ROCKWELL INTERNATIONAL CORP/
10-Q, 1997-08-13
GUIDED MISSILES & SPACE VEHICLES & PARTS
Previous: RICHTON INTERNATIONAL CORP, 10-Q, 1997-08-13
Next: ROHM & HAAS CO, 10-Q, 1997-08-13








<PAGE>




                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549


                                  FORM 10-Q



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



For the Quarterly Period Ended        June 30, 1997          



Commission file number         1-12383        



                       Rockwell International Corporation                    
            (Exact name of registrant as specified in its charter)           



              Delaware                                25-1797617             
     (State or other jurisdiction                  (I.R.S. Employer
   of incorporation or organization)              Identification No.)



  2201 Seal Beach Boulevard, Seal Beach, California            90740-8250    
        (Address of principal executive offices)               (Zip Code)



Registrant's telephone number,
including area code                       (412) 565-4090                     
                                (Office of the Corporate Secretary)


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            

208,813,632 shares of registrant's Common Stock, $1.00 par value, were 
outstanding on July 31, 1997.



<PAGE>



                      ROCKWELL INTERNATIONAL CORPORATION



                                    INDEX



PART I.   FINANCIAL INFORMATION:

          Item 1.   Financial Statements:
                                                                        Page
                                                                         No.

                    Condensed Consolidated Balance Sheet--
                    June 30, 1997 and September 30, 1996...........       2
  
                    Statement of Consolidated Income--Three Months
                    and Nine Months Ended June 30, 1997 and 1996...       3

                    Statement of Consolidated Cash Flows--
                    Nine Months Ended June 30, 1997 and 1996.......       4

                    Notes to Financial Statements..................       5

          Item 2.   Management's Discussion and Analysis
                    of Financial Condition and Results
                    of Operations..................................       9

                    Other Financial Information....................      13




PART II.  OTHER INFORMATION:

          Item 1.   Legal Proceedings..............................      14

          Item 5.   Other Information..............................      14

          Item 6.   Exhibits and Reports on Form 8-K...............      15


<PAGE>
PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

                      ROCKWELL INTERNATIONAL CORPORATION
                     CONDENSED CONSOLIDATED BALANCE SHEET
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                    June 30     September 30
                                                      1997           1996    
                                  ASSETS                 (In millions)
<S>                                                  <C>           <C>
Current assets:
   Cash...........................................   $   379       $   663
   Receivables (less allowance for doubtful
     accounts:  June 30, 1997, $80;
     September 30, 1996, $84).....................     1,221         1,183
   Inventories....................................     1,539         1,481
   Deferred income taxes..........................       233           211
   Other current assets...........................       313           285
   Net assets of Automotive.......................       654           612
   Net assets of Graphic Systems..................         -           560

           Total current assets...................     4,339         4,995
 
Net property......................................     2,107         2,008
Intangible assets.................................     1,778         1,762
Other assets......................................       272           211

                         TOTAL....................   $ 8,496       $ 8,976

                     LIABILITIES AND SHAREOWNERS' EQUITY

Current liabilities:
   Short-term debt................................   $   346       $   323
   Accounts payable...............................       699           801
   Accrued compensation and benefits..............       392           391
   Accrued income taxes...........................       130           155
   Other current liabilities......................       585           545
   Net liabilities of A&D Business................         -         1,309

           Total current liabilities..............     2,152         3,524

Long-term debt....................................       155           156
Accrued retirement benefits.......................       783           764
Other liabilities.................................       272           276

                    Total liabilities.............     3,362         4,720

Shareowners' equity:
   Common Stock (shares issued: June 30, 1997,
      216.4; September 30, 1996, 209.5)...........       216           210
   Class A Common Stock (shares issued:
      September 30, 1996, 27.9)...................         -            28
   Additional paid-in capital.....................       870           199
   Retained earnings..............................     4,592         4,466
   Currency translation adjustments...............      (146)         (103)
   Common Stock in treasury, at cost (shares held:
      June 30, 1997, 6.1;
      September 30, 1996, 18.9)...................      (398)         (544)

                    Total shareowners' equity.....     5,134         4,256

                         TOTAL....................   $ 8,496       $ 8,976

</TABLE>
                      See Notes to Financial Statements.


