SHAW GROUP INC
10-Q, 1997-04-14
MISCELLANEOUS FABRICATED METAL PRODUCTS
Previous: HARVEYS CASINO RESORTS, 10-Q, 1997-04-14
Next: FOILMARK INC, 10-K, 1997-04-14



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

For the quarterly period ended February 28, 1997

                                       OR

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

For the transition period from ___________________ to  ______________________

Commission File Number:    0-22992


                               The Shaw Group Inc.
             (Exact name of registrant as specified in its charter)

     Louisiana                                              72-1106167
(State of Incorporation)                (I.R.S. Employer Identification Number)

11100 Mead Road, 2nd Floor, Baton Rouge, Louisiana                70816        
(Address of principal executive offices)                        (Zip Code)


           (504) 296-1140
(Registrant's telephone number, including area code)

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
    

The number of shares outstanding of each of the issuer's classes of common stock
as of the latest practicable date, is as follows:


o        Common stock, no par value, 12,360,268 shares outstanding as of
         April 8, 1997.




                                        1

<PAGE>





                                    FORM 10-Q

                                TABLE OF CONTENTS


Part I - Financial Information

    Item 1. - Financial Statements

               Consolidated Balance Sheets - August 31, 1996                   
                   and February 28, 1997                                3 - 4

               Consolidated Statements of Income - For the Three          
                  Months and Six Months Ended February 29, 1996 and
                  February 28, 1997                                       5

               Consolidated Statements of Cash Flows - For the Six 
                  Months Ended February 29, 1996 and    
                  February 28, 1997                                     6 - 7

               Notes to Consolidated Financial Statements               8 - 11

    Item 2. - Management's Discussion and Analysis of Financial        
                  Condition and Results of Operations                  12 - 16

Part II - Other Information

    Item 2. - Changes in Securities                                       17 

    Item 4. - Submission of Matters to a Vote of Security Holders      17 - 18

    Item 5. - Other Information                                        18 - 19

    Item 6. - Exhibits and Reports on Form 8-K                         20 - 21

Signature Page                                                            22

Exhibit Index

                                        2

<PAGE>

<TABLE>


                         PART I - FINANCIAL INFORMATION

                         ITEM 1. - FINANCIAL STATEMENTS

                      THE SHAW GROUP INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS
<CAPTION>

                                                                                (UNAUDITED)              (UNAUDITED)
                                                                                 August 31,              February 28,

                                                                                   1996                     1997
                                                                                   ----                     ----
Current assets:
<S>                                                                           <C>                     <C>    
    Cash and cash equivalents                                                 $   2,967,342           $   4,619,403
    Accounts receivable                                                          75,241,111              89,706,367
    Receivables from unconsolidated entities                                        700,479               1,785,825
    Inventories                                                                  68,878,231              75,537,107
    Prepaid expenses                                                              2,440,503               2,528,427
    Deferred income taxes                                                         1,634,817               1,634,817
                                                                                -----------             -----------
    Total current assets                                                        151,862,483             175,811,946

Investment in unconsolidated entities                                             1,920,880               4,385,116

Property and equipment:
    Transportation equipment                                                      4,685,200               5,397,898
    Furniture and fixtures                                                        6,155,724               7,679,001
    Machinery and equipment                                                      36,299,786              45,693,648
    Buildings and improvements                                                   18,268,904              20,830,440
    Assets acquired under capital leases                                            896,677                 255,888
    Land                                                                          3,201,626               3,763,222
                                                                                 69,507,917              83,620,097
    Less:  Accumulated depreciation (including
    amortization of assets acquired under capital leases)                      ( 12,065,574)            (14,829,715)
                                                                               ------------             ----------- 
                                                                                 57,442,343              68,790,382
Notes receivable from related party                                                 625,000                  ---
Other assets, net                                                                 9,830,961              16,589,666
                                                                               ------------            ------------
                                                                               $221,681,667            $265,577,110
                                                                               ============            ============
                                   (Continued)

        The accompanying notes are an integral part of these statements.


