ROHR INC
10-Q, 1994-12-13
AIRCRAFT PARTS & AUXILIARY EQUIPMENT, NEC
Previous: GETTY PETROLEUM CORP, 10-Q, 1994-12-13
Next: RYKOFF SEXTON INC, 10-Q, 1994-12-13



<PAGE>
 
                              FY95: FIRST QUARTER
________________________________________________________________________________

                      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 OCTOBER 30, 1994


                         COMMISSION FILE NUMBER 1-6101

                                  ROHR, INC.
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)




           DELAWARE                                      95-1607455
(State of other jurisdiction of           (I.R.S Employer Identification Number)
incorporation or organization)


                850 LAGOON DRIVE, CHULA VISTA, CALIFORNIA 91910
                   (Address of principal executive offices)

                                (619) 691-4111
                         (Registrant's Telephone No.)


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
    ---     ---    


AS OF DECEMBER 9,1994 THERE WERE 18,053,932 SHARES OF THE REGISTRANT'S COMMON
STOCK OUTSTANDING.
________________________________________________________________________________
________________________________________________________________________________
<PAGE>
 
                        PART 1.  FINANCIAL INFORMATION

ITEM I.  FINANCIAL STATEMENTS

                          ROHR, INC. AND SUBSIDIARIES
                          ---------------------------
                          CONSOLIDATED BALANCE SHEETS
                          ---------------------------
                     (in thousands except for share data)
                     ------------------------------------

<TABLE>
<CAPTION>
                                                            OCT. 30,      JULY 31,
                                                              1994          1994
                                                           -----------   ----------
ASSETS                                                     (UNAUDITED)
- ------
<S>                                                       <C>            <C>
Cash and cash equivalents                                 $   72,265     $  115,996
Short-term investments                                        17,568         17,568
Accounts receivable                                           90,679         93,143
Inventories:                                                           
  Work-in-process                                            464,897        444,076
  Raw materials, purchased parts and supplies                 23,685         23,441
  Less customers' progress payments and advances             (95,327)      (104,321)
                                                          -----------    -----------
                                                                       
    Inventories - net                                        393,255        363,196
Deferred tax asset                                            36,353         36,353
Prepaid expenses and other current assets                     14,346         18,493
                                                          ----------     ----------
                                                                       
     TOTAL CURRENT ASSETS                                    624,466        644,749
                                                                       
PROPERTY, PLANT AND EQUIPMENT                                498,864        500,037
  Less accumulated depreciation and amortization            (281,587)      (277,974)
                                                          -----------    -----------
    Property, plant and equipment - net                      217,277        222,063
                                                                       
INVESTMENT IN LEASES                                          37,118         37,145
DEFERRED TAX ASSET                                            95,063         97,135
OTHER ASSETS                                                  55,152         55,755
                                                          ----------     ----------
                                                                       
                                                          $1,029,076     $1,056,847
                                                          ==========     ==========
                                                                       
LIABILITIES AND SHAREHOLDERS' EQUITY                                   
- ------------------------------------                                   
Trade accounts and other payables                         $  136,639     $  129,674
Salaries, wages and benefits                                  32,075         37,100
Taxes on income                                                1,379          2,343
Current portion of long-term debt                             14,660         14,952
                                                          ----------     ----------
                                                                       
    TOTAL CURRENT LIABILITIES                                184,753        184,069
                                                                       
LONG-TERM DEBT                                               574,882        574,038
LONG-TERM PENSION AND POST-RETIREMENT OBLIGATIONS             94,158        125,004
OTHER OBLIGATIONS                                             26,366         26,827
COMMITMENTS AND CONTINGENCIES                                      -              -
SHAREHOLDERS' EQUITY:                                                  
Preferred stock, $1 par value per share, 10 million                    
  shares authorized, none issued                                   -              -
Common stock, $1 par value per share, authorized                       
  50,000,000 shares; issued and outstanding                            
  18,053,932 and 18,041,680 shares respectively               18,054         18,042
Additional paid-in capital                                   102,727        102,598
Retained earnings                                             84,035         82,168
Minimum pension liability adjustment                         (55,899)       (55,899)
                                                          -----------    -----------
  TOTAL SHAREHOLDERS' EQUITY                                 148,917        146,909
                                                          ----------     ----------
                                                                       
                                                          $1,029,076     $1,056,847
                                                          ==========     ==========
</TABLE>

                                       2
<PAGE>
 
                          ROHR, INC. AND SUBSIDIARIES
                          ---------------------------
                CONSOLIDATED STATEMENTS OF EARNINGS - UNAUDITED
                -----------------------------------------------
                   (in thousands except for per share data)
                   ----------------------------------------

<TABLE>
<CAPTION>
 
                                                      FIRST QUARTER ENDED
                                                      --------------------
                                                      OCT. 30,   OCT. 31,
                                                        1994       1993
                                                      ---------  ---------
<S>                                                   <C>        <C>
 
Sales                                                  $192,156  $237,091
Costs and Expenses                                      170,243   213,064
General & Administrative Expense                          6,560     7,460
                                                       --------  --------

Operating Income                                         15,353    16,567

Interest Income                                           1,115       312
Interest Expense                                         14,177    12,151
                                                       --------  --------

Income from Continuing Operations
  Before Taxes  on Income                                 2,291     4,728

Taxes (Benefit) on Income                                   921    (1,033)
                                                       --------  ---------

Income from Continuing Operations                         1,370     5,761
Income from Discontinued Operations - Net of Taxes          497       302
                                                       --------  --------

Net Income                                             $  1,867  $  6,063
                                                       ========  ========

Net Income per Average
  Share of Common Stock:
    Income from Continuing Operations                  $   0.08  $   0.32
    Income from Discontinued Operations                    0.02      0.02
                                                       --------  --------

        Net Income                                     $   0.10  $   0.34
                                                       ========  ========

Cash Dividends per Share
  of Common Stock                                             -         -

Total Common Stock and
  Common Stock Equivalents                               18,138    18,004
</TABLE>

                                       3
<PAGE>
 
                          ROHR, INC. AND SUBSIDIARIES
                          ---------------------------
               CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
               -------------------------------------------------
                                (in thousands)
                                --------------

<TABLE>
<CAPTION>
 
                                                             FIRST QUARTER ENDED
                                                            ---------------------
                                                             OCT. 30,   OCT. 31,
                                                               1994       1993
                                                            ----------  ---------
<S>                                                         <C>         <C>
OPERATING ACTIVITIES:
Net income                                                    $  1,867   $  6,063
Adjustments to reconcile net income to net cash
    provided by (used in) operating activities:
  Depreciation and amortization                                  5,186      5,645
  Changes due to (increase) decrease in operating assets:
    Accounts receivable                                          3,269      2,563
    Inventories - net                                          (25,790)     7,984
    Prepaid expenses and other assets                            4,142     (1,389)
  Changes due to increase (decrease) in operating
    liabilities:
    Trade accounts and other payables                            2,820     (6,383)
    Pension and post-retirement obligations                    (33,256)     3,416
    Taxes on income and deferred taxes                           1,108       (697)
  Other                                                          2,713        880
                                                              --------   --------

Net cash provided by (used in) operating activities            (37,941)    18,082
                                                              ---------  --------

INVESTING ACTIVITIES:
Purchase of property, plant and equipment                       (1,539)    (1,475)
Net advances on discontinued operations                         (4,269)         -
Other                                                              692     (1,230)
                                                              --------   ---------

Net cash used in investing activities                           (5,116)    (2,705)
                                                              ---------  ---------

FINANCING ACTIVITIES:
Repayment of medium-term notes                                       -    (35,000)
Long-term borrowings under revolving credit agreement                -     56,000
Repayment of borrowings under revolving credit agreement             -    (46,000)
Other long-term borrowings (repayments)                           (648)       294
Cash collateral for receivables sales program                   19,195          -
Reduction in sales of receivable financing program             (20,000)         -
Other                                                              779       (379)
                                                              --------   ---------

Net cash used in financing activities                             (674)   (25,085)
                                                              ---------  ---------

DECREASE IN CASH AND CASH EQUIVALENTS                          (43,731)    (9,708)

CASH AND CASH EQUIVALENTS,
  BEGINNING OF PERIOD                                          115,996     42,186
                                                              --------   --------


CASH AND CASH EQUIVALENTS,
  END OF PERIOD                                               $ 72,265   $ 32,478
                                                              ========   ========

SUPPLEMENTAL INFORMATION:

Cash paid for interest, net of amounts capitalized              14,656   $ 16,100
Cash refunded for income taxes                                    (187)      (291)
</TABLE>

                                       4
<PAGE>
 
                         ROHR, INC.  AND SUBSIDIARIES
        NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS  -  (UNAUDITED)

The consolidated balance sheet as of October 30, 1994, and statements of
earnings and cash flows for the first quarter ended October 30, 1994, and
October 31, 1993, reflect all adjustments (consisting only of normal recurring
adjustments) which are, in the opinion of management, necessary for a fair
presentation of the results of operations for the interim periods. Financial
results for interim periods are not necessarily indicative of results to be
expected for the full year.

Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted. These consolidated financial statements should
be read in conjunction with the financial statements included in the Form 10-K
for the year ended July 31, 1994.

The consolidated statement of earnings for the first quarter ended October 31,
1993, has been restated to separately reflect discontinued operations.