<PAGE>
                      ROCKWELL INTERNATIONAL CORPORATION

                       STATEMENT OF CONSOLIDATED INCOME
                                 (Unaudited)
<TABLE>
<CAPTION>
                                    Three Months Ended      Nine Months Ended
                                         June 30                June 30      
                                      1997       1996       1997        1996  
                                                   (In millions)
<S>                                 <C>        <C>        <C>         <C>
Revenues:
  Sales...........................  $ 1,929    $ 1,891    $ 5,681     $ 5,315
  Other income....................       41         12         79          50

    Total revenues................    1,970      1,903      5,760       5,365

Costs and expenses:
  Cost of sales...................    1,371      1,335      3,981       3,735
  Selling, general, and
    administrative................      348        324      1,023         962
  Purchased research and
    development...................       30          -         30           -
  Interest........................       10          4         20          16 

    Total costs and expenses......    1,759      1,663      5,054       4,713 
        
Income from continuing operations
  before income taxes.............      211        240        706         652 

Provision for income taxes........       80         94        266         254

INCOME FROM CONTINUING
  OPERATIONS......................      131        146        440         398

Income from discontinued
  operations......................       36         77         95         231 

Net income .......................  $   167    $   223    $   535     $   629 

                                                  (In dollars)

Earnings per share:

   CONTINUING OPERATIONS..........  $   .62    $   .67    $  2.04     $  1.83
   Discontinued operations........      .17        .35        .44        1.06 

     Net income...................  $   .79    $  1.02    $  2.48     $  2.89 


Cash dividends per common share...  $   .29    $   .29    $   .87     $   .87 

                                                  (In millions)

Average outstanding shares........    212.3      217.7      215.7       217.3 

</TABLE>

                      See Notes to Financial Statements.
<PAGE>

                      ROCKWELL INTERNATIONAL CORPORATION
                     STATEMENT OF CONSOLIDATED CASH FLOWS
                                 (Unaudited)
<TABLE>
<CAPTION>                                                 Nine Months Ended  
                                                               June 30        
                                                         1997          1996  
                                                            (In millions)
<S>                                                    <C>           <C>
CONTINUING OPERATIONS:
Operating Activities
Income from continuing operations....................  $   440       $   398
Adjustments to income from continuing operations
  to arrive at cash provided by operating activities:
    Depreciation.....................................      274           231
    Amortization of intangible assets................       68            66
    Deferred income taxes............................      (15)          (15)
    Pension expense, net of contributions............      (42)           38
    Purchased research and development...............       30             -
    Changes in assets and liabilities, excluding
      effects of acquisitions, divestitures, and
      foreign currency adjustments:
        Receivables..................................      (72)          (63)
        Inventories..................................      (74)         (179)
        Accounts payable.............................      (87)           (4)
        Accrued income taxes.........................      (47)          (52)
        Other assets and liabilities.................       (2)          118
           Cash Provided By Operating Activities.....      473           538
        
Investing Activities
Property additions...................................     (406)         (450)
Acquisition of businesses (net of cash acquired).....      (67)          (37)
Proceeds from disposition of property and businesses.      589            21 
           Cash Provided By (Used For)
             Investing Activities....................      116          (466)
        
Financing Activities
Increase in short-term borrowings....................       39            26
Payments of long-term debt...........................      (15)          (14)
Net increase in debt.................................       24            12
Purchase of treasury stock...........................     (629)          (47)
Dividends............................................     (188)         (189)
Reissuance of common stock...........................       49            36
           Cash Used For Financing Activities........     (744)         (188)

CASH USED FOR CONTINUING OPERATIONS..................     (155)         (116)

  Discontinued Operations:
    Operating Activities.............................      (14)           90 
    Investing Activities.............................      (81)          (99)
    Financing Activities.............................      (34)           64
      Cash (Used for) Provided By
        Discontinued Operations......................     (129)           55 

DECREASE IN CASH.....................................     (284)          (61)
CASH AT BEGINNING OF PERIOD..........................      663           642
CASH AT END OF PERIOD................................  $   379      $    581
</TABLE>
Income tax payments were $360 million and $412 million in the nine months 
ended June 30, 1997 and 1996, respectively.

                        See Notes to Financial Statements.



<PAGE>

                      ROCKWELL INTERNATIONAL CORPORATION

                         NOTES TO FINANCIAL STATEMENTS
                                  (Unaudited)


 1.	In the opinion of Rockwell International Corporation (the company or 
Rockwell) the unaudited financial statements contain all adjustments, 
consisting solely of adjustments of a normal recurring nature, necessary 
to present fairly the financial position, results of operations, and 
cash flows for the periods presented.  These statements should be read 
in conjunction with the company's Annual Report on Form 10-K for the 
fiscal year ended September 30, 1996.  The results of operations for the 
three- and nine-month periods ended June 30, 1997 are not necessarily 
indicative of the results for the full year.  Certain prior year amounts have
been reclassified to conform with the current presentation.