                            
</TABLE>


                                                           
                                        3

<PAGE>

<TABLE>


                      THE SHAW GROUP INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      LIABILITIES AND SHAREHOLDERS' EQUITY
<CAPTION>

                                                                               (UNAUDITED)             (UNAUDITED)
                                                                                August 31,             February 28,
                                                                                  1996                    1997
                                                                               ----------             ------------

<S>                                                                             <C>                   <C>    

Current liabilities:
    Outstanding checks in excess of bank balance                                $  3,104,746          $  2,573,665
    Accounts payable                                                              28,905,023            27,353,990
    Accrued liabilities                                                            9,412,963             9,164,051
    Current maturities of long-term debt                                           4,865,038             4,408,601
    Revolving line of credit                                                      52,796,148            48,056,196
    Current portion of obligations under capital leases                               68,143                88,227
    Deferred revenue - prebilled                                                   1,839,689             3,405,219
    Advance billings                                                               2,990,631             1,979,224
                                                                                ------------            ----------
          Total current liabilities                                              103,982,381            97,029,173

Long-term debt, less current
    maturities                                                                    36,795,386            34,745,777

Obligations under capital leases,
    less current portion                                                              44,696                28,570

Deferred income taxes                                                              4,813,925             4,959,725

Shareholders' equity:
    Preferred stock, no par value,
      5,000,000 shares authorized; no
      shares issued and outstanding                                                   ---                  ---
    Common stock, no par value,
      50,000,000 shares authorized;
      16,619,099 and 19,019,599 shares
      issued, respectively; 9,956,183 and
      12,356,683 shares outstanding, respectively                                 56,849,127           103,183,279
    Retained earnings                                                             26,023,987            32,458,421
    Treasury stock, 6,662,916 shares                                              (6,827,835)           (6,827,835)
                    ---------                                                   ------------          ------------
          Total shareholders' equity                                              76,045,279           128,813,865
                                                                                ------------          ------------
                                                                                $221,681,667          $265,577,110
                                                                                ============          ============

</TABLE>

        The accompanying notes are an integral part of these statements.


                                        4
                                                             

<PAGE>



<TABLE>



                      THE SHAW GROUP INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME

<CAPTION>

                                                                   (UNAUDITED)                           (UNAUDITED)
                                                               Three Months Ended                     Six Months Ended
                                                               February 29 and 28,                   February 29 and 28,
                                                           1996                   1997              1996               1997
                                                           ----                   ----              ----               ----

<S>                                                      <C>                 <C>                <C>               <C>    

Income:
    Sales                                                $56,374,713         $85,515,993        $99,714,683       $161,234,995
    Cost of sales                                         47,160,296          70,378,543         83,845,208        131,527,211
                                                          ----------          ----------         ----------        -----------
       Gross profit                                        9,214,417          15,137,450         15,869,475         29,707,784

General and administrative expenses                        5,641,989           9,212,659         10,286,973         17,481,675

       Operating income                                    3,572,428           5,924,791          5,582,502         12,226,109

Interest expense                                            (847,276)         (1,778,924)        (1,589,023)        (3,619,550)
Other income, net                                              2,621             114,060             42,582            148,166
                                                           ---------          ----------         ----------         ----------
                                                            (844,655)         (1,664,864)        (1,546,441)        (3,471,384)

Income before income taxes                                 2,727,773           4,259,927          4,036,061          8,754,725

Provision for income taxes                                   954,592           1,341,890          1,344,726          2,841,263
                                                          ----------           ---------          ---------          ---------
Income before earnings from uncon-
    solidated entities                                     1,773,181           2,918,037          2,691,335          5,913,462

Earnings from unconsolidated entities                         28,192             670,370            123,163            820,388
                                                          ----------          ----------         ----------         ----------

       Net income                                         $1,801,373          $3,588,407         $2,814,498         $6,733,850
                                                          ==========          ==========         ==========         ==========


Earnings per common share                                 $      .20          $      .31         $      .31         $      .60
                                                          ==========          ==========         ==========         ==========


</TABLE>




        The accompanying notes are an integral part of these statements.