CONTINGENCIES

In June 1987, the U.S. District Court of Los Angeles, in U.S. et al, vs.
Stringfellow, granted partial summary judgment against the Company and 14 other
defendants on the issue of liability under the Comprehensive Environmental
Response, Compensation and Liability Act ("CERCLA"). This suit alleges that the
defendants are jointly and severally liable for all damages in connection with
the Stringfellow hazardous waste disposal site in Riverside County, California.
A federal jury and a special master appointed by the federal court found the
State of California also liable for the cleanup costs and, subsequently, the
special master allocated a high percentage of liability to the State of
California. This special master's finding is subject to a final decision and
appeal. The Company is the second largest generator of waste by volume disposed
at the site, although it and certain other generators have argued the final
allocation of cleanup costs among generators should not be determined solely by
volume.

The Company has claims against its comprehensive general liability insurers for
reimbursement of its cleanup costs at the site. These claims are the subject of
separate litigation, although the insurers nevertheless are paying substantially
all of the Company's costs of defense in the actions against the generators of
wastes disposed at the site. Certain of these insurance policies have pollution
exclusion clauses which are being argued as a defense and the insurers are
alleging various other defenses to coverage. The Company has entered settlements
with some of the insurance carriers and is engaged in settlement discussions
with certain others.

                                       5
<PAGE>
 
The Company intends to continue to vigorously defend itself in the Stringfellow
matter and believes, based upon currently available information, that the
ultimate resolution will not have a material adverse effect on the financial
position, liquidity, or results of operations of the Company.


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

Management's analysis of operating results for the first quarters ended October
30, 1994 and October 31, 1993 is presented below. Material developments in the
Company's liquidity and capital resources since July 31, 1994, are also
presented. These discussions should be read in conjunction with the financial
statements and management's discussion and analysis thereof included in the
Company's Form 10-K for the fiscal year ended July 31, 1994.

RESULTS OF OPERATIONS

First Quarter Fiscal Year 1995 Compared to First Quarter Fiscal Year 1994


Sales from continuing operations declined 19% from $237.1 million in the first
quarter of fiscal 1994 to $192.2 million for the same period in fiscal 1995,
primarily due to previously announced delivery rate reductions on several
commercial programs, partially offset by increased government sales of spare
components on the Titan program. The Titan program is scheduled to end in the
latter part of this fiscal year. Commercial sales aggregated 82% and government
sales 18% of the Company's total sales in the first quarter of fiscal year 1995
compared to 89% commercial and 11% government for the comparable period the
prior year. This higher percentage of government sales is not expected to
continue.

The Company reported operating income of $15.4 million, an operating margin of
8.0%, for the first quarter of fiscal 1995. Operating income decreased $1.2
million from the first quarter of fiscal 1994 primarily due to reductions in
delivery rates, partially offset by improved operating profit due to the
Company's continuing cost reduction efforts. General and administrative expenses
declined $0.9 million from $7.5 million for the first quarter of fiscal 1994 to
$6.6 million for the first quarter of fiscal 1995.

Net interest expense was $13.1 million for the first quarter of fiscal 1995
compared to $11.8 million for the first quarter of fiscal 1994. The increase of
$1.3 million was due primarily to the Company's new long-term debt.

                                       6
<PAGE>
 
Net income from continuing operations for the first quarter of fiscal 1995 was
$1.4 million or 8 cents per share compared to $5.8 million or 32 cents per share
for the first quarter of fiscal 1994. The first quarter of the prior fiscal year
was positively impacted by the Omnibus Budget Reconciliation Act, which reduced
tax expense and correspondingly increased net income by $2.8 million or 16 cents
a share.

During the fourth quarter of the prior fiscal year, the Company sold and
commenced the transfer of its business jet line of business and accounted for
the sale as a discontinued operation. The purchase agreement requires the
Company to manufacture and deliver certain components and transfer engineering
and tooling through fiscal 1995. Residual income from discontinued operations
totaled $0.5 million or 2 cents per share for the first quarter of fiscal 1995
compared with $0.3 million or 2 cents per share for the same period of the prior
fiscal year.

Total net income for the first quarter of fiscal 1995 was $1.9 million or 10
cents per share as compared with $6.1 million or 34 cents per share for the same
period of the prior fiscal year.

LIQUIDITY AND CAPITAL RESOURCES

The Company significantly improved its liquidity in fiscal 1994 and believes
that it has sufficient resources to meet its needs. At October 30, 1994, the
Company had $89.8 million of cash, cash equivalents and short-term investments.
In addition, the Company has a $110 million revolving credit agreement with no
amounts outstanding at October 30, 1994. The total amount available under this
agreement is reduced by a $16.9 million letter of credit.

Net cash used in operating activities for the first quarter of fiscal year 1995
was $37.9 million compared to net cash provided by operating activities of $18.1
million for the first quarter of the prior fiscal year. Contributing to the use
of cash in the first quarter of fiscal 1995 was a $36 million contribution to
the Company's pension plans and an increase in inventory caused by investments
in preproduction engineering and tooling, discussed below. Net cash provided by
operations is subject to significant variations from period to period.

   The Company's total financings (balance sheet debt plus off-balance sheet
financings) aggregated $669.9 million at October 30, 1994, a decrease of $1.2
million from July 31, 1994. The Company is a party to a $40.0 million accounts
receivable facility, down from $60 million at July 31, 1994. Under this
facility, which is treated as an off-balance sheet financing, the Company sells
receivables from specified customers on an on-going basis. Due to the slowdown
in the aerospace industry, the amount of outstanding receivables from these
customers falls from time to time below levels required to support the facility.
As a result, the

                                       7
<PAGE>
 
Company has elected to deposit cash collateral when necessary to support the
facility and has withdrawn such cash when it is no longer required to be
deposited. At October 30, 1994, $7.3 million of cash collateral was on deposit.

The Company is also a party to certain equipment leases, treated as off-balance
sheet financings, totaling $47.7 million at October 30, 1994. Subsequent to the
end of the first quarter, the Company restructured a major sale leaseback
agreement, reducing the size of this financing by approximately $22 million. In
connection with this restructuring, the equipment lessors released their
interest in certain Company equipment and receivables and released the Company
from its potential obligation to prepay up to $10 million of equipment lease
rentals.

The Company's net inventory increased from $363.2 million at July 31, 1994 to
$393.2 million at October 30, 1994. Pre-production inventory continued to
increase primarily due to the start up of the MD-90 program, change activity on
the A340 program, and investment in cost reduction efforts on the V2500 and
PW4000 programs.

The Company's firm backlog, which includes the sales price of all undelivered
units covered by customers' orders for which the Company has production
authorization, was approximately $1.1 billion at October 30, 1994, compared to
$1.2 billion at July 31, 1994. Approximately $0.5 billion of the $1.1 billion
backlog is expected to be delivered in the remainder of fiscal year 1995. (Sales
during any period includes sales which were not part of backlog at the end of
the prior period.) Customer orders in firm backlog are subject to rescheduling
and/or termination for customer convenience; however, in certain cases the
Company is entitled to an equitable adjustment in contract amounts. The Company
has an additional $2.4 billion in anticipated backlog, which represents the
sales price of units which the Company expects that its customers will order
under existing contracts and the Company will deliver within seven years.

                                       8
<PAGE>
 
                          PART II.  OTHER INFORMATION


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

The Company held its Annual Meeting of Shareholders on Saturday, December 3,
1994, at the offices of the Company in Chula Vista, California. Of the
18,053,932 shares eligible to vote at the meeting, 15,423,132 shares were
represented. Messrs. Wayne M. Hoffman, Robert M. Price, and Jack D. Steele were
elected as directors for three-year terms expiring at the Annual Meeting in
1997; each received in excess of 15.2 million affirmative votes. Messrs. Wallace
W. Booth and James J. Kerley stepped down from the Board because each had
reached the mandatory retirement age for directors. The shareholders ratified
the appointment of Messrs. Sam F. Iacobellis and James R. Wilson to fill the
unexpired terms of Messrs. Kerley and Booth which expire in 1996; each received
in excess of 15.2 million affirmative votes. Directors whose term of office
continued after the meeting included Messrs. Robert H. Rau, William P. Sommers,
Wallace Barnes, Eugene E. Covert, and D. Larry Moore.


The shareholders also approved the selection of Deloitte & Touche LLP as the
Company's independent auditors for fiscal 1995. The selection of Deloitte &
Touche LLP was approved, receiving 15,275,493 affirmative votes, 99,228 negative
votes and 48,411 abstentions.

                                       9
<PAGE>
 
ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

     (a)  Index to Exhibits:

          *10.1   Assignments of Leasehold and Subleasehold Interests;
                  Amendments of Lease Supplement No. 1, Equipment Schedule and
                  Waiver and Modification Agreement; and Releases of Security
                  Interest, dated as of October 31, 1994.

          10.2    Pretax Savings Plan for the Salaried Employees of Rohr, Inc.,
                  incorporated herein by reference to Exhibit 4.1, filed with
                  Registration Statement No. 33-56529.

          *11.1   Calculation of Primary Net Income Per Share of Common Stock

          *11.2   Calculation of Fully Diluted Net Income Per Share of Common
                  Stock

          *27.    Financial Data Schedule.  (Filed with EDGAR filing only.)

     (b)  Reports on Form 8-K
          There were no reports on Form 8-K during this period.

     (c)  Exhibits required by Item 601 of Regulation S-K:
          See subparagraph (a) above.

     (d)  Financial Statements required by Regulation S-X:
          See subparagraphs (a) and (b) above.



___________________________

*Exhibits filed with this report.

                                       10
<PAGE>
 
SIGNATURES

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



                                         ROHR, INC.