	It is the company's practice at the end of each interim reporting period 
to make an estimate of the effective tax rate expected to be applicable 
for the full fiscal year.  The rate so determined is used in providing 
for income taxes on a year-to-date basis.  

 2.	Discontinued operations include the Automotive business (Automotive), 
the Aerospace and Defense businesses (A&D Business) and the Graphic 
Systems business (Graphic Systems).

	In March 1997, the company announced its intention to spin-off 
Automotive into a new, separately traded, publicly held company.  The 
spin-off is subject to several conditions including receipt of a ruling 
by the U.S. Internal Revenue Service that the transaction will qualify 
as a tax-free distribution. The shares of the new Automotive company 
will be distributed to Rockwell shareowners with each shareowner 
receiving one share of the new Automotive company for every three shares 
of Rockwell owned. The transaction is expected to be completed by the 
end of the company's 1997 fiscal year.

	On December 6, 1996, the company completed the merger of its A&D 
Business with The Boeing Company (Boeing) in a tax-free transaction 
valued at approximately $3.2 billion, including the assumption by Boeing 
of approximately $2.3 billion of liabilities, principally debt.  Boeing 
issued approximately $860 million of its stock in exchange for the 
company's shareowners' interest in the A&D Business.  Immediately prior 
to the merger, the company transferred its Automation, Avionics & 
Communications, Semiconductor Systems, and Automotive businesses to a 
new company (New Rockwell), which has retained the Rockwell name. On the 
effective date of the transaction, shares of New Rockwell were 
distributed to the company's shareowners on a one-for-one basis, all 
shares of Common Stock held in treasury were canceled, and the net 
liabilities of the A&D Business of approximately $1.1 billion were 
recorded as an increase to shareowners' equity.

	In October 1996, the company completed the sale of Graphic Systems to an 
affiliate of Stonington Partners, Inc. for approximately $600 million.




<PAGE>

                      ROCKWELL INTERNATIONAL CORPORATION
                         NOTES TO FINANCIAL STATEMENTS
                                  (Unaudited)


	The following table summarizes the results of discontinued operations 
for the three- and nine-month periods ended June 30, 1997 and 1996 (in 
millions):

                                    Three Months Ended   Nine Months Ended
                                         June 30               June 30     
                                      1997      1996       1997      1996  

     Revenues:
       Automotive..................  $  897    $  817     $2,491    $2,436
       A&D Business................       -       796        535     2,273
       Graphic Systems.............       -       145          -       497
         Total.....................  $  897    $1,758     $3,026    $5,206

     Income (loss) before income taxes:
       Automotive..................  $   60    $   40     $  160    $  137
       A&D Business................       -        94          -(a)    253
       Graphic Systems.............       -       (11)         -        (6)
         Total.....................  $   60    $  123     $  160    $  384 

     Net Income (loss):
       Automotive..................  $   36    $   26     $   95    $   86
       A&D Business................       -        57          -(a)    150
       Graphic Systems.............       -        (6)         -        (5)
         Total.....................  $   36    $   77     $   95    $  231

     (a)	The earnings of the A&D Business for the first two months of 1997 
were entirely offset by expenses relating to the transaction.

 3.	Inventories are summarized as follows (in millions):

                                                     June 30    September 30
                                                       1997          1996    

     Finished goods.............................     $   379        $   372
     Work in process............................         740            734  
     Raw materials, parts, and supplies.........         431            378
       Total....................................       1,550          1,484
     Less allowance to adjust the carrying value
       of certain inventories to a last-in,
       first-out (LIFO) basis...................          11              3 

       Inventories..............................     $ 1,539        $ 1,481




<PAGE>

                      ROCKWELL INTERNATIONAL CORPORATION

                         NOTES TO FINANCIAL STATEMENTS
                                 (Unaudited)


4.	Intangible assets are summarized as follows (in millions):

                                                     June 30     September 30
                                                       1997          1996     

     Goodwill..................................      $ 1,286        $ 1,244
     Trademarks, patents, product technology, 
       and other intangibles...................          492            518