                                        5
                                                               

<PAGE>

<TABLE>


                      THE SHAW GROUP INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<CAPTION>

                                                                                    (UNAUDITED)
                                                                                 Six Months Ended
                                                                                February 29 and 28,
                                                                           1996                    1997
                                                                           ----                    ----

<S>                                                                      <C>                     <C>   

Cash flows from operating activities:
    Net income                                                           $2,814,498              $6,733,850
    Net loss not included in reporting period (See
        Note 5 to Notes to Consolidated Financial
       Statements)                                                         ---                     (131,612)
    Adjustments to reconcile net income
       to net cash provided by (used in) operating
       activities:
           Depreciation and amortization                                  1,805,031               3,329,262
           Provision (benefit) for deferred income taxes                   (374,000)                163,000
           (Earnings) from unconsolidated entities                         (123,163)               (820,388)
           Other                                                           (259,207)                ---
    Changes in assets and liabilities:
       (Increase) in receivables                                        (15,467,674)             (8,692,101)
       (Increase) in inventories                                         (6,320,476)             (6,009,916)
       (Increase) decrease in prepaid expenses                           (1,227,530)                 27,915
       (Increase) in other assets                                        (1,045,212)               (418,307)
       Increase (decrease) in accounts payable                            9,599,145              (3,529,979)
       Increase in deferred revenue - prebilled                             255,633               1,565,530
       Increase (decrease) in advanced billings                           4,663,219              (2,288,319)
       (Decrease) in accrued liabilities                                 (1,919,204)             (2,639,611)
                                                                         ----------              ---------- 
Net cash (used in) operating activities                                  (7,598,940)            (12,710,676)

Cash flows from investing activities:
    Investment in unconsolidated entities                                   ---                  (1,643,848)
    Investment in subsidiaries, net of cash received                       (723,100)            (10,244,852)
    Purchase of property and equipment                                   (5,197,845)            (10,824,987)
    Proceeds from notes receivable                                          ---                      86,770
                                                                         ----------              ----------                        

Net cash used in investing activities                                    (5,920,945)            (22,626,917)

</TABLE>

                                   (Continued)


        


                                        6
                                                             

<PAGE>




<TABLE>

<CAPTION>

                                                                                  (UNAUDITED)
                                                                                Six Months Ended
                                                                               February 29 and 28,
                                                                          1996                     1997
                                                                          ----                     ----
<S>                                                                     <C>                     <C>   

Cash flows from financing activities:
    Net increase (decrease) in outstanding
      checks in excess of bank balance                                    2,648,857                (531,081)
    Net proceeds (repayment) on revolving
      credit agreement                                                   11,140,008              (4,739,952)
    Proceeds from issuance of debt                                        4,037,597               4,279,000
    Repayment of debt and leases                                           (717,515)             (8,184,662)
    Distributions to members of
      Freeport Properties, L.C.                                            ---                     (167,804)
    Purchase of treasury stock                                             ---                     (661,311)
    Issue common stock                                                     ---                   46,995,464
                                                                         ----------              ----------

Net cash provided by financing activities                                17,108,947              36,989,654
                                                                         ----------              ----------

Net increase in cash and cash equivalents                                 3,589,062               1,652,061

Cash and cash equivalents - beginning of period                             788,748               2,967,342
                                                                        -----------             -----------

Cash and cash equivalents - end of period                               $ 4,377,810             $ 4,619,403
                                                                        ===========             ===========

Supplemental disclosures:
    Cash payments for:
         Interest                                                       $ 1,597,109             $ 3,601,240
                                                                        ===========             ===========
        Income Taxes                                                    $ 4,213,451             $ 3,353,815
                                                                        ===========             ===========

    Noncash investing and financing activities:
       Purchase of property and equipment and
           assumption of liabilities through the
           issuance of common stock                                     $ 3,821,900             $    ---
                                                                        ===========             ===========   
       Purchase of inventory and payment of liabilities
           through the cancellation of notes receivable                 $    ---                $   538,230
                                                                        ===========             ===========

</TABLE>



        The accompanying notes are an integral part of these statements.


                                        7
                                                             

<PAGE>





                      THE SHAW GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 1 - Unaudited Financial Information -

          The financial  information of The Shaw Group Inc. and its subsidiaries
       (collectively,  the Company) for the  three-month  and six-month  periods
       ended  February  29, 1996 and February 28, 1997 and as of August 31, 1996
       and  February  28,  1997  included  herein is  unaudited;  however,  such
       information  reflects,  in the  opinion of  management,  all  adjustments
       (consisting solely of normal recurring adjustments) that are necessary to
       present  fairly the results of operations  for such  periods.  Results of
       operations  for the  interim  period are not  necessarily  indicative  of
       results of  operations  that will be realized  for the fiscal year ending
       August 31, 1997.