December 13, 1994                        By:/S/ L. A. CHAPMAN
                                            -----------------------
                                         L. A. Chapman
                                         Senior Vice President, Chief Financial
                                         Officer and Treasurer
                                         
                                         
                                         
December 13, 1994                        By:/S/ A. L. MAJORS
                                            -----------------------
                                         A. L. Majors
                                         Vice President and Controller
                                         (Chief Accounting Officer)

                                       11

<PAGE>
 
              ASSIGNMENT OF LEASEHOLD AND SUBLEASEHOLD INTERESTS;
          AMENDMENT OF LEASE SUPPLEMENT NO. 1, EQUIPMENT SCHEDULE AND
                    WAIVER AND MODIFICATION AGREEMENT; AND
                         RELEASE OF SECURITY INTEREST



This Assignment of Leasehold and Subleasehold Interests; Amendment of Lease
Supplement No. 1, Equipment Schedule and Waiver and Modification Agreement; and
Release of Security Interest (this "Assignment"), dated as of October 31, 1994,
is entered into by and between Rohr, Inc., a Delaware corporation ("Rohr"),
State Street Bank and Trust Company of California, National Association, a
national banking association, and Lynda Vogel, successor trustee to W. Jeffrey
Kramer, not in an individual capacity but solely as owner trustees under a trust
agreement for the benefit of General Electric Capital Corporation (State Street
Trust and Bank Company of California, National Association, and Lynda Vogel are
referred to collectively as the "Trustees"), and General Electric Capital
Corporation ("Beneficiary").

                                   RECITALS

A.   Rohr and the Trustees, as owner trustees under that certain Trust
Agreement, dated as of September 14, 1992 for the benefit of Beneficiary, are
parties to the following agreements:

     (1)  Lease Agreement, dated as of September 14, 1992, including Lease
     Supplement No. 1 thereto (such supplement is referred to herein as the
     "Supplement"; collectively, such Lease Agreement and the Supplement are
     referred to herein as the "Lease");

     (2)  Sublease Agreement, dated as of September 14, 1992, as amended to
     date, including the Equipment Schedule thereto (such equipment schedule is
     referred to herein as the "Schedule"; collectively, such Sublease Agreement
     and the Schedule are referred to herein as the "Sublease");

     (3)  Waiver and Modification Agreement, dated as of July 9, 1993, pursuant
     to which Rohr agreed to pay certain amounts to Beneficiary in connection
     with certain assignments of its beneficial interest in a trust (the "Waiver
     Agreement"); and

     (4)  Security Agreement, dated as of July 9, 1993, pursuant to which Rohr
     granted a security interest in certain collateral to the Trustees (the
     "Security Agreement").

B.   Rohr and Beneficiary desire that the Trustees:

                                       1
<PAGE>
 
     (1)  assign their rights and obligations under the Lease and the Sublease
     solely with respect to certain equipment to Rohr;

     (2)  agree to amend the Waiver Agreement by deleting Section 5 thereof; and

     (3)  release the security interest granted to them pursuant to the Security
     Agreement.

                                   AGREEMENT

NOW, THEREFORE, Rohr, the Trustees and Beneficiary agree as follows:

1.   Assignment of Rights under the Lease.  The Trustees and Beneficiary
     ------------------------------------                               
assign to Rohr all of the rights and obligations granted to them in, to and
under the Lease solely with respect to the items of equipment identified on
Exhibit A hereto (the "Assigned Equipment"), provided, however, such assignment
                                             --------  -------                 
shall not affect the rights and obligations of the Trustees, Beneficiary and
Rohr with respect to the equipment that will remain leased to the Trustees under
the Lease and, with respect to the Assigned Equipment, such assignment shall not
affect the rights and obligations of such parties (a) for periods up to the
Effective Date (as defined in Section 10 below) and (b) for periods on and after
such date to the extent the Lease provides that such rights and obligations
shall survive termination of the Lease.

2.   Assignment of Rights under the Sublease.  The Trustees and Beneficiary
     ---------------------------------------                               
assign to Rohr all of the rights and obligations granted to them in, to and
under the Sublease solely with respect to the Assigned Equipment, provided,
                                                                  -------- 
however, such assignment shall not affect the rights and obligations of the
- -------                                                                    
Trustees, Beneficiary and Rohr with respect to the equipment that will remain
subleased to Rohr under the Sublease and, with respect to the Assigned
Equipment, such assignment shall not affect the rights and obligations of such
parties (a) for periods up to the Effective Date and (b) for periods on and
after such date to the extent the Sublease provides that such rights and
obligations shall survive termination of the Sublease.

3.   AS-IS, WHERE-IS Basis.  The assignments set forth in Sections 1 and 2
     ---------------------                                                
hereof are made on an AS-IS, WHERE-IS basis with no recourse to or warranty by
the Trustees or Beneficiary except that each of Beneficiary and the Trustees
warrants that it has not sold, assigned or transferred to any party any portion
of the rights granted to it in, to or under the Lease or the Sublease and has
not granted any party any lien or other encumbrance in any such right.

                                       2
<PAGE>
 
4.   Payment to Beneficiary.  Rohr agrees to pay to Beneficiary, by wire
     ----------------------                                             
transfer of immediately available funds, Fifteen Million Six Hundred Fifteen
Thousand One Hundred Ninety Six Dollars ($15,615,196.00) (representing the
Capitalized Sublessor's Cost of the Assigned Equipment multiplied by a
Termination Value of 98.500%), plus applicable sales tax, if any.

5.   Amendment of Supplement.  On and after the Effective Date, the Supplement
     -----------------------                                                  
is amended as follows:

     (a)  Annex A to the Supplement is amended in its entirety to read as set
     forth in the form of Annex A attached to this Assignment as Exhibit B.

6.   Amendment of Schedule.  On and after the Effective Date, the Schedule is
     ---------------------                                                   
amended as follows:

     (a)  the Capitalized Sublessor's Cost identified in Section B.2 of the
     Schedule is amended from $28,169,157.00 to $12,316,166.00; such lesser
     amount (i) represents the Capitalized Sublessor's Cost of the equipment
     which will remain subleased to Rohr under the Sublease immediately after
     the Effective Date and (ii) shall be used for calculating Basic Term Rent
     under the Sublease for rentals due on and after the Effective Date;

     (b)  Section C.1 of the Schedule is amended by deleting therefrom the words
     "having a Capitalized Sublessor's Cost of $28,110,457.00";

     (c)  Section C.2 of the Schedule is amended by deleting therefrom the words
     ", having a Capitalized Sublessor's Cost of $58,700.00"; and

     (d)  Annex A to the Schedule is amended in its entirety to read as set
     forth in the form of Annex A attached to this Assignment as Exhibit B.

7.   Amendment of Waiver Agreement.  On and after the Effective Date, the
     -----------------------------                                       
Waiver Agreement is amended by deleting Section 5 thereof in its entirety.

8.   Termination of Security Agreement and Release of Security Interest.  The
     ------------------------------------------------------------------      
Security Agreement, and all of the rights and obligations of the parties under
such agreement, are hereby terminated. The Trustees release the security
interest granted to them by the Security Agreement.

9.   Limited Waiver.  With respect to this Assignment only, the parties hereto
     --------------                                                           
waive the provisions of Section 5.3 of the Lease and Section XIII(a) of the
Sublease to the extent they are inconsistent with the terms hereof. Such waiver
is limited to the 

                                       3
<PAGE>
 
matters expressly provided in this paragraph and, except as expressly provided
in this paragraph, shall not be deemed to waive any other provision of the Lease
or the Sublease or to serve as a waiver of any other matter. The assignments
agreed to herein are limited to the matters provided for in this Assignment and
shall not extend to the equipment remaining leased to the Trustees under the
Lease and subleased to Rohr under the Sublease. Except as otherwise provided for
herein, the Lease and the Sublease, as in effect immediately prior to the
Effective Date, remain unmodified and in full force and effect.

10.  Conditions to Effectiveness.  This Assignment shall become effective on
     ---------------------------                                            
the date (the "Effective Date") on which all of the following shall have
occurred:

     (a)  this Assignment shall have been executed and delivered by Rohr, each
     of the Trustees and Beneficiary;

     (b)  Rohr, the Trustees, as trustees under another trust agreement, and
     ELLCO Leasing Corporation shall have executed and delivered an assignment
     substantially identical to this Assignment;

     (c)  Rohr, the Trustees, as trustees under another trust agreement, and JCB
     Credit Corporation shall have executed and delivered an assignment
     substantially identical to this Assignment;

     (d)  Rohr, the Trustees, as trustees under another trust agreement, and
     Sanwa General Equipment Leasing, a division of Sanwa Business Credit
     Corporation shall have executed and delivered an assignment substantially
     identical to this Assignment;

     (e)  Rohr shall have paid Beneficiary the amount required by Section 4
     hereof; and

     (f)  the Trustees shall have executed and delivered to Rohr a letter to
     Wells Fargo Bank, N.A. substantially in the form attached to this
     Assignment as Exhibit C.

Within fourteen days after the Effective Date, the Trustees:

     (i)  shall execute and deliver to Rohr UCC-2 financing statements, in form
     and substance satisfactory to Rohr, terminating the security interest
     granted to the Trustees under the Security Agreement; and

     (ii)  shall execute and deliver to Rohr UCC-2 financing statements, in form
     and substance satisfactory to Rohr, releasing any security interests of the
     Trustees in the Assigned Equipment.

