Capital expenditures                                  (1,429)        (867)
     Investment in environmental treatment facilities         (43)        (954)
     Software development                                    (125)        (970)
     Other, net                                            (1,084)          28
                                                          -------      -------
                 Net cash provided by (used for)
                   investing activities                     8,907       (2,763)
                                                          -------      -------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Payment of notes payable and long-term debt              (63)       (2,083)
     Net borrowings under line of credit                   11,641       11,114
     Cash dividends paid                                     (825)           -
     Change in cumulative currency translation adjustment    (337)          28
     Other, net                                            (1,625)           -
                                                          -------      -------
               Net cash provided by financing activities    8,791        9,059
                                                          -------      -------

                Net decrease in cash and cash equivalents  (1,487)        (409)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD           11,021        7,624
                                                          -------      -------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                $ 9,534      $ 7,215
                                                          =======      =======
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
     Cash paid during the period for interest             $ 7,593      $ 7,157
                                                          =======      =======
The accompanying notes are an integral part of these statements.
</TABLE>
<PAGE>

              AIR & WATER TECHNOLOGIES CORPORATION
              ------------------------------------
       NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
       --------------------------------------------------
                        JANUARY 31, 1995
                        ----------------
                           (unaudited)
                            ---------    
                                

The  interim consolidated financial statements and the  following
notes  should  be  read  in conjunction with  the  notes  to  the
consolidated  financial statements of  Air &  Water  Technologies
Corporation and its consolidated subsidiaries (the "Company")  as
included  in its Form 10-K filed with the Securities and Exchange
Commission  for  the  fiscal year ended October  31,  1994.   The
interim  information reflects all adjustments,  including  normal
recurring  accruals,  which are, in the  opinion  of  management,
necessary for a fair presentation of the results for the  interim
period.   Results  for  the interim period  are  not  necessarily
indicative of results to be expected for the full year.
     
     
(1)  Earnings (Loss) Per Share:
     -------------------------

     The  earnings (loss) per share was computed by dividing  the
     net  income (loss) after preferred dividends by the weighted
     average  number  of common shares outstanding  each  period.
     Common  Stock Equivalents (stock options) and the  Company's
     8%  Convertible Notes have not been included in the earnings
     (loss)   per   share  calculation  since   the   effect   is
     antidilutive.


(2)  CGE Transaction:
     ---------------

     On  June  14, 1994, the stockholders of the Company approved
     the issuance of Company securities pursuant to an Investment
     Agreement  dated  as  of  March 30,  1994  (the  "Investment
     Agreement"),  among  AWT, Compagnie  Generale  des  Eaux,  a
     French  corporation  and AWT's largest shareholder  ("CGE"),
     and  Anjou International Company, a Delaware corporation and
     a  wholly-owned  subsidiary of CGE  ("Anjou"),  pursuant  to
     which,  among other things, AWT (i) issued to CGE  1,200,000
     shares  of  a  newly designated series of  Preferred  Stock,
     designated  as  5  1/2%  Series A  Convertible  Exchangeable
     Preferred Stock, convertible into 4,800,000 shares of  Class
     A  Common Stock, for cash consideration of $60,000,000,  and
     (ii)  issued  to Anjou an aggregate of 6,701,500  shares  of
     Class A Common Stock in connection with the acquisition from
     Anjou  of  Professional Services Group,  Inc.,  a  Minnesota
     corporation,   and   2815869  Canada,   Inc.,   a   Canadian
     corporation (hereinafter collectively "Professional Services
     Group"  or  "PSG").  As a result of these transactions,  CGE
     increased its ownership interest in AWT to approximately 48%
     of   the   total  voting  power  of  the  Company's   voting
     securities.   In addition, AWT benefited from a $125,000,000
     loan from CGE which bears interest at a rate based upon one,
     two, three or six-month LIBOR, as selected by AWT, plus  125
     basis  as defined and became CGE's exclusive vehicle in  the
     United States, its possessions and its territories for CGE's
     water   and   wastewater  management   and   air   pollution
     activities.  CGE also obtained representation on AWT's Board
     of   Directors  and  the  right  to  designate  AWT's  Chief
     Executive Officer and Chief Financial Officer.

     In  connection with the Investment Agreement,  the   Company
     incurred  fees  and  expenses of  approximately  $9,800,000,
     including   $7,750,000   payable   to   Allen   &   Company,
     Incorporated   for  financial  advisory   services.    These
     estimated fees and expenses have been allocated as  follows:
     to  the PSG acquisition ($4,875,000); to the preferred stock
     issuance   ($4,475,000);  to  the  common   stock   issuance
     ($400,000); and to the term loan from CGE ($50,000).