       Intangible assets.......................      $ 1,778        $ 1,762

 5.	Short-term debt consisted of the following (in millions):

                                                    June 30     September 30
                                                      1997           1996    

      Commercial paper.........................     $   290        $   210
      Short-term foreign bank borrowings.......          53             98
      Current portion of long-term debt........           3             15

       Short-term debt.........................     $   346        $   323


 6.	Other current liabilities are summarized as follows (in millions):

                                                    June 30     September 30
                                                      1997          1996     

     Accrued product warranties.................    $   112        $   110
     Contract reserves and advance payments.....        122            128
     Accrued taxes other than income taxes......         51             49
     Other......................................        300            258

       Other current liabilities................    $   585        $   545


 7.	Long-term debt consisted of the following (in millions):

                                                    June 30     September 30
                                                      1997           1996    

     6.8% notes, payable in 2003...............     $   141        $   139
     Other obligations, principally foreign....          17             32
       Total...................................         158            171
     Less current portion......................           3             15

       Long-term debt..........................     $   155        $   156


<PAGE>

                      ROCKWELL INTERNATIONAL CORPORATION
                        NOTES TO FINANCIAL STATEMENTS
                                 (Unaudited)

 8.	The company's financial instruments include cash, short- and long-term 
debt, and foreign currency forward exchange contracts.  At June 30, 
1997, the carrying values of the company's financial instruments 
approximated their fair values based on current market prices and rates.

	It is the policy of the company not to enter into derivative financial 
instruments for speculative purposes.  The company does enter into 
foreign currency forward exchange contracts to protect itself from 
adverse currency rate fluctuations on foreign currency commitments 
entered into in the ordinary course of business.  These commitments are 
generally for terms of less than one year.  The foreign currency forward 
exchange contracts are executed with creditworthy banks and are 
denominated in currencies of major industrial countries.  The notional 
amount of outstanding foreign currency forward exchange contracts 
aggregated $437 million at June 30, 1997 and $919 million at September 
30, 1996. The contracts outstanding at June 30, 1997 and September 30, 
1996 included contracts relating to the company's discontinued 
operations.  The company does not anticipate any material adverse effect 
on its results of operations or financial position relating to these 
foreign currency forward exchange contracts. The company has not entered 
into foreign currency forward exchange contracts for other purposes, and 
the company's financial condition and results of operations could be 
affected (negatively or positively) by currency fluctuations.  

 9.	Accrued retirement benefits consisted of the following (in millions):

                                                  June 30     September 30
                                                    1997           1996    

     Accrued retirement medical costs.........     $  692         $  691
     Accrued pension costs....................        137            117
       Total..................................        829            808
     Amount classified as current liability...         46             44
       Accrued retirement benefits............     $  783         $  764

10.	Claims have been asserted against the company for utilizing the 
intellectual property rights of others in certain of the company's 
products.  The resolution of these matters may result in the negotiation 
of a license agreement, a settlement or the resolution of such claims 
through litigation.  The company accrues the estimated cost of 
disposition of these matters.  Management believes that the resolution 
of these matters will not have a material adverse effect on the 
company's financial statements.

	Various other lawsuits, claims and proceedings have been or may be 
instituted or asserted against the company relating to the conduct of 
its business, including those pertaining to product liability, safety 
and health, environmental, employment, and government contract matters.  
The company has agreed to indemnify Boeing and the A&D Business for 
certain government contract and environmental matters related to 
operations of the A&D Business for periods prior to the merger.  
Although the outcome of litigation cannot be predicted with certainty 
and some lawsuits, claims, or proceedings may be disposed of unfavorably 
to the company, management believes the disposition of matters which are 
pending or asserted will not have a material adverse effect on the 
company's financial statements.


<PAGE>
                      ROCKWELL INTERNATIONAL CORPORATION

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

RESULTS OF OPERATIONS

1997 Third Quarter Compared to 1996 Third Quarter

The contributions to sales and earnings by business segment of the company for 
the third quarter of fiscal 1997 and 1996 are presented below (in millions).