                                       4
<PAGE>
 
11.  Jury Trial Waiver.  EACH OF THE PARTIES HERETO HEREBY UNCONDITIONALLY
     -----------------                                                    
WAIVES ITS RIGHT TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR
ARISING OUT OF, DIRECTLY OR INDIRECTLY, THIS ASSIGNMENT, ANY DEALINGS AMONG ANY
OF THEM RELATING TO THE SUBJECT MATTER HEREOF, AND/OR THE RELATIONSHIP AMONG
THEM. THE SCOPE OF THIS WAIVER IS INTENDED TO BE ALL ENCOMPASSING OF ANY AND ALL
DISPUTES THAT MAY BE FILED IN ANY COURT (INCLUDING, WITHOUT LIMITATION, CONTRACT
CLAIMS, TORT CLAIMS, BREACH OF DUTY CLAIMS, AND ALL OTHER COMMON LAW AND
STATUTORY CLAIMS). THIS WAIVER IS IRREVOCABLE MEANING THAT IT MAY NOT BE
MODIFIED EITHER ORALLY OR IN WRITING, AND THE WAIVER SHALL APPLY TO ANY
SUBSEQUENT AMENDMENTS, RENEWALS, SUPPLEMENTS OR MODIFICATIONS TO THIS
ASSIGNMENT. IN THE EVENT OF LITIGATION, THIS ASSIGNMENT MAY BE FILED AS A
WRITTEN CONSENT TO A TRIAL BY THE COURT.

12.  Direction to Trustees.  Beneficiary hereby joins in this Assignment to
     ---------------------                                                 
acknowledge its consent to the terms and provisions hereof and to direct the
Trustees to enter into this Assignment and all other agreements, instruments and
documents to be executed in connection herewith in their capacity as owner
trustees.

13.  Expenses.  Rohr agrees to pay all reasonable costs and expenses of the
     --------                                                              
Trustees and Beneficiary in connection with the preparation, execution, delivery
and enforcement of this Assignment and all other agreements, instruments and
documents executed in connection herewith.

14.  Further Assurances.  Each of the parties hereto agrees that at any time
     ------------------                                                     
it shall execute and deliver all further instruments and documents, and take all
further action, in order to effectuate or otherwise document the transactions
contemplated hereby or otherwise implement the intention of the parties under
this Assignment, as any of the parties hereto and their successors and assigns
reasonably may request.

15.  Modifications.  NO VARIATION OR MODIFICATION OF THIS ASSIGNMENT OR ANY
     -------------                                                         
WAIVER OF ANY OF ITS PROVISIONS OR CONDITIONS, SHALL BE VALID UNLESS IN WRITING
AND SIGNED BY AN AUTHORIZED REPRESENTATIVE OF EACH OF THE PARTIES HERETO.

16.  Multiple Counterparts.  This Assignment may be executed in two or more
     ---------------------                                                 
counterparts, each of which shall be deemed to be an original as against any
party whose signature appears thereon, and all of which shall constitute one and
the same instrument.

                                       5
<PAGE>
 
IN WITNESS WHEREOF, the parties hereto have caused this Assignment to be
executed by their duly authorized representatives as of the date first above
written.


Rohr, Inc.                                     State Street Bank and Trust 
                                               Company of California, National
                                               Association, not in its 
By: /s/ L. A. Chapman                          individual capacity but solely 
    ----------------------                     as Corporate Trustee
Name:  Laurence A. Chapman  
Title: Senior Vice President 
       and Chief Financial   
       Officer                                 By: /s/ Lynda A. Vogel       
                                                   ----------------------  
                                               Name:  Lynda A. Vogel       
                                               Title: Senior Vice President 
                                               

General Electric Capital                         
Corporation               
                                               /s/Lynda A. Vogel               
                                               ----------------------------    
                                               Lynda A. Vogel,                 
By: /s/ Ronald F. Carapezzi                    not in her individual capacity, 
    ----------------------                     but solely in her capacity as   
Name:  Ronald F. Carapezzi                     Individual Trustee
Title: Region Manager                                             
 

                                       6
<PAGE>
 
              ASSIGNMENT OF LEASEHOLD AND SUBLEASEHOLD INTERESTS;
          AMENDMENT OF LEASE SUPPLEMENT NO. 1, EQUIPMENT SCHEDULE AND
                    WAIVER AND MODIFICATION AGREEMENT; AND
                         RELEASE OF SECURITY INTEREST



This Assignment of Leasehold and Subleasehold Interests; Amendment of Lease
Supplement No. 1, Equipment Schedule and Waiver and Modification Agreement; and
Release of Security Interest (this "Assignment"), dated as of October 31, 1994,
is entered into by and between Rohr, Inc., a Delaware corporation ("Rohr"),
State Street Bank and Trust Company of California, National Association, a
national banking association, and Lynda Vogel, successor trustee to W. Jeffrey
Kramer, not in an individual capacity but solely as owner trustees under a trust
agreement for the benefit of Sanwa General Equipment Leasing, a division of
Sanwa Business Credit Corporation (State Street Trust and Bank Company of
California, National Association, and Lynda Vogel are referred to collectively
as the "Trustees"), and Sanwa General Equipment Leasing, a division of Sanwa
Business Credit Corporation ("Beneficiary").

                                   RECITALS

A.   Rohr and the Trustees, as owner trustees under that certain Trust
Agreement, dated as of September 14, 1992 for the benefit of Beneficiary, are
parties to the following agreements:

     (1)  Lease Agreement, dated as of September 14, 1992, including Lease
     Supplement No. 1 thereto (such supplement is referred to herein as the
     "Supplement"; collectively, such Lease Agreement and the Supplement are
     referred to herein as the "Lease");

     (2)  Sublease Agreement, dated as of September 14, 1992, as amended to
     date, including the Equipment Schedule thereto (such equipment schedule is
     referred to herein as the "Schedule"; collectively, such Sublease Agreement
     and the Schedule are referred to herein as the "Sublease");

     (3)  Waiver and Modification Agreement, dated as of July 9, 1993, pursuant
     to which Rohr agreed to pay certain amounts to Beneficiary in connection
     with certain assignments of its beneficial interest in a trust (the "Waiver
     Agreement"); and

     (4)  Security Agreement, dated as of July 9, 1993, pursuant to which Rohr
     granted a security interest in certain collateral to the Trustees (the
     "Security Agreement").

B.   Rohr and Beneficiary desire that the Trustees:

                                       7
<PAGE>
 
     (1)  assign their rights and obligations under the Lease and the Sublease
     solely with respect to certain equipment to Rohr;

     (2)  agree to amend the Waiver Agreement by deleting Section 5 thereof; and

     (3)  release the security interest granted to them pursuant to the Security
     Agreement.

                                   AGREEMENT

NOW, THEREFORE, Rohr, the Trustees and Beneficiary agree as follows:

1.   Assignment of Rights under the Lease.  The Trustees and Beneficiary
     ------------------------------------                               
assign to Rohr all of the rights and obligations granted to them in, to and
under the Lease solely with respect to the items of equipment identified on
Exhibit A hereto (the "Assigned Equipment"), provided, however, such assignment
                                             --------  -------                 
shall not affect the rights and obligations of the Trustees, Beneficiary and
Rohr with respect to the equipment that will remain leased to the Trustees under
the Lease and, with respect to the Assigned Equipment, such assignment shall not
affect the rights and obligations of such parties (a) for periods up to the
Effective Date (as defined in Section 10 below) and (b) for periods on and after
such date to the extent the Lease provides that such rights and obligations
shall survive termination of the Lease.

2.   Assignment of Rights under the Sublease.  The Trustees and Beneficiary
     ---------------------------------------                               
assign to Rohr all of the rights and obligations granted to them in, to and
under the Sublease solely with respect to the Assigned Equipment, provided,
                                                                  -------- 
however, such assignment shall not affect the rights and obligations of the
- -------                                                                    
Trustees, Beneficiary and Rohr with respect to the equipment that will remain
subleased to Rohr under the Sublease and, with respect to the Assigned
Equipment, such assignment shall not affect the rights and obligations of such
parties (a) for periods up to the Effective Date  and (b) for periods on and
after such date to the extent the Sublease provides that such rights and
obligations shall survive termination of the Sublease.

3.   AS-IS, WHERE-IS Basis.  The assignments set forth in Sections 1 and 2
     ---------------------                                                
hereof are made on an AS-IS, WHERE-IS basis with no recourse to or warranty by
the Trustees or Beneficiary except that each of Beneficiary and the Trustees
warrants that it has not sold, assigned or transferred to any party any portion
of the rights granted to it in, to or under the Lease or the Sublease and has
not granted any party any lien or other encumbrance in any such right except as
provided in that certain Sublease Intercreditor Agreement, dated as of December
31, 1993, between Beneficiary and General Equipment Capital Corporation ("GE

                                       8
<PAGE>
 
Capital").  GE Capital joins in this Assignment to consent to the terms hereof.
Beneficiary and GE Capital agree that the Sublease Intercreditor Agreement will
continue in effect with respect to the Sublease, as the Sublease is modified
pursuant to this Assignment.

4.   Payment to Beneficiary.  Rohr agrees to pay to Beneficiary, by wire
     ----------------------                                             
transfer of immediately available funds, Two Million Six Hundred Fifty Four
Thousand One Hundred Sixty Seven Dollars ($2,654,167.00) (representing the
Capitalized Sublessor's Cost of the Assigned Equipment multiplied by a
Termination Value of 98.500%), plus applicable sales tax, if any.

5.   Amendment of Supplement.  On and after the Effective Date, the Supplement
     -----------------------                                                  
is amended as follows:

     (a)  Annex A to the Supplement is amended in its entirety to read as set
     forth in the form of Annex A attached to this Assignment as Exhibit B.