Note 2 - Inventories -

          The major components of inventory consist of the following:

                                      (UNAUDITED)           (UNAUDITED)
                                      August 31,            February 28,
                                         1996                   1997
                                       -----------          -----------

               Finished goods          $23,138,238          $24,555,741
               Raw materials            33,870,748           38,341,143
               Work in process          11,869,245           12,640,223
                                       -----------           ----------

                                       $68,878,231          $75,537,107
                                       ===========          ===========

Note 3 - Public Offering of Common Stock -

           On December 23, 1996, the Company closed the sale of 2,000,000 shares
       of  its  common  stock,  no  par  value  (the  "Common  Stock"),   in  an
       underwritten  public  offering  at a  price  of  $21.00  per  share  less
       underwriting  discounts  and  commissions.   On  January  10,  1997,  the
       underwriters  for such  offering  exercised  an  option  to  purchase  an
       additional  398,000  shares of Common Stock from the Company  pursuant to
       such terms to cover  over-allotments.  The net  proceeds to the  Company,
       less underwriting  discounts and other expenses of the offering,  totaled
       approximately  $47 million and were used to pay down amounts  outstanding
       under the Company's  revolving  line of credit.  the Company's  revolving
       line of credit has been used to provide  working  capital,  as well as to
       fund fixed asset and subsidiary acquisitions.



                                        8

<PAGE>



Note 4 - Earnings Per Common Share -

           Earnings per common share is calculated based on the weighted average
       number of shares outstanding, including dilutive common stock equivalents
       when material,  during the periods. The weighted average number of shares
       outstanding  for the  quarters  ended  February 29, 1996 and February 28,
       1997 were  9,157,574  and  11,668,264,  respectively.  Outstanding  stock
       options were not  considered  in  calculating  earnings per share for the
       quarters  ended February 29, 1996 and February 28, 1997 because they were
       not material in the calculation.

Note 5 - Acquisitions -

           On January  29,  1997,  the  Company  completed  the  acquisition  of
       NAPTech,  Inc.  (NAPTech),  a fabricator of industrial piping systems and
       engineered piping modules located in Clearfield, Utah. The Company issued
       432,881  shares of its  Common  Stock in  exchange  for  NAPTech  and the
       335,000  square  foot  facility  that  NAPTech  had leased from a related
       entity. The acquisition was accounted for using the  pooling-of-interests
       method;  accordingly,  the Company's financial  information for all prior
       periods   presented  herein  has  been  restated  to  include   financial
       information of NAPTech.  Summarized results of operations of the separate
       companies for the period from September 1, 1996 through January 27, 1997,
       the date of acquisition, are as follows:

                                            Shaw                  NAPTech
                                        ------------           -----------
           Sales                        $106,555,000           $24,482,000
                                        ============           ===========
           Net income                   $  2,505,000           $   584,000
                                        ============           ===========

           Net income of the  combined  companies  for the  three-month  and the
       six-month   periods   ended   February  28,  1997  has  been  reduced  by
       approximately  $600,000 of merger and business  combination  costs of the
       NAPTech acquisition.

          Because the fiscal  periods of the  Company  and NAPTech  were not the
     same,  NAPTech  financial  statements  for the 1996 fiscal year were recast
     from the twelve months ended March 31, 1996 to the twelve months ended June
     30,  1996.  As a result,  sales and losses of  NAPTech  for July and August
     1996,  which amounted to $5,194,000 and $132,000,  respectively,  have been
     excluded from the statements of income in fiscal 1997.