<PAGE>

(3)  Unusual Charges:
     ---------------

     During  the three months ended January 31, 1994, the Company
     recorded   an  impaired  asset  valuation  charge  primarily
     related  to certain businesses that no longer meet strategic
     objectives  and  are  anticipated  to  be  divested.   These
     businesses   primarily  consist  of   certain  manufacturing
     operations and properties which divert management  attention
     from  the  Company's core products and services provided  by
     Research-Cottrell, Metcalf & Eddy and PSG.  As a  result  of
     the   anticipated  divestitures,  the  Company  recorded   a
     $14,500,000  charge representing the difference between  the
     carrying value of these operations and management's estimate
     of the anticipated net sales proceeds. Total assets of these
     operations  approximate $20,900,000  at  January  31,  1995,
     which   includes  approximately  $3,000,000   for   accounts
     receivable,  $2,000,000 for costs and estimated earnings  in
     excess  of  billings, $3,200,000 for inventories, $6,100,000
     for  property  plant  and equipment,  $2,900,000  for  other
     assets and $3,700,000 for goodwill.  As of January 31,  1995
     several  divestiture negotiations were ongoing, although  no
     assurance can be given that such negotiations will result in
     the  successful disposition of any of these businesses.  The
     sale of the assets of Power Application & Manufacturing Co.,
     Inc.  ("Pamco") (natural gas compressor and power generation
     systems  operations) was completed in November 1994  and  is
     reported as a  discontinued operation.


(4)  PSG Acquisition:
     ---------------

     In  connection  with  the transactions contemplated  by  the
     Investment Agreement, the Company on June 14, 1994  acquired
     CGE's  water/wastewater  management  subsidiary,  PSG.   The
     acquisition has been accounted for under the purchase method
     and,  accordingly, the operating results of  PSG  have  been
     included  in  the consolidated operating results  since  the
     date of acquisition.  The purchase price of $70,215,000   is
     based  upon  6,701,500  shares of  common  stock  issued  in
     exchange  for PSG valued at the quoted market price  at  the
     date  of issuance ($65,340,000) plus $4,875,000 of estimated
     acquisition  costs.   The purchase  price  was  assigned  to
     tangible   assets   of   $26,072,000  and   liabilities   of
     $11,907,000  acquired at an estimate of  their  fair  value.
     The  excess of purchase price over PSG's tangible net assets
     acquired of $56,050,000 has been recorded as goodwill and is
     being amortized over 40 years.
     
     The  following  summary, prepared  on  a  pro  forma  basis,
     combines  the consolidated results of operations as  if  PSG
     had  been  acquired  as  of  the  beginning  of  the  period
     presented, after including the impact of certain adjustments
     such as amortization of goodwill and the related income  tax
     effects (in thousands, except share data):
[CAPTION]
<TABLE>
     
                                                 Three Months
                                               Ending January 31
                                                     1994
                                                     ----
                                                  (Unaudited)
      <S>                                         <C>
      Sales                                        $  145,770
      Loss from continuing operations              $  (30,640)
      Net loss                                     $  (37,263)
     
      Loss per share:
        Continuing operations                      $     (.97)
        Net loss                                   $    (1.18)
</TABLE>
     
     The pro forma results are not necessarily indicative of what
     actually would have occurred if the acquisition had been  in
     effect for the periods presented.  In addition, they are not
     intended  to be a projection of future results  and  do  not
     reflect  any  synergy that might be achieved  from  combined
     operations.


(5)  Sale of Accounts Receivable:
     ---------------------------
     
     Through  an accounts receivable purchase agreement with  the
     First  National  Bank  of  Chicago  ("First  Chicago"),  the
     Company  at  its  option could sell  up  to  $20,000,000  of
     eligible  accounts receivable on an ongoing basis  to  First
     Chicago, until expiration of the agreement on March 10, 1995
     at  which time it was replaced with a new credit facility as
     discussed  in  more detail in "Management's  Discussion  and
     Analysis  of  Financial Condition and Results of Operations.
     Sales  of  accounts  receivable  under  the  agreement  were
     subject   to  limited  recourse.   As  needed,  the  Company
     replaced  accounts  receivable  previously  sold  with   new
     accounts receivable when the original receivables sold  were
     collected.   As  of January 31, 1995 and October  31,  1994,
     $19,000,000  and  $20,000,000 of  accounts  receivable  were
     outstanding  under the agreement and excluded from  accounts
     receivable.
<PAGE>
 (6) Commitments and Contingencies:
     -----------------------------

     At  January 31, 1995 and 1994, approximately $37,400,000  in
     delinquent  payments on Metcalf & Eddy's contract  with  the
     Puerto  Rico Aqueduct and Sewer Authority ("PRASA") contract
     were  outstanding.  In September 1990, Metcalf & Eddy,  Inc.
     filed an action in United States District Court in San Juan,
     Puerto  Rico, seeking $52 million in damages from  PRASA.  .
     On  December 18, 1990, Metcalf & Eddy announced that it  had
     suspended all work under the contract pending resolution  of
     the  litigation between the parties.  Metcalf & Eddy's  suit
     initially  sought  $27 million in damages  for  payment  for
     goods and services Metcalf & Eddy sold and rendered to PRASA
     under   a   contract  to  rehabilitate  PRASA's   wastewater
     treatment  system  and  provide related  program  management
     services.   In July 1991, Metcalf & Eddy amended its  action
     to  seek  $37.4  million  in damages  for  these  delinquent
     payments,  which  represented the total  account  receivable
     with  respect  to the PRASA contract as of that  date.   The
     suit also claims damages for anticipated claims by suppliers
     to  Metcalf  &  Eddy with respect to the PRASA contract  and
     violations  of  good  faith  and  fair  dealing  under   the
     contract.  The matter is complex litigation and no assurance
     as to the final outcome of the litigation can be given.