6.   Amendment of Schedule.  On and after the Effective Date, the Schedule is
     ---------------------                                                   
amended as follows:

     (a)  the Capitalized Sublessor's Cost identified in Section B.2 of the
     Schedule is amended from $9,784,294.00 to $7,089,708.00; such lesser amount
     (i) represents the Capitalized Sublessor's Cost of the equipment which will
     remain subleased to Rohr under the Sublease immediately after the Effective
     Date and (ii) shall be used for calculating Basic Term Rent under the
     Sublease for rentals due on and after the Effective Date;

     (b)  Section C.1 of the Schedule is amended by deleting therefrom the
     words "having a Capitalized Sublessor's Cost of $9,458,994.00";

     (c)  Section C.2 of the Schedule is amended by deleting therefrom the words
     ", having a Capitalized Sublessor's Cost of $325,300.00"; and

     (d)  Annex A to the Schedule is amended in its entirety to read as set
     forth in the form of Annex A attached to this Assignment as Exhibit B.

7.   Amendment of Waiver Agreement.  On and after the Effective Date, the
     -----------------------------                                       
Waiver Agreement is amended by deleting Section 5 thereof in its entirety.

8.   Termination of Security Agreement and Release of Security Interest.  The
     ------------------------------------------------------------------      
Security Agreement, and all of the rights and obligations of the parties under
such agreement, are hereby 

                                       9
<PAGE>
 
terminated. The Trustees release the security interest granted to them by the
Security Agreement.

9.   Limited Waiver.  With respect to this Assignment only, the parties hereto
     --------------                                                           
waive the provisions of Section 5.3 of the Lease and Section XIII(a) of the
Sublease to the extent they are inconsistent with the terms hereof.  Such waiver
is limited to the matters expressly provided in this paragraph and, except as
expressly provided in this paragraph, shall not be deemed to waive any other
provision of the Lease or the Sublease or to serve as a waiver of any other
matter.  The assignments agreed to herein are limited to the matters provided
for in this Assignment and shall not extend to the equipment remaining leased to
the Trustees under the Lease and subleased to Rohr under the Sublease.  Except
as otherwise provided for herein, the Lease and the Sublease, as in effect
immediately prior to the Effective Date, remain unmodified and in full force and
effect.

10.  Conditions to Effectiveness.  This Assignment shall become effective on
     ---------------------------                                            
the date (the "Effective Date") on which all of the following shall have
occurred:

     (a)  this Assignment shall have been executed and delivered by Rohr, each
     of the Trustees and Beneficiary;

     (b)  Rohr, the Trustees, as trustees under another trust agreement, and
     ELLCO Leasing Corporation shall have executed and delivered an assignment
     substantially identical to this Assignment;

     (c)  Rohr, the Trustees, as trustees under another trust agreement, and JCB
     Credit Corporation shall have executed and delivered an assignment
     substantially identical to this Assignment;

     (d)  Rohr, the Trustees, as trustees under another trust agreement, and
     General Electric Credit Corporation shall have executed and delivered an
     assignment substantially identical to this Assignment;

     (e)  Rohr shall have paid Beneficiary the amount required by Section 4
     hereof; and

     (f)  the Trustees shall have executed and delivered to Rohr a letter to
     Wells Fargo Bank, N.A. substantially in the form attached to this
     Assignment as Exhibit C.

Within fourteen days after the Effective Date, the Trustees:

     (i)  shall execute and deliver to Rohr UCC-2 financing statements, in form
     and substance satisfactory to Rohr, 

                                      10
<PAGE>
 
     terminating the security interest granted to the Trustees under the
     Security Agreement; and

     (ii)  shall execute and deliver to Rohr UCC-2 financing statements, in form
     and substance satisfactory to Rohr, releasing any security interests of the
     Trustees in the Assigned Equipment.

11.  Jury Trial Waiver.  EACH OF THE PARTIES HERETO HEREBY UNCONDITIONALLY
     -----------------                                                    
WAIVES ITS RIGHT TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR
ARISING OUT OF, DIRECTLY OR INDIRECTLY, THIS ASSIGNMENT, ANY DEALINGS AMONG ANY
OF THEM RELATING TO THE SUBJECT MATTER HEREOF, AND/OR THE RELATIONSHIP AMONG
THEM.  THE SCOPE OF THIS WAIVER IS INTENDED TO BE ALL ENCOMPASSING OF ANY AND
ALL DISPUTES THAT MAY BE FILED IN ANY COURT (INCLUDING, WITHOUT LIMITATION,
CONTRACT CLAIMS, TORT CLAIMS, BREACH OF DUTY CLAIMS, AND ALL OTHER COMMON LAW
AND STATUTORY CLAIMS).  THIS WAIVER IS IRREVOCABLE MEANING THAT IT MAY NOT BE
MODIFIED EITHER ORALLY OR IN WRITING, AND THE WAIVER SHALL APPLY TO ANY
SUBSEQUENT AMENDMENTS, RENEWALS, SUPPLEMENTS OR MODIFICATIONS TO THIS
ASSIGNMENT.  IN THE EVENT OF LITIGATION, THIS ASSIGNMENT MAY BE FILED AS A
WRITTEN CONSENT TO A TRIAL BY THE COURT.

12.  Direction to Trustees.  Beneficiary hereby joins in this Assignment to
     ---------------------                                                 
acknowledge its consent to the terms and provisions hereof and to direct the
Trustees to enter into this Assignment and all other agreements, instruments and
documents to be executed in connection herewith in their capacity as owner
trustees.

13.  Expenses.  Rohr agrees to pay all reasonable costs and expenses of the
     --------                                                              
Trustees and Beneficiary in connection with the preparation, execution, delivery
and enforcement of this Assignment and all other agreements, instruments and
documents executed in connection herewith.

14.  Further Assurances.  Each of the parties hereto agrees that at any time
     ------------------                                                     
it shall execute and deliver all further instruments and documents, and take all
further action, in order to effectuate or otherwise document the transactions
contemplated hereby or otherwise implement the intention of the parties under
this Assignment, as any of the parties hereto and their successors and assigns
reasonably may request.

15.  Modifications.  NO VARIATION OR MODIFICATION OF THIS ASSIGNMENT OR ANY
     -------------                                                         
WAIVER OF ANY OF ITS PROVISIONS OR CONDITIONS, SHALL BE VALID UNLESS IN WRITING
AND SIGNED BY AN AUTHORIZED REPRESENTATIVE OF EACH OF THE PARTIES HERETO.

16.  Multiple Counterparts.  This Assignment may be executed in two or more
     ---------------------                                                 
counterparts, each of which shall be deemed to be an 

                                      11
<PAGE>
 
original as against any party whose signature appears thereon, and all of which
shall constitute one and the same instrument.


IN WITNESS WHEREOF, the parties hereto have caused this Assignment to be
executed by their duly authorized representatives as of the date first above
written.
 
 
Rohr, Inc.                                  State Street Bank and Trust 
                                            Company of California, National 
By: /s/ L. A. Chapman                       Association, not in its 
    -----------------------                 individual capacity but solely 
Name:  Laurence A. Chapman                  as Corporate Trustee
Title: Senior Vice President     
       and Chief Financial       
       Officer                              By: /s/ Lynda A. Vogel
                                                -----------------------
                                            Name:  Lynda A. Vogel
                                            Title: Senior Vice President
Sanwa General Equipment
Leasing, a division of Sanwa 
Business Credit Corporation                 /s/ Lynda A. Vogel
                                            ---------------------------
                                            Lynda A. Vogel,
                                            not in her individual capacity, 
By: /s/ Constance W. Lancaster              but solely in her capacity as
    --------------------------              Individual Trustee
Name:  Constance W. Lancaster      
Title: Vice President/Operations 

General Electric Capital
Corporation
 

By: /s/ Ronald F. Carapezzi
    -----------------------
Name:  Ronald F. Carapezzi
Title: Region Manager
       
                                      12
<PAGE>
 
              ASSIGNMENT OF LEASEHOLD AND SUBLEASEHOLD INTERESTS;
          AMENDMENT OF LEASE SUPPLEMENT NO. 1, EQUIPMENT SCHEDULE AND
                    WAIVER AND MODIFICATION AGREEMENT; AND
                         RELEASE OF SECURITY INTEREST



This Assignment of Leasehold and Subleasehold Interests; Amendment of Lease
Supplement No. 1, Equipment Schedule and Waiver and Modification Agreement; and
Release of Security Interest (this "Assignment"), dated as of October 31, 1994,
is entered into by and between Rohr, Inc., a Delaware corporation ("Rohr"),
State Street Bank and Trust Company of California, National Association, a
national banking association, and Lynda Vogel, successor trustee to W. Jeffrey
Kramer, not in an individual capacity but solely as owner trustees under a trust
agreement for the benefit of ELLCO Leasing Corporation (State Street Trust and
Bank Company of California, National Association, and Lynda Vogel are referred
to collectively as the "Trustees"), and ELLCO Leasing Corporation
("Beneficiary").

                                    RECITALS

A.   Rohr and the Trustees, as owner trustees under that certain Trust
Agreement, dated as of September 14, 1992 for the benefit of Beneficiary, are
parties to the following agreements:

     (1)  Lease Agreement, dated as of September 14, 1992, including Lease
     Supplement No. 1 thereto (such supplement is referred to herein as the
     "Supplement"; collectively, such Lease Agreement and the Supplement are
     referred to herein as the "Lease");
     
     (2)  Sublease Agreement, dated as of September 14, 1992, as amended to
     date, including the Equipment Schedule thereto (such equipment schedule
     is referred to herein as the "Schedule"; collectively, such Sublease
     Agreement and the Schedule are referred to herein as the "Sublease");
     
     (3)  Waiver and Modification Agreement, dated as of July 9, 1993,
     pursuant to which Rohr agreed to pay certain amounts to Beneficiary in
     connection with certain assignments of its beneficial interest in a trust
     (the "Waiver Agreement"); and
     
     (4)  Security Agreement, dated as of July 9, 1993, pursuant to which
     Rohr granted a security interest in certain collateral to the Trustees
     (the "Security Agreement").
     