                                                       Three Months Ended
                                                             June 30     
                                                         1997       1996  
     Sales
       Automation                                      $ 1,143     $ 1,072
       Avionics & Communications                           418         374
       Semiconductor Systems                               368         445

     Total sales                                       $ 1,929     $ 1,891

     Operating Earnings
       Automation                                      $   159     $   145
       Avionics & Communications                            65          46
       Semiconductor Systems                                40          86
       Purchased research and development                  (30)          -   
     Operating earnings                                    234         277
     General corporate - net                               (13)        (33)
     Interest expense                                      (10)         (4)
     Provision for income taxes                            (80)        (94)

     INCOME FROM CONTINUING OPERATIONS                     131         146

     Income from discontinued operations:
       Automotive                                           36          26
       A&D and Graphic Systems businesses                    -          51
         Total                                              36          77

     Net Income                                        $   167     $   223

Sales for 1997's third quarter were slightly ahead of 1996's third quarter.  
Increases in sales by both Avionics & Communications and Automation were 
partially offset by lower sales in Semiconductor Systems due to the highly 
competitive product transition to the new high-speed K56flex personal computer 
modem chipsets.

Income from continuing operations before an acquisition-related special charge 
was $150 million for 1997's third quarter, up three percent from $146 million 
in the comparable quarter last year.  Earnings per share from continuing 
operations before the special charge was 71 cents, an increase of six percent 
over 1996's third quarter of 67 cents per share.  The higher percentage 
increase in earnings per share resulted from the company's stock repurchase 
program.  The third quarter special charge of $30 million ($19 million 
after-tax) or nine cents per share relates to the write-off of purchased 
research and development in connection with the acquisition of the Hi-Media 
broadband communication chipset business of ComStream Corporation, a 
Semiconductor Systems business.



<PAGE>


                      ROCKWELL INTERNATIONAL CORPORATION


RESULTS OF OPERATIONS (CONTINUED)

In this year's third quarter, Automation, the company's largest business with 
59 percent of sales, achieved a 10 percent earnings increase over 1996 and 
Avionics & Communications earnings grew by 41 percent.  Both of these 
businesses are having outstanding results in 1997, capitalizing on strong 
global markets, market share growth and cost containment initiatives.  
Automation's quarterly return on sales was a strong 13.9 percent, while 
Avionics & Communications' return on sales rose to 15.6 percent compared to 
12.3 percent in 1996's third quarter.

Earnings of Semiconductor Systems were down 53 percent in 1997's third quarter 
primarily due to the highly competitive transition to the business' new 
high-speed K56flex personal computer modem chipsets which has accelerated 
price reductions, particularly on the older V.34 modem chipsets.  Earnings 
were also reduced by management initiatives to make substantial research and 
new product development investments in non-personal computer modem product 
lines, such as wireless communications, digital infotainment and wide and 
local area network access, where over the next two years sales are projected 
to more than double from the current $400 million level.

The improvement in general corporate-net is due to a $30 million gain on the 
sale of property and lower corporate costs partially offset by a $20 million 
charge for environmental costs expected to be incurred at a previously-owned 
facility.

For the fiscal fourth quarter, management expects a continuing earnings pattern 
by the company's businesses -- very strong performances by Automation and 
Avionics & Communications partially offset by lower Semiconductor Systems 
earnings compared to last year.  Semiconductor Systems fourth quarter earnings 
are expected to improve over this year's third quarter.  Management expects 
the fourth quarter earnings per share from continuing operations will be about 
equal to last year's and our full year 1997 earnings per share will be about 
12 percent over 1996, excluding special acquisition-related charges for the 
write-off of purchased research and development in both years.

Discontinued Operations:

For the 1997 third quarter, Automotive's sales totaled $892 million, an 
increase of 11 percent over 1996's third quarter.  Automotive's income, after 
tax, was up 38 percent over last year's third quarter due to increased volume 
and a restructuring charge in last year's third quarter.  Net income for
1996's third quarter includes the earnings of the divested A&D and Graphic 
Systems businesses as well as the discontinued Automotive business.






<PAGE>


                      ROCKWELL INTERNATIONAL CORPORATION


Nine Months Ended June 30, 1997 Compared to Nine Months Ended June 30, 1996

The contributions to sales and earnings by business segment of the company for 
the nine months ended June 30, 1997 and 1996 are presented below (in 
millions).