     PRASA has been withholding payments under its contract  with
     Metcalf  &  Eddy.  An audit of the contract, dated  November
     16,  1990,  performed by a governmental affiliate of  PRASA,
     questioned  up  to  $39,988,200  of  billings  for  possible
     technical  violations  of equipment  procurement  procedures
     under the contract and charges outside the contract. Metcalf
     & Eddy disputes the findings of the PRASA audit and believes
     that  substantially all of the billings  questioned  by  the
     audit  represent appropriate charges under the contract  for
     goods  and  services provided to PRASA by  Metcalf  &  Eddy.
     Discovery  in this matter is completed.  On April 15,  1994,
     the  District  Court  issued an Order  requiring  a  Special
     Master  to  assist  the  Court with the  complex  accounting
     matters  in this case.  A Special Master has been  appointed
     and  is  scheduled to issue an opinion in  June  1995.   The
     trial  of  this matter is scheduled to commence on July  17,
     1995.

     In  October  1992, the Supreme Court of the Commonwealth  of
     Puerto Rico ruled on a separate action entitled "Colegio  de
     Ingenieros  vs.  Autoridad de Acueductos y Metcalf  &  Eddy,
     Inc."  which  could impact Metcalf & Eddy's  action  against
     PRASA.  This ruling held that certain portions of the multi-
     year  contract between Metcalf & Eddy and PRASA were invalid
     as  contrary to Puerto Rican law insofar as they called  for
     the practice of engineering by Metcalf & Eddy.  This action,
     originally  filed  in  September 1986  by  the  Puerto  Rico
     College    of   Engineers,   an   island-wide   professional
     engineering organization, sought a declaratory judgment that
     the  engineering design portion of Metcalf & Eddy's contract
     violated  Puerto  Rico  law  prohibiting  corporations  from
     practicing engineering.  The Company has filed a Motion  for
     Reconsideration that remains undecided.

     The  Colegio  decision complicates further what  is  complex
     commercial litigation between Metcalf & Eddy and PRASA.   In
     particular,  uncertainty  exists  as  to  how  the   Federal
     District  Court in the PRASA case will interpret  and  apply
     the  Colegio  decision to the facts before it.   Because  of
     this  uncertainty, at this time AWT is unable  to  determine
     with  any specificity what impact the Colegio decision  will
     have  on its efforts to recover monies from PRASA.  AWT  has
     also consulted with counsel as to its obligations under  the
     contract and the course of the litigation generally.   Based
     on  its consideration of all of the foregoing and the status
     of  the litigation to date, AWT believes that Metcalf & Eddy
     has performed substantially in accordance with the terms  of
     the  contract and that, ultimately, at least a  majority  of
     the sums due Metcalf & Eddy pursuant to the contract will be
     realized.
<PAGE>
     As  a  result  of these developments and the status  of  the
     litigation  with PRASA to date, the Company  in  its  fourth
     quarter ended October 31, 1992 recorded a $7,000,000  charge
     to  earnings  reflecting  costs associated  with  the  PRASA
     litigation.  Additionally, in its third quarter  ended  July
     31,  1994, the Company recorded a further charge to earnings
     of  $11,200,000 to reflect a revised estimate of  costs  and
     expenses   associated  with  this  litigation  and   revised
     estimates  of collectibility.  Approximately $37,400,000  of
     amounts due from PRASA has been reclassified to other assets
     at October 31, 1994 due to the continuing trial delays.  The
     PRASA   related   reserves   are  included   in   noncurrent
     liabilities  at January 31, 1995 and October 31,  1994.   If
     the Company were to recover less than all of the receivables
     owed   it   by   PRASA,  the  Company  would   recognize   a
     corresponding  reduction  in  income  (less  any  unutilized
     reserves)  in  the period in which a final determination  of
     the amount to be recovered is reached.

     By  letters  dated  February  9,  1995,  counsel  for  Texas
     Electric  Utilities  Company ("TU  Electric")  made  written
     demand   against  Air  &  Water  Technologies   Corporation,
     Research-Cottrell, Inc., Custodis-Hamon Constructors,  Inc.,
     Custodis  Construction Company, Custodis-Ecodyne, Inc.,  and
     Custodis-Cottrell,  Inc.  ("Custodis")  for  any   and   all
     liability and damages growing out of or in any way connected
     with  the  collapse of a 600 foot chimney at the  Monticello
     Steam  Electric Station owned by TU Electric.  TU Electric's
     demand letter indicates that while total damages have yet to
     be  fully  determined, the total amount of damages  it  will
     suffer  is  expected to be in excess of $100  million.   The
     subject  chimney  collapsed on  November  14,  1993  as  its
     interior was being cleaned by employees of Custodis under  a
     contract between Custodis and TU Electric pursuant to  which
     Custodis was to be paid approximately $35,000.  Custodis, as
     well  as AWT and its other subsidiaries that are the subject
     of  TU  Electric's  demand, have denied  any  liability  for
     damages  suffered by TU Electric as a result of the incident
     in  question.  Based on its investigation of this  incident,
     including expert analysis, Custodis believes that  the  root
     cause  of the chimney collapse was TU Electric's failure  to
     properly   maintain   it.   Based   upon   the   facts   and
     circumstances known to it at this time, the Company believes
     that the ultimate resolution of this matter will not have  a
     material   adverse  effect  on  its  consolidated  financial
     position or results of operations, taken as a whole.