B.   Rohr and Beneficiary desire that the Trustees:

                                      13
<PAGE>
 
     (1)  assign their rights and obligations under the Lease and the
     Sublease solely with respect to certain equipment to Rohr;
     
     (2)  agree to amend the Waiver Agreement by deleting Section 5 thereof;
     and
     
     (3)  release the security interest granted to them pursuant to the
     Security Agreement.

                                   AGREEMENT

NOW, THEREFORE, Rohr, the Trustees and Beneficiary agree as follows:

1.   Assignment of Rights under the Lease.  The Trustees and Beneficiary
     ------------------------------------                               
assign to Rohr all of the rights and obligations granted to them in, to and
under the Lease solely with respect to the items of equipment identified on
Exhibit A hereto (the "Assigned Equipment"), provided, however, such assignment
                                             --------  -------                 
shall not affect the rights and obligations of the Trustees, Beneficiary and
Rohr with respect to the equipment that will remain leased to the Trustees under
the Lease and, with respect to the Assigned Equipment, such assignment shall not
affect the rights and obligations of such parties (a) for periods up to the
Effective Date (as defined in Section 10 below) and (b) for periods on and after
such date to the extent the Lease provides that such rights and obligations
shall survive termination of the Lease.

2.   Assignment of Rights under the Sublease.  The Trustees and Beneficiary
     ---------------------------------------                               
assign to Rohr all of the rights and obligations granted to them in, to and
under the Sublease solely with respect to the Assigned Equipment, provided,
                                                                  -------- 
however, such assignment shall not affect the rights and obligations of the
- -------                                                                    
Trustees, Beneficiary and Rohr with respect to the equipment that will remain
subleased to Rohr under the Sublease and, with respect to the Assigned
Equipment, such assignment shall not affect the rights and obligations of such
parties (a) for periods up to the Effective Date  and (b) for periods on and
after such date to the extent the Sublease provides that such rights and
obligations shall survive termination of the Sublease.

3.   AS-IS, WHERE-IS Basis.  The assignments set forth in Sections 1 and 2
     ---------------------                                                
hereof are made on an AS-IS, WHERE-IS basis with no recourse to or warranty by
the Trustees or Beneficiary except that each of Beneficiary and the Trustees
warrants that it has not sold, assigned or transferred to any party any portion
of the rights granted to it in, to or under the Lease or the Sublease and has
not granted any party any lien or other encumbrance in any such right.

                                      14
<PAGE>
 
4.   Payment to Beneficiary.  Rohr agrees to pay to Beneficiary, by wire
     ----------------------                                             
transfer of immediately available funds, One Million Three Hundred Thirty One
Thousand Two Hundred Thirty Four Dollars ($1,331,234.00) (representing the
Capitalized Sublessor's Cost of the Assigned Equipment multiplied by a
Termination Value of 98.500%), plus applicable sales tax, if any.

5.   Amendment of Supplement.  On and after the Effective Date, the Supplement
     -----------------------                                                  
is amended as follows:

     (a)  Annex A to the Supplement is amended in its entirety to read as set
     forth in the form of Annex A attached to this Assignment as Exhibit B.

6.   Amendment of Schedule.  On and after the Effective Date, the Schedule is
     ---------------------                                                   
amended as follows:

     (a)  the Capitalized Sublessor's Cost identified in Section B.2 of the
     Schedule is amended from $4,725,997.00 to $3,374,490.00; such lesser
     amount (i) represents the Capitalized Sublessor's Cost of the equipment
     which will remain subleased to Rohr under the Sublease immediately after
     the Effective Date and (ii) shall be used for calculating Basic Term Rent
     under the Sublease for rentals due on and after the Effective Date;
     
     (b)  Section C.1 of the Schedule is amended by deleting therefrom the
     words "having a Capitalized Sublessor's Cost of $4,417,197.00";
     
     (c)  Section C.2 of the Schedule is amended by deleting therefrom the
     words ", having a Capitalized Sublessor's Cost of $308,800.00"; and
     
     (d)  Annex A to the Schedule is amended in its entirety to read as set
     forth in the form of Annex A attached to this Assignment as Exhibit B.
     
7.   Amendment of Waiver Agreement.  On and after the Effective Date, the
     -----------------------------                                       
Waiver Agreement is amended by deleting Section 5 thereof in its entirety.

8.   Termination of Security Agreement and Release of Security Interest.  The
     ------------------------------------------------------------------      
Security Agreement, and all of the rights and obligations of the parties under
such agreement, are hereby terminated.  The Trustees release the security
interest granted to them by the Security Agreement.

9.   Limited Waiver.  With respect to this Assignment only, the parties hereto
     --------------                                                           
waive the provisions of Section 5.3 of the Lease and Section XIII(a) of the
Sublease to the extent they are inconsistent with the terms hereof.  Such waiver
is limited to the

                                      15
<PAGE>
 
matters expressly provided in this paragraph and, except as expressly provided
in this paragraph, shall not be deemed to waive any other provision of the Lease
or the Sublease or to serve as a waiver of any other matter. The assignments
agreed to herein are limited to the matters provided for in this Assignment and
shall not extend to the equipment remaining leased to the Trustees under the
Lease and subleased to Rohr under the Sublease. Except as otherwise provided for
herein, the Lease and the Sublease, as in effect immediately prior to the
Effective Date, remain unmodified and in full force and effect.

10.  Conditions to Effectiveness.  This Assignment shall become effective on
     ---------------------------                                            
the date (the "Effective Date") on which all of the following shall have
occurred:

     (a)  this Assignment shall have been executed and delivered by Rohr,
     each of the Trustees and Beneficiary;
     
     (b)  Rohr, the Trustees, as trustees under another trust agreement, and
     General Electric Credit Corporation shall have executed and delivered an
     assignment substantially identical to this Assignment;
     
     (c)  Rohr, the Trustees, as trustees under another trust agreement, and
     JCB Credit Corporation shall have executed and delivered an assignment
     substantially identical to this Assignment;
     
     (d)  Rohr, the Trustees, as trustees under another trust agreement, and
     Sanwa General Equipment Leasing, a division of Sanwa Business Credit
     Corporation shall have executed and delivered an assignment substantially
     identical to this Assignment;
     
     (e)  Rohr shall have paid Beneficiary the amount required by Section 4
     hereof; and
     
     (f)  the Trustees shall have executed and delivered to Rohr a letter to
     Wells Fargo Bank, N.A. substantially in the form attached to this
     Assignment as Exhibit C.

Within fourteen days after the Effective Date, the Trustees:

     (i)  shall execute and deliver to Rohr UCC-2 financing statements, in
     form and substance satisfactory to Rohr, terminating the security
     interest granted to the Trustees under the Security Agreement; and
     
     (ii) shall execute and deliver to Rohr UCC-2 financing statements, in
     form and substance satisfactory to Rohr, releasing any security interests
     of the Trustees in the Assigned Equipment.

                                      16
<PAGE>
 
11.  Jury Trial Waiver.  EACH OF THE PARTIES HERETO HEREBY UNCONDITIONALLY
     -----------------                                                    
WAIVES ITS RIGHT TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR
ARISING OUT OF, DIRECTLY OR INDIRECTLY, THIS ASSIGNMENT, ANY DEALINGS AMONG ANY
OF THEM RELATING TO THE SUBJECT MATTER HEREOF, AND/OR THE RELATIONSHIP AMONG
THEM.  THE SCOPE OF THIS WAIVER IS INTENDED TO BE ALL ENCOMPASSING OF ANY AND
ALL DISPUTES THAT MAY BE FILED IN ANY COURT (INCLUDING, WITHOUT LIMITATION,
CONTRACT CLAIMS, TORT CLAIMS, BREACH OF DUTY CLAIMS, AND ALL OTHER COMMON LAW
AND STATUTORY CLAIMS).  THIS WAIVER IS IRREVOCABLE MEANING THAT IT MAY NOT BE
MODIFIED EITHER ORALLY OR IN WRITING, AND THE WAIVER SHALL APPLY TO ANY
SUBSEQUENT AMENDMENTS, RENEWALS, SUPPLEMENTS OR MODIFICATIONS TO THIS
ASSIGNMENT.  IN THE EVENT OF LITIGATION, THIS ASSIGNMENT MAY BE FILED AS A
WRITTEN CONSENT TO A TRIAL BY THE COURT.

12.  Direction to Trustees.  Beneficiary hereby joins in this Assignment to
     ---------------------                                                 
acknowledge its consent to the terms and provisions hereof and to direct the
Trustees to enter into this Assignment and all other agreements, instruments and
documents to be executed in connection herewith in their capacity as owner
trustees.

13.  Expenses.  Rohr agrees to pay all reasonable costs and expenses of the
     --------                                                              
Trustees and Beneficiary in connection with the preparation, execution, delivery
and enforcement of this Assignment and all other agreements, instruments and
documents executed in connection herewith.

14.  Further Assurances.  Each of the parties hereto agrees that at any time
     -----------------                                                     
it shall execute and deliver all further instruments and documents, and take all
further action, in order to effectuate or otherwise document the transactions
contemplated hereby or otherwise implement the intention of the parties under
this Assignment, as any of the parties hereto and their successors and assigns
reasonably may request.