           The  following  is a  reconciliation  of the amounts of sales and net
       income  previously  reported (in the Company's  Quarterly  Report on Form
       10-Q for the quarterly  period ended February 29, 1996) for the six-month
       period ended February 29, 1996:

                                             Sales            Net income (loss)
                                         ------------         -----------------
           As previously reported        $ 88,375,248           $ 3,508,345
           NAPTech                         11,339,435              (693,845)
                                         ------------           ----------- 
                As restated              $ 99,714,683           $ 2,814,498
                                         ============           ===========

           On  January  16,  1996,  the  Company's  newly-formed,   wholly-owned
       subsidiary,  Word Industries Fabricators,  Inc. (Word), purchased certain
       assets and assumed certain liabilities from Word Industries Pipe

                                        9

<PAGE>



     Fabricating,  Inc.  (WIPF),  TS&M Corporation and T. N. Word and certain of
     his family members (T.N.  Word). The acquisition was completed  through the
     issuance  of  385,000  shares  of the  Company's  Common  Stock  valued  at
     $3,442,000  and  cash of  $503,000.  Acquisition  costs  of  $246,000  were
     incurred by the Company.  The  purchase  method was used to account for the
     acquisition.  The  operating  results  of Word  have been  included  in the
     consolidated  statements  of  income  of  the  Company  from  the  date  of
     acquisition.

           Effective March 1, 1996, the Company purchased all of the outstanding
       capital  stock of Alloy  Piping  Products,  Inc.  (APP),  a leading  U.S.
       manufacturer  of specialty  stainless  and carbon steel pipe fittings and
       other stainless pipe products,  and the assets of an APP-related  entity,
       Speedline,  a Louisiana  partnership  (Speedline).  The  acquisition  was
       completed  through the issuance of 541,177 shares of the Company's Common
       Stock valued at $6,765,000 and cash of $11,280,000.  Acquisition costs of
       $366,000  were incurred by the Company.  The purchase  method was used to
       account  for the  acquisition.  The  operating  results  of APP have been
       included in the consolidated statements of income from the effective date
       of acquisition.

           Effective   October  1,  1996,  the  Company   acquired  all  of  the
       outstanding capital stock of Pipe Shields Incorporated (Pipe Shields), an
       industrial pipe insulation company located in Vacaville,  California, for
       approximately  $2.5 million in cash, net of cash  received.  The purchase
       method was used to account for the  acquisition.  The excess of cost over
       the estimated fair value of the assets  acquired was  approximately  $1.5
       million,  which is included in other  assets and is being  amortized on a
       straight-line  basis over 20 years. The operating results of Pipe Shields
       have  been  included  in the  consolidated  statements  of  income of the
       Company from the effective date of the acquisition.  The pro-forma effect
       of the acquisition of Pipe Shields, had it occurred on September 1, 1995,
       is not significant to the operations of the Company.

           Effective  February  1,  1997,  the  Company  purchased  all  of  the
       outstanding  capital stock of United Crafts,  Inc.  (UCI),  an industrial
       construction and maintenance  company in Baton Rouge,  Louisiana for cash
       of $7,646,000,  net of cash received.  Acquisition costs of approximately
       $105,000  were incurred by the Company.  The purchase  method was used to
       account for the  acquisition.  The excess of cost over the estimated fair
       value of the assets acquired was  $5,197,000,  which is included in other
       assets and is being amortized on a straight-line basis over 20 years. The
       estimated fair value of the assets and  liabilities of UCI as of February
       1, 1997 are as follows:

              Accounts Receivable                            $6,040,000
              Property and Equipment                          2,992,000
              Other Assets                                    5,245,000
              Accounts Payable & Accrued Liabilities         (4,002,000)
              Advance Billings                               (1,277,000)
              Notes Payable                                  (1,101,000)
              Deferred Income Taxes                            (146,000)
                                                             ---------- 
                   Cost of Acquisition                       $7,751,000
                                                             ==========

          The operating  results of UCI have been  included in the  consolidated
     statements

                                       10

<PAGE>



      of income from the effective date of the acquisition.

           The following  summarized  income  statement data reflects the impact
       that the WIPF,  TS&M  Corporation,  T. N. Word, APP,  Speedline,  and UCI
       acquisitions  would have had on the Company's  results of operations  had
       the transactions taken place on September 1, 1995:

                                                            (UNAUDITED)
                                                    Pro-Forma Results for the
                                                        Six Months Ended
                                                       February 29 and 28,
                                                 1996                  1997
                                                 ----                  ----

               Gross revenue                 $ 158,615,000        $176,270,000
                                             =============        ============
               Net income                    $   2,912,000        $  6,924,000
                                             =============        ============
               Earnings per common share     $         .29        $        .62
                                             =============        ============

Note 6 - Investment in Unconsolidated Entities -

          During the six months  ended  February 29, 1996 and February 28, 1997,
       the Company recognized  earnings of $123,163 and $820,388,  respectively,
       from  Shaw-Nass  Middle East,  W.L.L.,  the  Company's  joint  venture in
       Bahrain.