                                                         Nine Months Ended  
                                                              June 30      
                                                          1997       1996  
    Sales
       Automation                                       $ 3,318     $ 3,063
       Avionics & Communications                          1,208       1,063
       Semiconductor Systems                              1,155       1,189

    Total sales                                         $ 5,681     $ 5,315

    Operating Earnings
       Automation                                       $   439     $   379
       Avionics & Communications                            181         112
       Semiconductor Systems                                192         248
       Purchased research and development                   (30)          -  
    Operating earnings                                      782         739
    General corporate - net                                 (56)        (71)
    Interest expense                                        (20)        (16)
    Provision for income taxes                             (266)       (254)

    INCOME FROM CONTINUING OPERATIONS                       440         398

    Income from discontinued operations:
       Automotive                                            95          86
       A&D and Graphic Systems businesses                     -         145
         Total                                               95         231

    Net Income                                          $   535     $   629

Sales for the first nine months of 1997 increased seven percent over the same 
period a year ago.  The results were led by Avionics & Communications with a 
14 percent increase in sales over last year due to improved commercial air 
transport markets.  Additionally, Automation recorded an eight percent 
increase in sales, principally in North America and Asia.  Semiconductor 
Systems sales were slightly lower than 1996's primarily resulting from the 
product transition to the new K56flex modem chipsets.

For the first nine months of 1997, income from continuing operations before 
the acquisition-related special charge (described under 1997 Third Quarter 
Compared to 1996 Third Quarter) increased 15 percent to $459 million, or $2.13 
per share, from $398 million, or $1.83 per share in last year's first nine 
months.




<PAGE>
                         ROCKWELL INTERNATIONAL CORPORATION

RESULTS OF OPERATIONS (CONTINUED)

Automation earnings for the first nine months of 1997 increased 16 percent 
over the same period a year ago due to increased sales volume of higher margin 
products along with productivity improvements and product cost reductions 
which were partially offset by significant investments in international 
marketing and new product launches.

Avionics & Communications earnings for the first nine months of 1997 increased 
62 percent over last year as a result of improved sales, improved cost 
performance in defense avionics, and an $11 million charge related to the 
Fokker N.V. bankruptcy recorded in 1996.

Semiconductor Systems earnings decreased 23 percent for the first nine months 
of 1997 compared to the first nine months of 1996 due to the product 
transition to the new high-speed K56flex modem chipsets and substantial 
investments in research and new product development, particularly in the 
K56flex modem chipsets and non-personal computer modem product lines.

Discontinued Operations:

Automotive's sales for the first nine months of 1997 totaled $2.5 billion 
slightly ahead of 1996's comparable period.  Automotive's income, after-tax, 
increased to $95 million for the first nine months of 1997 compared to $86 
million in 1996's first nine months primarily due to volume increases in both 
Heavy and Light Vehicle Systems products.  Automotive's income for the first 
nine months of 1996 included an $8 million after-tax gain on the sale of a 
plant, partially offset by a $3 million after-tax restructuring charge. Net 
income for the nine months ended June 30, 1996 includes the earnings for the
divested A&D and Graphic Systems businesses, as well as the discontinued
Automotive business.

FINANCIAL CONDITION

Sources of cash for the first nine months of 1997 include the proceeds from 
the sale of the Graphic Systems business for approximately $600 million, 
consisting of $553 million in cash and $47 million in preferred stock.  These 
proceeds are being used to fund the company's working capital needs, 
acquisitions and the repurchase of Common Stock.  During the third quarter, 
the company acquired Hi-Media, a broadband communications chipset business, 
for approximately $42 million.

The net assets of Automotive at June 30, 1997 and September 30, 1996 and its 
net income for the three- and nine-month periods ended June 30, 1997 and 1996 
have been presented as discontinued operations.  Prior to the spin-off, the 
new Automotive company will make a special dividend payment of approximately 
$445 million to the company.



<PAGE>


                        ROCKWELL INTERNATIONAL CORPORATION



FINANCIAL CONDITION (CONTINUED)

Following the completion of the divestiture of the A&D Business, the company 
initiated a $1 billion Common Stock repurchase program which is expected to be 
substantially completed by the end of the fiscal year.  Since the program was 
announced, the company has purchased approximately 9.8 million shares of 
common stock as of June 30, 1997 for approximately $629 million.  Future 
Common Stock repurchases are expected to be financed by the operating 
activities of continuing operations, the Automotive special dividend noted 
above, and commercial paper borrowings if necessary.

The company's Class A Common Stock was converted into Common Stock in 
accordance with its terms on February 23, 1997.

Information with respect to the effect on the company and its manufacturing 
operations of compliance with environmental protection requirements and 
resolution of environmental claims is contained under the caption 
Environmental Issues in Item 7, Management's Discussion and Analysis of 
Financial Condition and Results of Operations of the company's Annual Report 
on Form 10-K for the fiscal year ended September 30, 1996.  During the third 
quarter of 1997, the company recorded a $20 million charge for additional 
environmental costs expected to be incurred at a previously owned facility.  
Management believes that the expenditures necessary for the resolution of 
environmental claims will not have a material adverse effect on the company's 
liquidity and capital resources, competitive position, or financial 
statements.