15.  Modifications.  NO VARIATION OR MODIFICATION OF THIS ASSIGNMENT OR ANY
     -------------                                                         
WAIVER OF ANY OF ITS PROVISIONS OR CONDITIONS, SHALL BE VALID UNLESS IN WRITING
AND SIGNED BY AN AUTHORIZED REPRESENTATIVE OF EACH OF THE PARTIES HERETO.

16.  Multiple Counterparts.  This Assignment may be executed in two or more
     ---------------------                                                 
counterparts, each of which shall be deemed to be an original as against any
party whose signature appears thereon, and all of which shall constitute one and
the same instrument.

                                      17
<PAGE>
 
IN WITNESS WHEREOF, the parties hereto have caused this Assignment to be
executed by their duly authorized representatives as of the date first above
written.



Rohr, Inc.                           State Street Bank and Trust
                                     Company of California,
                                     National Association, not in its
By:/s/ L.A. Chapman                  individual capacity but solely
   ------------------------          as Corporate Trustee
Name:  Laurence A. Chapman
Title: Senior Vice President
       and Chief Financial                        
       Officer                       By:/s/ Lynda A. Vogel
                                        ----------------------
                                     Name:  Lynda A. Vogel
                                     Title: Senior Vice President

ELLCO Leasing Corporation                             

                                     /s/ Lynda A. Vogel
                                     ------------------ 
By:/s/ Ronald F. Carapezzi           Lynda A. Vogel,
   -----------------------           not in her individual capacity,
Name:  Ronald F. Carapezzi           but solely in her capacity as 
Title: Region Manager                Individual Trustee
 
                                      18
<PAGE>
 
              ASSIGNMENT OF LEASEHOLD AND SUBLEASEHOLD INTERESTS;
          AMENDMENT OF LEASE SUPPLEMENT NO. 1, EQUIPMENT SCHEDULE AND
                    WAIVER AND MODIFICATION AGREEMENT; AND
                         RELEASE OF SECURITY INTEREST



This Assignment of Leasehold and Subleasehold Interests; Amendment of Lease
Supplement No. 1, Equipment Schedule and Waiver and Modification Agreement; and
Release of Security Interest (this "Assignment"), dated as of October 31, 1994,
is entered into by and between Rohr, Inc., a Delaware corporation ("Rohr"),
State Street Bank and Trust Company of California, National Association, a
national banking association, and Lynda Vogel, successor trustee to W. Jeffrey
Kramer, not in an individual capacity but solely as owner trustees under a trust
agreement for the benefit of JCB Credit Corporation (State Street Trust and Bank
Company of California, National Association, and Lynda Vogel are referred to
collectively as the "Trustees"), and JCB Credit Corporation ("Beneficiary").

                                   RECITALS

A.   Rohr and the Trustees, as owner trustees under that certain Trust
Agreement, dated as of September 14, 1992 for the benefit of Beneficiary, are
parties to the following agreements:

     (1)   Lease Agreement, dated as of September 14, 1992, including Lease
     Supplement No. 1 thereto (such supplement is referred to herein as the
     "Supplement"; collectively, such Lease Agreement and the Supplement are
     referred to herein as the "Lease");

     (2)   Sublease Agreement, dated as of September 14, 1992, as amended to
     date, including the Equipment Schedule thereto (such equipment schedule is
     referred to herein as the "Schedule"; collectively, such Sublease Agreement
     and the Schedule are referred to herein as the "Sublease");

     (3)   Waiver and Modification Agreement, dated as of July 9, 1993, pursuant
     to which Rohr agreed to pay certain amounts to Beneficiary in connection
     with certain assignments of its beneficial interest in a trust (the "Waiver
     Agreement"); and

     (4)   Security Agreement, dated as of July 9, 1993, pursuant to which Rohr
     granted a security interest in certain collateral to the Trustees (the
     "Security Agreement").

B.   Rohr and Beneficiary desire that the Trustees:

                                      19
<PAGE>
 
     (1)   assign their rights and obligations under the Lease and the Sublease
     solely with respect to certain equipment to Rohr;

     (2)   agree to amend the Waiver Agreement by deleting Section 5 thereof;
     and

     (3)   release the security interest granted to them pursuant to the
     Security Agreement.

                                   AGREEMENT

NOW, THEREFORE, Rohr, the Trustees and Beneficiary agree as follows:

1.   Assignment of Rights under the Lease.  The Trustees and Beneficiary
     ------------------------------------                               
assign to Rohr all of the rights and obligations granted to them in, to and
under the Lease solely with respect to the items of equipment identified on
Exhibit A hereto (the "Assigned Equipment"), provided, however, such assignment
                                             --------  -------                 
shall not affect the rights and obligations of the Trustees, Beneficiary and
Rohr with respect to the equipment that will remain leased to the Trustees under
the Lease and, with respect to the Assigned Equipment, such assignment shall not
affect the rights and obligations of such parties (a) for periods up to the
Effective Date (as defined in Section 10 below) and (b) for periods on and after
such date to the extent the Lease provides that such rights and obligations
shall survive termination of the Lease.

2.   Assignment of Rights under the Sublease.  The Trustees and Beneficiary
     ---------------------------------------                               
assign to Rohr all of the rights and obligations granted to them in, to and
under the Sublease solely with respect to the Assigned Equipment, provided,
                                                                  -------- 
however, such assignment shall not affect the rights and obligations of the
- -------                                                                    
Trustees, Beneficiary and Rohr with respect to the equipment that will remain
subleased to Rohr under the Sublease and, with respect to the Assigned
Equipment, such assignment shall not affect the rights and obligations of such
parties (a) for periods up to the Effective Date  and (b) for periods on and
after such date to the extent the Sublease provides that such rights and
obligations shall survive termination of the Sublease.

3.   AS-IS, WHERE-IS Basis.  The assignments set forth in Sections 1 and 2
     ---------------------                                                
hereof are made on an AS-IS, WHERE-IS basis with no recourse to or warranty by
the Trustees or Beneficiary except that each of Beneficiary and the Trustees
warrants that it has not sold, assigned or transferred to any party any portion
of the rights granted to it in, to or under the Lease or the Sublease and has
not granted any party any lien or other encumbrance in any such right.

                                      20
<PAGE>
 
4.   Payment to Beneficiary.  Rohr agrees to pay to Beneficiary, by wire
     ----------------------                                             
transfer of immediately available funds, Two Million One Hundred Eighty One
Thousand Six Hundred Seventy Four Dollars ($2,181,674.00) (representing the
Capitalized Sublessor's Cost of the Assigned Equipment multiplied by a
Termination Value of 98.500%), plus applicable sales tax, if any.

5.   Amendment of Supplement.  On and after the Effective Date, the Supplement
     -----------------------                                                  
is amended as follows:

     (a)   Annex A to the Supplement is amended in its entirety to read as set
     forth in the form of Annex A attached to this Assignment as Exhibit B.

6.   Amendment of Schedule.  On and after the Effective Date, the Schedule is
     ---------------------                                                   
amended as follows:

     (a)   the Capitalized Sublessor's Cost identified in Section B.2 of the
     Schedule is amended from $4,972,135.00 to $2,757,238.00; such lesser amount
     (i) represents the Capitalized Sublessor's Cost of the equipment which will
     remain subleased to Rohr under the Sublease immediately after the Effective
     Date and (ii) shall be used for calculating Basic Term Rent under the
     Sublease for rentals due on and after the Effective Date;

     (b)   Section C.1 of the Schedule is amended by deleting therefrom the
     words "having a Capitalized Sublessor's Cost of $4,608,335.00";

     (c)   Section C.2 of the Schedule is amended by deleting therefrom the
     words ", having a Capitalized Sublessor's Cost of $363,800.00"; and

     (d)   Annex A to the Schedule is amended in its entirety to read as set
     forth in the form of Annex A attached to this Assignment as Exhibit B.

7.   Amendment of Waiver Agreement.  On and after the Effective Date, the
     -----------------------------                                       
Waiver Agreement is amended by deleting Section 5 thereof in its entirety.

8.   Termination of Security Agreement and Release of Security Interest.  The
     ------------------------------------------------------------------      
Security Agreement, and all of the rights and obligations of the parties under
such agreement, are hereby terminated.  The Trustees release the security
interest granted to them by the Security Agreement.

9.   Limited Waiver.  With respect to this Assignment only, the parties hereto
     --------------                                                           
waive the provisions of Section 5.3 of the Lease and Section XIII(a) of the
Sublease to the extent they are inconsistent with the terms hereof.  Such waiver
is limited to the 

                                      21
<PAGE>
 
matters expressly provided in this paragraph and, except as expressly provided
in this paragraph, shall not be deemed to waive any other provision of the Lease
or the Sublease or to serve as a waiver of any other matter. The assignments
agreed to herein are limited to the matters provided for in this Assignment and
shall not extend to the equipment remaining leased to the Trustees under the
Lease and subleased to Rohr under the Sublease. Except as otherwise provided for
herein, the Lease and the Sublease, as in effect immediately prior to the
Effective Date, remain unmodified and in full force and effect.

10.  Conditions to Effectiveness.  This Assignment shall become effective on
     ---------------------------                                            
the date (the "Effective Date") on which all of the following shall have
occurred:

     (a)   this Assignment shall have been executed and delivered by Rohr, each
     of the Trustees and Beneficiary;

     (b)   Rohr, the Trustees, as trustees under another trust agreement, and
     ELLCO Leasing Corporation shall have executed and delivered an assignment
     substantially identical to this Assignment;

     (c)   Rohr, the Trustees, as trustees under another trust agreement, and
     General Electric Credit Corporation shall have executed and delivered an
     assignment substantially identical to this Assignment;

     (d)   Rohr, the Trustees, as trustees under another trust agreement, and
     Sanwa General Equipment Leasing, a division of Sanwa Business Credit
     Corporation shall have executed and delivered an assignment substantially
     identical to this Assignment;

     (e)   Rohr shall have paid Beneficiary the amount required by Section 4
     hereof; and

     (f)   the Trustees shall have executed and delivered to Rohr a letter to
     Wells Fargo Bank, N.A. substantially in the form attached to this
     Assignment as Exhibit C.