     The  Company  and  its subsidiaries are parties  to  various
     other  legal actions arising in the normal course  of  their
     businesses,  some  of which involve claims  for  substantial
     sums.   The  Company believes that the disposition  of  such
     actions, individually or in the aggregate, will not  have  a
     material   adverse  effect  on  the  consolidated  financial
     position or results of operations of the Company taken as  a
     whole.


(7)  Reclassifications:
     -----------------

     Certain reclassifications have been made to conform the 1994
     consolidated financial statements to the 1995 presentation.

<PAGE>



ITEM II.
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             ---------------------------------------
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
          ---------------------------------------------
     
The  following information should be read in conjunction with the
unaudited interim consolidated financial statements and the notes
thereto  included  in  this Quarterly  Report   and  the  audited
financial statements and Management's Discussion and Analysis  of
Financial  Condition and Results of Operations contained  in  the
Company's  Form  10-K  filed  with the  Securities  and  Exchange
Commission for the fiscal year ended October 31, 1994.

Results of Operations
- ---------------------
Summarized below is certain financial information relating to the
core business segments of the Company (in thousands).
<TABLE>
<CAPTION>

                                      Three Months Ending January 31,
                                              1995       1994
                                              ----       ----
<S>                                       <C>         <C>
Sales:
     Research - Cottrell                   $ 54,072    $ 54,550
     Metcalf & Eddy                          51,185      55,149
     PSG (Contract Operations)               41,785      11,637
     Other and Eliminations                   1,409       1,417
                                            -------     -------
                                           $148,451    $122,753
                                            =======     =======
Cost of Sales:
     Research - Cottrell                   $ 44,832    $ 52,899
     Metcalf & Eddy                          31,879      37,292
     PSG (Contract Operations)               35,755       9,424
     Other and Eliminations                     714         764
                                            -------     -------
                                           $113,180    $100,379
                                            =======     =======

Selling, General and Administrative Expenses:
     Research - Cottrell                   $  8,842    $  9,740
     Metcalf & Eddy                          18,466      17,339
     PSG (Contract Operations)                3,546         611
     Other                                      662         630
     Corporate (unallocated)                  2,830       2,158
                                            -------     -------
                                           $ 34,346    $ 30,478
                                            =======     =======
Amortization of Goodwill:
     Research - Cottrell                   $    813    $    816
     Metcalf & Eddy                             771         775
     PSG (Contract Operations)                  466         116
                                            -------     -------
                                           $  2,050    $  1,707
                                            =======     =======
Unusual Charges:
     Research - Cottrell                   $      -    $  8,000
     Metcalf & Eddy                               -           -
     PSG (Contract Operations)                    -           -
     Other                                        -       4,200
     Corporate                                    -       2,300
                                            -------     -------
                                           $      -    $ 14,500
                                            =======     =======

Operating Income (Loss):
     Research - Cottrell                   $   (415)   $(16,905)
     Metcalf & Eddy                              69        (257)
     PSG (Contract Operations)                2,018       1,486
     Other                                       33      (4,177)
     Corporate                               (2,830)     (4,458)
                                            -------     -------
                                           $ (1,125)   $(24,311)
                                            =======     =======
</TABLE>
<PAGE>
Three Months Ended  January 31, 1995 Compared to
- ------------------------------------------------
Three Months Ended January 31, 1994
- -----------------------------------
     
Sales of $148,451,000 for the three months ended January 31,
1995  increased  from $122,753,000 in the  prior  comparable
period.  The increase is attributable to the acquisition  of
PSG  off-set by lower sales volume within Metcalf & Eddy and
to   a   lesser  degree  Research-Cottrell.   PSG  (Contract
Operations)  sales  increased by $30,148,000  of  which  the
additional  sales  resulting from  the  acquisition  of  PSG
represented   $29,618,000.    Sales   at   Research-Cottrell
decreased $478,000 compared to the prior comparable  period.
The  decrease was principally attributable to the  level  of
work  derived  from its backlog, of which lower  volumes  of
approximately   $6,140,000  and  $3,608,000  were   recorded
primarily  in  Research-Cottrell's domestic particulate  and
acid gas control equipment product lines and chimney product
lines.  International  sales of  particulate  and  acid  gas
control  equipment have increased by $2,714,000  and  higher
volume of $5,258,000 from VOC control equipment off-set  the
aforementioned  decreases. Metcalf &  Eddy  sales  decreased
$3,964,000  primarily from lower Peace  Shield  pass-through
sales  representing direct project costs passed  through  to
the client.