Other Financial Information

 (a)	The composition of the company's sales by customer is as follows (in 
millions):
                                     Three Months Ended     Nine Months Ended 
                                          June 30               June 30       
                                      1997       1996       1997        1996  

         U.S. Commercial             $1,120     $1,076      $3,242     $3,068
         International                  666        688       2,031      1,892
         U.S. Government                143        127         408        355
         Total                       $1,929     $1,891      $5,681     $5,315





<PAGE>


PART II.	OTHER INFORMATION

Item 1.	Legal Proceedings

		On September 27, 1995, Celeritas Technologies, Ltd., filed a suit 
against the company in the U.S. District Court, Central District of 
California, for patent infringement, misappropriation of trade 
secrets and breach of contract relating to cellular telephone data 
transmission technology utilized in certain modem products produced 
by Rockwell Semiconductor Systems in 1995 and 1996.  As previously 
reported in the company's Form 10-Q for the quarter ended December 
31, 1996, the court entered judgment against the company on January 
27, 1997.  On May 5, 1997, the court granted in part and denied in 
part post-trial motions by the company for judgment notwithstanding 
the verdict or, alternatively, a new trial.  The court vacated its 
prior damage award of $115 million and, on July 1, 1997, entered a 
revised judgment reducing the damages award to $57 million plus 
attorney's fees.  The company believes that the judgment is in error 
and filed a notice of appeal on July 25, 1997.

		On March 24, 1997, the Circuit Court of Franklin County, Kentucky in 
Commonwealth of Kentucky, Natural Resources and Environmental 
Protection Cabinet vs. Rockwell, an action filed in 1986 seeking 
remediation of PCB contamination resulting from unpermitted 
discharges of PCBs from the company's former Russellville, Kentucky 
plant, entered judgment establishing PCB cleanup levels for the 
former plant site and certain offsite property and ordering 
additional characterization of possible contamination in the Mud 
River and its floodplain.  On June 30, 1997, the company filed a 
notice of appeal, but is, nevertheless, proceeding with additional 
remediation and characterization efforts consistent with the Court's 
judgment.  The Court deferred any decision on the imposition of fines 
or penalties pending implementation of an appropriate remediation 
program.

Item 5.	Other Information

		Government Contracts

		For information on the company's United States government contracting 
business, certain risks of that business and claims related thereto, 
see the information set forth under the caption "Government 
Contracts" in Item 1, Business, on pages 4-5 of the company's Annual 
Report on Form 10-K for the fiscal year ended September 30, 1996, 
which is incorporated herein by reference.





<PAGE>


PART II.	OTHER INFORMATION (Continued)

Item 5.	Other Information (Continued)

		Cautionary Statement

		This Quarterly Report on Form 10-Q contains statements relating to 
future results of the company (including certain projections and 
business trends) that are "forward-looking statements" as defined in 
the Private Securities Litigation Reform Act of 1995.  Actual results 
may differ materially from those projected as a result of certain 
risks and uncertainties, including but not limited to changes in 
political and economic conditions; domestic and foreign government 
spending; budgetary and trade policies; demand for and market 
acceptance of new and existing products; successful development of 
advanced technologies; and competitive product and pricing pressures, 
as well as other risks and uncertainties, including but not limited 
to those detailed from time to time in the company's Securities and 
Exchange Commission filings.

Item 6.	Exhibits and Reports on Form 8-K

		(a)	Exhibits:

			Exhibit 11 	-	Computation of Earnings Per Share

			Exhibit 12	-	Computation of Ratio of Earnings to Fixed 
                Charges for the nine months ended June 30, 
                1997

			Exhibit 27	-	Financial Data Schedule

		(b)	Reports on Form 8-K:

        There were no reports on Form 8-K filed during the quarter 
        ended June 30, 1997.