Within fourteen days after the Effective Date, the Trustees:

     (i)   shall execute and deliver to Rohr UCC-2 financing statements, in
     form and substance satisfactory to Rohr, terminating the security interest
     granted to the Trustees under the Security Agreement; and

     (ii)   shall execute and deliver to Rohr UCC-2 financing statements, in
     form and substance satisfactory to Rohr, releasing any security interests
     of the Trustees in the Assigned Equipment.

                                      22
<PAGE>
 
11.  Jury Trial Waiver.  EACH OF THE PARTIES HERETO HEREBY UNCONDITIONALLY
     -----------------                                                    
WAIVES ITS RIGHT TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR
ARISING OUT OF, DIRECTLY OR INDIRECTLY, THIS ASSIGNMENT, ANY DEALINGS AMONG ANY
OF THEM RELATING TO THE SUBJECT MATTER HEREOF, AND/OR THE RELATIONSHIP AMONG
THEM.  THE SCOPE OF THIS WAIVER IS INTENDED TO BE ALL ENCOMPASSING OF ANY AND
ALL DISPUTES THAT MAY BE FILED IN ANY COURT (INCLUDING, WITHOUT LIMITATION,
CONTRACT CLAIMS, TORT CLAIMS, BREACH OF DUTY CLAIMS, AND ALL OTHER COMMON LAW
AND STATUTORY CLAIMS).  THIS WAIVER IS IRREVOCABLE MEANING THAT IT MAY NOT BE
MODIFIED EITHER ORALLY OR IN WRITING, AND THE WAIVER SHALL APPLY TO ANY
SUBSEQUENT AMENDMENTS, RENEWALS, SUPPLEMENTS OR MODIFICATIONS TO THIS
ASSIGNMENT.  IN THE EVENT OF LITIGATION, THIS ASSIGNMENT MAY BE FILED AS A
WRITTEN CONSENT TO A TRIAL BY THE COURT.

12.  Direction to Trustees.  Beneficiary hereby joins in this Assignment to
     ---------------------                                                 
acknowledge its consent to the terms and provisions hereof and to direct the
Trustees to enter into this Assignment and all other agreements, instruments and
documents to be executed in connection herewith in their capacity as owner
trustees.

13.  Expenses.  Rohr agrees to pay all reasonable costs and expenses of the
     --------                                                              
Trustees and Beneficiary in connection with the preparation, execution, delivery
and enforcement of this Assignment and all other agreements, instruments and
documents executed in connection herewith.

14.  Further Assurances.  Each of the parties hereto agrees that at any time
     ------------------                                                     
it shall execute and deliver all further instruments and documents, and take all
further action, in order to effectuate or otherwise document the transactions
contemplated hereby or otherwise implement the intention of the parties under
this Assignment, as any of the parties hereto and their successors and assigns
reasonably may request.

15.  Modifications.  NO VARIATION OR MODIFICATION OF THIS ASSIGNMENT OR ANY
     -------------                                                         
WAIVER OF ANY OF ITS PROVISIONS OR CONDITIONS, SHALL BE VALID UNLESS IN WRITING
AND SIGNED BY AN AUTHORIZED REPRESENTATIVE OF EACH OF THE PARTIES HERETO.

16.  Multiple Counterparts.  This Assignment may be executed in two or more
     ---------------------                                                 
counterparts, each of which shall be deemed to be an original as against any
party whose signature appears thereon, and all of which shall constitute one and
the same instrument.

                                      23
<PAGE>
 
IN WITNESS WHEREOF, the parties hereto have caused this Assignment to be
executed by their duly authorized representatives as of the date first above
written.


Rohr, Inc.                          State Street Bank and Trust 
                                    Company of California, National 
                                    Association, not in its individual
By:/s/ L.A. Chapman                 capacity but solely as Corporate Trustee
   -----------------------    
Name:  Laurence A. Chapman    
Title: Senior Vice President   
       and Chief Financial          
       Officer                      By:/s/ Lynda A. Vogel       
                                       ------------------------ 
                                    Name:  Lynda A. Vogel       
                                    Title: Senior Vice President 
JCB Credit Corporation
                        
                                    /s/ Lynda A. Vogel 
By:/s/ T. F. Fanelli                ---------------------------         
   ---------------------            Lynda A. Vogel,                    
Name:  T. F. Fanelli                not in her individual capacity,    
Title: Mgr Operations               but solely in her capacity as      
                                    Individual Trustee                  
                                    
                                      24 

<PAGE>
 
                          ROHR, INC. AND SUBSIDIARIES
                          ---------------------------
                  CALCULATION OF PRIMARY NET INCOME PER SHARE
                  -------------------------------------------
                                OF COMMON STOCK
                                ---------------
                     (in thousands except for share data)
                     ------------------------------------

<TABLE>
<CAPTION>
 
                                                  FIRST QUARTER ENDED
                                                  -------------------
                                                  OCT. 30,   OCT. 31,
                                                    1994       1993
                                                  ---------  --------
<S>                                               <C>        <C>
 
Net income from continuing operations              $ 1,370   $ 5,761

Income from discontinued operations,
  net of taxes                                         497       302
                                                   -------   -------

Net income applicable to primary
  earnings per common share                        $ 1,867   $ 6,063
                                                   =======   =======

Common stock and common stock
  equivalents:

    Average shares of common stock
      outstanding during the period                 18,051    18,004

    Net effect of common stock equivalents
      (principally stock options and rights)            87         -
                                                   -------   -------

Total common stock and common stock
  equivalents                                       18,138    18,004
                                                   =======   =======

Net income per average share of common stock:

Net income from continuing operations              $  0.08   $  0.32

 Income from discontinued operations,
   net of taxes                                       0.02      0.02
                                                   -------   -------

Primary net income per share                       $  0.10   $  0.34
                                                   =======   =======

</TABLE> 

                                                                    EXHIBIT 11.1

<PAGE>
 
                          ROHR, INC. AND SUBSIDIARIES
                          ---------------------------
               CALCULATION OF FULLY DILUTED NET INCOME PER SHARE
               -------------------------------------------------
                          OF COMMON STOCK - UNAUDITED
                          ---------------------------
                     (in thousands except for share data)
                     ------------------------------------

<TABLE>
<CAPTION>
 
                                                             FIRST QUARTER ENDED
                                                             -------------------
                                                             OCT. 30,   OCT. 31,
                                                               1994       1993
                                                             ---------  --------
<S>                                                          <C>        <C>
Net income from continuing operations
  applicable to primary earnings per
  common share                                                 $ 1,370   $ 5,761

Add back interest and issue expense on
  convertible debentures and notes, net of tax adjustment        1,911     1,225
                                                               -------   -------

Adjusted income from continuing
  operations applicable to common
  stock on a fully diluted basis                                 3,281     6,986

Income from discontinued operations,
  net of taxes                                                     497       302
                                                               -------   -------

Net income applicable to fully diluted
  earnings per share                                           $ 3,778   $ 7,288
                                                               =======   =======

Average number of shares outstanding on
  a fully diluted basis:
    Shares used in calculating primary earnings per share       18,138    18,004
    Shares issuable on conversion of debentures and notes        8,230     2,674
                                                               -------   -------

Average number of shares outstanding on
  a fully diluted basis                                         26,368    20,678
                                                               =======   =======

Fully diluted net income per share from
  continuing operations                                        $  0.12   $  0.34

Income from discontinued operations,
  net of taxes                                                    0.02      0.01
                                                               -------   -------

Fully diluted net income per
  average common share                                         $  0.14   $  0.35
                                                               =======   =======

</TABLE>

Note:

Fully diluted net income per average share is not presented in the Company's
Consolidated Statements of Operations as the effect of the assumed
conversion of the Company's convertible debentures and notes was anti-
dilutive.


                                                                    EXHIBIT 11.2

<TABLE> <S> <C>

<PAGE>
 
 
 
<ARTICLE> 5
<LEGEND> THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
BALANCE SHEET AND INCOME STATEMENT 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>                  JUL-31-1995  
<PERIOD-END>                       OCT-30-1994  
<CASH>                                   72265        
<SECURITIES>                             17568
<RECEIVABLES>                            90679
<ALLOWANCES>                                 0
<INVENTORY>                             393255
<CURRENT-ASSETS>                        624466
<PP&E>                                  498864
<DEPRECIATION>                         (281587)
<TOTAL-ASSETS>                         1029076
<CURRENT-LIABILITIES>                   184753
<BONDS>                                 574882
<COMMON>                                 18054
                        0
                                  0
<OTHER-SE>                              130863
<TOTAL-LIABILITY-AND-EQUITY>           1029076
<SALES>                                      0
<TOTAL-REVENUES>                        192156
<CGS>                                        0
<TOTAL-COSTS>                           170243
<OTHER-EXPENSES>                          6560
<LOSS-PROVISION>                             0 
<INTEREST-EXPENSE>                       13062
<INCOME-PRETAX>                           2291
<INCOME-TAX>                               921
<INCOME-CONTINUING>                       1370
<DISCONTINUED>                             497
<EXTRAORDINARY>                              0
<CHANGES>                                    0
<NET-INCOME>                              1867
<EPS-PRIMARY>                             0.10
<EPS-DILUTED>                             0.10
        


</TABLE>


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