Cost  of  sales of  $113,180,000 for the three months  ended
January  31, 1995 increased from $100,379,000 in  the  prior
comparable  period.   The increase is  attributable  to  the
acquisition of PSG off-set by lower costs within  Metcalf  &
Eddy and Research-Cottrell.  Of the $26,331,000 increase  in
PSG   (Contract  Operations)  cost  of  sales,   $25,596,000
resulted   from  the  PSG  acquisition  with  the  remainder
primarily  due to additional costs related to  a  composting
facility and favorable change order settlements reflected in
the prior period.  Research-Cottrell cost of sales decreased
by  $8,067,000 to $44,832,000 primarily as a result of lower
costs   related   to  its  emissions  monitoring   equipment
($4,200,000)   and   installation  and  construction   costs
associated  with  particulate control systems  ($4,000,000).
Metcalf  &  Eddy  costs  of  sales decreased  $5,413,000  to
$31,879,000  primarily due to lower sales  volume  described
above  and a $1,000,000 charge recorded in the prior  period
related to claims and asset valuations

Selling,  general and administrative expenses of $34,346,000
increased  from  $30,478,000 in the prior  period.   Selling
general  and  administrative expense in  the  PSG  (Contract
Operations)  segment increased $2,935,000 primarily  due  to
the  PSG  acquisition.  Selling, general and  administrative
expenses at Research-Cottrell decreased $898,000 due to cost
reductions  within  its particulate  and  acid  gas  control
equipment,  cooling  tower and emissions monitoring  product
lines  partially  off-set  with  higher  costs  related   to
international    activities.     Selling     general     and
administrative  expenses  in  the  Metcalf  &  Eddy  segment
increased  by $1,127,000 due to higher bid and proposal  and
other  related  selling  costs partially  off-set  by  lower
litigation  costs  compared to the prior  period.   Selling,
general  and administrative expense in corporate   increased
due   to  recruiting  and  unallocated  legal  and  facility
related costs.

The  improved operating margins of all business  units  were
essentially in line with management's expectations with  the
exception  of  the emissions monitoring equipment  operation
which  is  experiencing difficulties in  resolving  software
issues  related  to systems recently shipped  to  utilities.
Management is currently investigating the situation in order
to develop and implement corrective measures.

During  the three months ended January 31, 1994, the Company
recorded   an  impaired  asset  valuation  charge  primarily
related  to certain businesses that no longer meet strategic
objectives  and  are  anticipated  to  be  divested.   These
businesses   primarily  consist  of   certain  manufacturing
operations and properties which divert management  attention
from  the  Company's core products and services provided  by
Research-Cottrell, Metcalf & Eddy and PSG.  As a  result  of
the   anticipated  divestitures,  the  Company  recorded   a
$14,500,000  charge representing the difference between  the
carrying value of these operations and management's estimate
of the anticipated net sales proceeds. Total assets of these
operations  approximate $20,900,000  at  January  31,  1995,
which   includes  approximately  $3,000,000   for   accounts
receivable,  $2,000,000 for costs and estimated earnings  in
excess  of  billings, $3,200,000 for inventories, $6,100,000
for  property  plant  and equipment,  $2,900,000  for  other
assets and $3,700,000 for goodwill.  As of January 31,  1995
several divestiture negotiations were ongoing.  The sale  of
the  assets  of  Pamco  (natural gas  compressor  and  power
generation  systems  operations) was completed  in  November
1994 and is reported as a  discontinued operation.
<PAGE>
Interest  expense  decreased  $541,000  although  borrowings
increased  primarily due to lower interest rates during  the
current period compared to the prior period. Interest income
decreased  $272,000 primarily as a result of interest  on  a
favorable  tax  settlement  in  the  prior  period.    Other
expenses  decreased  by $395,000 as a  result  of  favorable
foreign exchange gains.

During  the  first  quarter of fiscal  1994,  the  Company's
discontinued asbestos abatement operations incurred  a  loss
of  $3,229,000  primarily due to revisions of  estimates  of
costs to complete on existing contracts.

On  November 18, 1994, the Company sold substantially all of
the  net assets of Pamco for cash.  Preliminary proceeds  of
$11,588,000  were received during November  1994,  excluding
$1,500,000  held  in escrow, subject to the finalization  of
the  closing  account  balance  and  collection  of  Pamco's
accounts  receivable.  The related asset purchase  agreement
provides  for a final purchase price based on the net  asset
valuation,  as defined, as of the closing date.   Additional
proceeds  of $1,038,000 were received during February  1995,
including   $750,000  previously  held   in   escrow.    The
$3,394,000 charge reflected in the prior period consists  of
operating  losses  of  $594,000 and  an  estimated  loss  on
disposition of $2,800,000.
     

Financial Condition
- -------------------
     
On  June  14, 1994, the stockholders of the Company approved
the   issuance  of  Company  securities  pursuant   to   the
Investment Agreement, pursuant to which, among other things,
AWT (i) issued to CGE 1,200,000 shares of a newly designated
series  of  Preferred Stock, designated as 5 1/2%  Series  A
Convertible  Exchangeable Preferred Stock, convertible  into
4,800,000  shares  of  Class  A  Common  Stock,   for   cash
consideration  of $60,000,000 and (ii) issued  to  Anjou  an
aggregate  of  6,701,500 shares of Class A Common  Stock  in
connection  with the acquisition from Anjou of  PSG.   As  a
result,  CGE  increased its ownership  interest  in  AWT  to
approximately 48% of the total voting power of the Company's
voting  securities.  In addition, AWT benefited from certain
financial  undertakings from CGE, including  a  $125,000,000
loan  from  CGE  which bears interest at  LIBOR  plus  1.25%
(currently 7.69%) and became CGE's exclusive vehicle in  the
United States, its possessions and its territories for CGE's
water   and   wastewater  management   and   air   pollution
activities.  CGE also has representation on AWT's  Board  of
Directors  and the right to designate AWT's Chief  Executive
Officer and Chief Financial Officer.