<PAGE>




                                  SIGNATURES




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




                                            ROCKWELL INTERNATIONAL CORPORATION
                                                       (Registrant)




Date August 13, 1997                          By  W. M. Barnes                  
                                              W. M. Barnes
                                              Senior Vice President,
                                              Finance & Planning and
                                              Chief Financial Officer
                                              (Prinicipal Accounting Officer) 



Date August 13, 1997                          By  W. J. Calise, Jr.             
                                              W. J. Calise, Jr.
                                              Senior Vice President,
                                              General Counsel and Secretary



































                                                                    EXHIBIT 11
                      ROCKWELL INTERNATIONAL CORPORATION

                       COMPUTATION OF EARNINGS PER SHARE



                                     Three Months Ended      Nine Months Ended
                                           June 30                June 30     
                                       1997       1996       1997       1996  
                                    (In millions, except per share amounts)


Primary earnings per share:

  Income from continuing operations.. $  131     $  146     $  440    $  398

  Deduct dividend requirements
    on preferred stock...............     -          -          -         - 

  Total primary earnings from
    continuing operations............ $  131     $  146     $  440    $  398

  Average number of common shares
    outstanding during the period....  212.3      217.7      215.7     217.3

  Primary earnings per share from
    continuing operations............ $  .62     $  .67     $ 2.04    $ 1.83

  Primary earnings per share from
    discontinued operations..........    .17        .35        .44      1.06

  Net primary earnings per share .... $  .79     $ 1.02     $ 2.48    $ 2.89

Fully diluted earnings per share:

  Income from continuing operations.. $  131     $  146     $  440    $  398 

  Average number of common shares
    outstanding during the period
    assuming full dilution:
       Common stock..................  212.3      217.7      215.7     217.3
       Assumed issuance of stock under
         award plans and conversion of
         preferred stock.............    3.1        3.6        3.4       3.8

  Total fully diluted shares.........  215.4      221.3      219.1     221.1

  Fully diluted earnings per share
    from continuing operations....... $  .61     $  .66     $ 2.01    $ 1.80

  Fully diluted earnings per share
    from discontinued operations.....    .17        .34        .43      1.04

  Net fully diluted earnings
    per share........................ $  .78     $ 1.00     $ 2.44    $ 2.84








- - - -17-
<PAGE>




                                                              Exhibit 12


ROCKWELL INTERNATIONAL CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
NINE MONTHS ENDED JUNE 30, 1997
(In millions, except ratio)



EARNINGS AVAILABLE FOR FIXED CHARGES:
   Income from continuing operations before income taxes....... $  706
   Adjustments:
      Undistributed income of affiliates.......................     (6)
      Minority interest in loss of subsidiaries................      1
                                                                   701

   Add fixed charges included in earnings:
      Interest expense.........................................     20
      Interest element of rentals..............................     42
                                                                    62

   Total earnings available for fixed charges.................. $  763

FIXED CHARGES:
   Fixed charges included in earnings.......................... $   62
   Capitalized interest........................................      4
      Total fixed charges...................................... $   66

RATIO OF EARNINGS TO FIXED CHARGES (1).........................     12


(1)  In computing the ratio of earnings to fixed charges, earnings are 
defined as income from continuing operations before income taxes 
adjusted for minority interest in income or loss of subsidiaries, 
undistributed earnings of affiliates, and fixed charges exclusive 
of capitalized interest.  Fixed charges consist of interest on 
borrowings and that portion of rentals deemed representative of 
the interest factor.



- - - -18-
<PAGE>




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE JUNE 30,
1997 CONSOLIDATED BALANCE SHEET, STATEMENT OF CONSOLIDATED INCOME FOR THE NINE
MONTHS ENDED JUNE 30, 1997 AND NOTES TO THE FINANCIAL STATEMENTS AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-END>                               JUN-30-1997
<CASH>                                             379
<SECURITIES>                                         0
<RECEIVABLES>                                     1221
<ALLOWANCES>                                        80
<INVENTORY>                                       1539
<CURRENT-ASSETS>                                  4339
<PP&E>                                            2107
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                    8496
<CURRENT-LIABILITIES>                             2152
<BONDS>                                            155
                                0
                                          0
<COMMON>                                           216
<OTHER-SE>                                        4918
<TOTAL-LIABILITY-AND-EQUITY>                      8496
<SALES>                                           5681
<TOTAL-REVENUES>                                  5760
<CGS>                                             3981
<TOTAL-COSTS>                                     5054
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  20
<INCOME-PRETAX>                                    706
<INCOME-TAX>                                       266
<INCOME-CONTINUING>                                440
<DISCONTINUED>                                      95
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       535
<EPS-PRIMARY>                                     2.48
<EPS-DILUTED>                                     2.44
        

</TABLE>


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