On  June  14,  1994 the Company utilized a  portion  of  the
proceeds from the $125,000,000 term loan from CGE to  retire
its  11.18%  Senior  Notes owed to The Prudential  Insurance
Company of America.

Cash  used  by  continuing operations  for  the  three-month
period  ended January 31, 1995 amounted to $18,908,000.   In
addition,  the  Company's discontinued  operations  utilized
$277,000  of cash, resulting in net cash used for  operating
activities  of  $19,185,000.   The  Company  also   utilized
$2,681,000 of cash for capital expenditures, investments  in
environmental treatment facilities, software development and
other  investment activities during the period.  These  cash
requirements were funded principally by $11,641,000 of short-
term  borrowings  under its line of credit  and  preliminary
proceeds of $11,588,000 from the sale of Pamco.

The   Company's  principal  sources  of  liquidity  to  meet
short-term  working  capital  needs,  in  addition  to   its
existing  cash  balances ($9,534,000 at  January  31,  1995)
consisted  of  its  $70,000,000  Credit  Agreement  with   a
syndicate  of  banks represented by First  Chicago  and  its
$20,000,000  Accounts  Receivable  Purchase  Agreement  with
First Chicago, both of which facilities expired on March 10,
1995  and were replaced with a new facility discussed below.
Under  this  $70,000,000 Credit Agreement, the  Company  was
able  to  borrow  up  to  $40,000,000  for  working  capital
purposes of which $30,000,000 was outstanding on January 31,
1995 (compared to $19,000,000 at October 31, 1994), with the
remaining  unused balance of the Credit Agreement  available
for  Letters of Credit, of which $26,400,000 was issued  and
outstanding on January 31, 1995.  Of these Letters of Credit
outstanding,    $14,300,000   support   foreign    borrowing
facilities of which $10,641,000 was borrowed on January  31,
1995.   Under  the  Company's Accounts  Receivable  Purchase
Agreement, $19,000,000 was outstanding on January 31,  1995.
At   January  31,  1995  the  Company  had  $14,600,000   of
additional  credit  capacity  available  under  the   Credit
Agreement.
<PAGE>
On March 10, 1995, the Company entered into a new three-year
$130,000,000 Senior Secured Credit Facility (the "New Credit
Facility") with First Chicago and Societe Generale acting as
co-agents  for  a syndicate which includes seven  additional
banks.    The  New  Credit  Facility  replaces  the   Credit
Agreement and the Accounts Receivable Purchase Agreement and
increases the amount of borrowings available to the  Company
at  a  reduced  cost.  It is primarily designed  to  finance
working  capital requirements and allow for the issuance  of
letters  of credit, both subject to limitations and  secured
by  a  first security interest in substantially all  of  the
assets of the Company.

Of  the total commitment, borrowings are limited to the  sum
of   a   percentage   of   certain   eligible   receivables,
inventories, net property, plant and equipment and costs and
estimated  earnings  in  excess of  billings  (approximately
$77,000,000 using January 31, 1995 financial data) and  bear
interest  at LIBOR, as defined, plus .725% or at  a  defined
bank  rate  approximating  prime (currently  9%).   The  New
Credit   Facility   also  allows  for   certain   additional
borrowings, including, among other things, project financing
and  foreign  borrowing facilities, subject to  limitations.
The New Credit Facility contains certain financial and other
restrictive   covenants  with  respect   to   the   Company,
including,  among other things, the maintenance  of  certain
financial  ratios,  and restrictions on  the  incurrence  of
additional  indebtedness, acquisitions, the sale  of  assets
and  the  payment of dividends or repurchase of subordinated
debt.  In addition, the agreement requires CGE to maintain a
minimum 40% ownership interest in the Company.

As  a  result  of the Company entering into the  New  Credit
Facility, the Company's existing performance and surety bond
agreements  with Reliance Surety Company will  terminate  on
April 6, 1995, absent an extension by Reliance.  The Company
is  negotiating  a  new  bond  underwriting  agreement  with
Reliance  and  expects to enter into a  new  arrangement  by
April 6, 1995 or shortly thereafter.

The  Company believes that it has the ability to manage  its
cash  needs  and  is  currently continuing  its  efforts  to
control its expenses as well as reducing its working capital
requirements.   Further negotiations are  continuing  to  be
pursued  with potential buyers of certain Company businesses
no  longer meeting strategic objectives.  While the  Company
currently   anticipates   net  proceeds   of   approximately
$28,000,000  upon  the  sale of those businesses,  of  which
$12,626,000  has  been received through  February  1995,  no
assurance can be given that such negotiations will result in
the successful disposition of any of these businesses.

The businesses of the Company have not historically required
significant  ongoing capital expenditures. For three  months
ended January 31, 1995 and the years ended October 31,  1994
and   1993   total  capital  expenditures  were  $1,429,000,
$5,523,000  and  $3,880,000, respectively.  At  January  31,
1995,  the  Company  had  no material  outstanding  purchase
commitments for capital expenditures.


Litigation
- ----------
     
In  September 1990, Metcalf & Eddy, Inc. filed an action  in
United  States  District  Court in San  Juan,  Puerto  Rico,
seeking $52 million in damages from the Puerto Rico Aqueduct
and  Sewer  Authority  ("PRASA").   On  December  18,  1990,
Metcalf  &  Eddy  announced that it had suspended  all  work
under  the  contract pending resolution  of  the  litigation
between the parties.  Metcalf & Eddy's suit initially sought
$27  million  in damages for payment for goods and  services
Metcalf  & Eddy sold and rendered to PRASA under a  contract
to  rehabilitate  PRASA's wastewater  treatment  system  and
provide related program management services.  In July  1991,
Metcalf  & Eddy amended its action to seek $37.4 million  in
damages for these delinquent payments, which represented the
total  account receivable with respect to the PRASA contract
as   of  that  date.   The  suit  also  claims  damages  for
anticipated  claims  by suppliers to  Metcalf  &  Eddy  with
respect  to the PRASA contract and violations of good  faith
and  fair dealing under the contract. The matter is  complex
litigation and no assurance as to the final outcome  of  the
litigation can be given.
<PAGE>
PRASA has been withholding payments under its contract  with
Metcalf  &  Eddy.  An audit of the contract, dated  November
16,  1990,  performed by a governmental affiliate of  PRASA,
questioned  up  to  $39,988,200  of  billings  for  possible
technical  violations  of equipment  procurement  procedures
under   the  contract  and  charges  outside  the  contract.
Metcalf & Eddy disputes the findings of the PRASA audit  and
believes  that substantially all of the billings  questioned
by   the  audit  represent  appropriate  charges  under  the
contract for goods and services provided to PRASA by Metcalf
&  Eddy.   Discovery in this matter is completed.  On  April
15,  1994,  the District Court issued an Order  requiring  a
Special   Master  to  assist  the  Court  with  the  complex
accounting matters in this case.  A Special Master has  been
appointed and is scheduled to issue an opinion in June 1995.
The  trial of this matter is scheduled to commence  on  July
17, 1995.

In  October  1992, the Supreme Court of the Commonwealth  of
Puerto Rico ruled on a separate action entitled "Colegio  de
Ingenieros  vs.  Autoridad de Acueductos y Metcalf  &  Eddy,
Inc."  which  could impact Metcalf & Eddy's  action  against
PRASA.  This ruling held that certain portions of the multi-
year  contract between Metcalf & Eddy and PRASA were invalid
as  contrary to Puerto Rican law insofar as they called  for
the practice of engineering by Metcalf & Eddy.  This action,
originally  filed  in  September 1986  by  the  Puerto  Rico
College    of   Engineers,   an   island-wide   professional
engineering organization, sought a declaratory judgment that
the  engineering design portion of Metcalf & Eddy's contract
violated  Puerto  Rico  law  prohibiting  corporations  from
practicing engineering.  The Company has filed a Motion  for
Reconsideration that remains undecided.

The  Colegio  decision complicates further what  is  complex
commercial litigation between Metcalf & Eddy and PRASA.   In
particular,  uncertainty  exists  as  to  how  the   Federal
District  Court in the PRASA case will interpret  and  apply
the  Colegio  decision to the facts before it.   Because  of
this  uncertainty, at this time AWT is unable  to  determine
with  any specificity what impact the Colegio decision  will
have  on its efforts to recover monies from PRASA.  AWT  has
also consulted with counsel as to its obligations under  the
contract and the course of the litigation generally.   Based
on  its consideration of all of the foregoing and the status
of  the litigation to date, AWT believes that Metcalf & Eddy
has performed substantially in accordance with the terms  of
the  contract and that, ultimately, at least a  majority  of
the sums due Metcalf & Eddy pursuant to the contract will be
realized.

By  letters  dated  February  9,  1995,  counsel  for  Texas
Electric  Utilities  Company ("TU  Electric")  made  written
demand   against  Air  &  Water  Technologies   Corporation,
Research-Cottrell, Inc., Custodis-Hamon Constructors,  Inc.,
Custodis  Construction Company, Custodis-Ecodyne, Inc.,  and
Custodis-Cottrell,  Inc.  ("Custodis")  for  any   and   all
liability and damages growing out of or in any way connected
with  the  collapse of a 600 foot chimney at the  Monticello
Steam  Electric Station owned by TU Electric.  TU Electric's
demand letter indicates that while total damages have yet to
be  fully  determined, the total amount of damages  it  will
suffer  is  expected to be in excess of $100  million.   The
subject  chimney  collapsed on  November  14,  1993  as  its
interior was being cleaned by employees of Custodis under  a
contract between Custodis and TU Electric pursuant to  which
Custodis was to be paid approximately $35,000.  Custodis, as
well  as AWT and its other subsidiaries that are the subject
of  TU  Electric's  demand, have denied  any  liability  for
damages  suffered by TU Electric as a result of the incident
in  question.  Based on its investigation of this  incident,
including expert analysis, Custodis believes that  the  root
cause  of the chimney collapse was TU Electric's failure  to
properly   maintain   it.   Based   upon   the   facts   and
circumstances known to it at this time, the Company believes
that the ultimate resolution of this matter will not have  a
material   adverse  effect  on  its  consolidated  financial
position or results of operations, taken as a whole.

AWT and its subsidiaries are parties to various other legal
actions arising in the normal course of their businesses,
some of which involve claims for substantial sums. AWT
believes that the disposition of such various actions,
individually or in the aggregate, will not have a material
adverse effect on the consolidated financial position or
results of operations of AWT taken as a whole.
<PAGE>

PART II.  OTHER INFORMATION


ITEM  I.    Legal Proceedings


     Reference is made to Part I Item I (Note 6 to the
     Interim Consolidated Financial Statements) for
     discussion of a legal matter involving  the Company's
     lawsuit in Puerto Rico against PRASA.

     There are no reportable items under Part II., items II.
     through VI.
<PAGE>



                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                              
                          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.


                               AIR & WATER TECHNOLOGIES CORPORATION
                               ------------------------------------

                                          (registrant)



Date      March  17, 1995                  /s/Alain Brunais
     -----------------------               ----------------------
                                           Alain Brunais
                                           Chief Financial Officer
<PAGE>



                              
                              



<PAGE>                                                  EXHIBIT 11
                              
                              
            AIR & WATER TECHNOLOGIES CORPORATION
              COMPUTATION OF PER SHARE EARNINGS
           (in thousands except per share amounts)

<TABLE>
<CAPTION>


                                                             1995        1994
                                                             ----        ----
<S>                                                      <C>         <C>
Primary Earnings (Loss) Per Share:
 1. Income (loss) from continuing operations              $ (7,393)   $ (30,774)
 2. Less preferred dividends                                  (825)           -
                                                           -------      -------
 3. Income (loss) from continuing operations applicable
    to common shareholders                                  (8,218)     (30,774)
 4. Income (loss) from discontinued operations                   -       (6,623)
 5  Extraordinary item                                           -            -
                                                           -------      -------
 6. Net loss applicable to common shareholders              (8,218)     (37,397)
                                                           -------      -------
 7. Weighted average shares outstanding                     32,018       24,818
                                                           -------      -------
 8. Earnings (loss) per share from continuing
    operations (3/7)                                      $   (.26)   $   (1.24)
 9. Earnings (loss) per share from discontinued
    operations (4/7)                                             -         (.27)
10. Loss per share on extraordinary item (5/7)                   -            -
                                                           -------      -------
11. Net loss per share                                    $   (.26)   $   (1.51)
                                                           =======      =======

Fully Diluted Earnings (Loss) Per Share:

12. Line 3. above                                         $ (8,218)   $ (30,774)
13. Add back preferred dividends                               825            -
14. Add back interest, on assumed conversion 
    of the Company's 8% Convertible Debentures               2,300        2,300
                                                           -------      -------
15. Income (loss) from continuing  operations               (5,093)     (28,474)
16. Income (loss) from discontinued operations                   -       (6,623)
17. Extraordinary item                                           -            -
                                                           -------      -------
18. Net income (loss)                                     $ (5,093)   $ (35,097)
                                                           -------      -------
19. Weighted average shares outstanding (Line 7)            32,018       24,818
20. Add additional shares issuable upon assumed conversion
    of preferred shares from date of issuance                4,800            -
21. Add additional shares issuable upon assumed
    conversion of the Company's 8% Convertible
    Debentures                                               3,833        3,833
                                                           -------      -------
22. Adjusted weighted average shares outstanding            40,651       28,651
                                                           -------      -------
23. Earnings (loss) per share from continuing
    operations (15/22)                                    $   (.13)   $   (1.00)
24. Earnings (loss) per share from discontinued
    operations (16/22)                                           -         (.23)
25. Loss per share from extraordinary item (17/22)               -            -
                                                          --------       ------
26. Net income (loss) per share (12/15)*                  $   (.13)   $   (1.23)
                                                           =======     ========

*  Fully diluted earnings (loss) per share are not presented
   as  the  assumed conversion of the Company's 8%  Convertible
   Debentures is anti-dilutive.
</TABLE>


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The schedule contains summary financial information extracted from the
consolidated balance sheets and consolidated statements of operations and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          OCT-31-1995
<PERIOD-END>                               JAN-31-1995
<CASH>                                           9,534
<SECURITIES>                                         0
<RECEIVABLES>                                   95,125
<ALLOWANCES>                                     8,707
<INVENTORY>                                     20,067
<CURRENT-ASSETS>                               184,264
<PP&E>                                          75,476
<DEPRECIATION>                                  33,031
<TOTAL-ASSETS>                                 592,516
<CURRENT-LIABILITIES>                          197,713
<BONDS>                                        285,910
<COMMON>                                            32
                                0
                                         12
<OTHER-SE>                                      66,230
<TOTAL-LIABILITY-AND-EQUITY>                   592,516
<SALES>                                        148,451
<TOTAL-REVENUES>                               148,451
<CGS>                                          113,180
<TOTAL-COSTS>                                  113,180
<OTHER-EXPENSES>                                 2,050
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,601
<INCOME-PRETAX>                                (7,084)
<INCOME-TAX>                                       293
<INCOME-CONTINUING>                            (7,393)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (7,393)
<EPS-PRIMARY>                                    (.26)
<EPS-DILUTED>                                    (.13)
        

</TABLE>


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