          As of August  31,  1996,  and  February  28,  1997,  the  Company  had
       outstanding  receivables from the unconsolidated entity totaling $700,479
       and  $1,785,825  respectively.  These  receivables  relate  primarily  to
       inventory and equipment sold to the entity.

Note 7 - Subsequent Events -

          On March 20, 1997, the Company,  through a newly-formed,  wholly-owned
       subsidiary,  completed the purchase of certain  assets and the assumption
       of  certain  liabilities  of  MERIT  Industrial  Constructors,  Inc.,  an
       industrial  construction  and  maintenance  firm  based in  Baton  Rouge,
       Louisiana, and certain of its affiliates. Total consideration paid by the
       Company was  approximately  $1 million in cash and 62,500  shares of Shaw
       Common Stock, as well as the assumption of approximately $450,000 of 
       debt.

                                       11

<PAGE>



                         PART I - FINANCIAL INFORMATION

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


Introduction

        The following  discussion  summarizes the financial position of The Shaw
Group Inc. and its subsidiaries  (hereinafter  referred to collectively,  unless
the context  otherwise  requires,  as the  "Company"  or "Shaw") at February 28,
1997,  and the  results of its  operations  for the  three-month  and  six-month
periods  then  ended,  and  should  be read in  conjunction  with the  financial
statements and notes thereto included elsewhere in this Quarterly Report on Form
10-Q.

        On January 27, 1997, the Company  completed the  acquisition of NAPTech,
Inc. (NAPTech),  a fabricator of industrial piping systems and engineered piping
modules  located in  Clearfield,  Utah. The Company issued 432,881 shares of its
Common Stock in exchange for NAPTech and the 335,000  square foot  facility that
NAPTech had leased from a related  entity.  The  acquisition  was  accounted for
using the  pooling-of-interests  method;  accordingly,  the Company's  financial
information for all prior periods  presented herein has been restated to include
financial information of NAPTech.  Approximately $600,000 of merger and business
combination  costs of the  NAPTech  acquisition  have been  expensed  during the
quarter  and six  months  ended  February  27,  1997.  See  Note 5 to  Notes  to
Consolidated Financial Statements.

        "Safe Harbor" Statement under the Private  Securities  Litigation Reform
Act of 1995:  The  statements in this  quarterly  report that are not historical
facts may be forward  looking  statements.  The forward  looking  statements are
subject to certain risks and  uncertainties,  including without limitation those
identified  below,  which could cause actual results to differ  materially  from
historical  results or those  anticipated.  Readers are  cautioned  not to place
undue reliance on these forward looking statements, which speak only as of their
dates.  The Company  undertakes no  obligation to publicly  update or revise any
forward  looking  statements,  whether  as a result of new  information,  future
events or otherwise.  The following factors could cause actual results to differ
materially  from  historical  results  or those  anticipated:  adverse  economic
conditions,  the impact of competitive products and pricing,  product demand and
acceptance risks, the presence of competitors with greater financial  resources,
costs and financing  difficulties,  the results of financing efforts,  delays or
difficulties in the production by the Company or its suppliers,  the strength or
weakness of the U.S.  dollar  relative to foreign  currencies,  and  delivery or
installation of products.

Liquidity and Capital Resources:

        Net cash used in  operations  was $12.7 million for the six months ended
February 28, 1997,  compared to $7.6 million for the same period of the previous
year.  The net cash used was a result  primarily of increases of $8.7 million in
receivables  and $6.0 million in inventories  and decreases in accounts  payable
and accrued  liabilities of $6.2 million,  partially offset by earnings adjusted
for non-cash activities totaling $9.4 million.

                                       12

<PAGE>



        The increase in receivables is primarily attributable to a higher volume
of sales activity for the three-month  and six-month  periods ended February 28,
1997, as well as minor  collection  delays.  Inventories  increased due to the
procurement  of  material  for  current and future  sales  activities  which are
expected  to exceed  levels  realized  in fiscal  1996 based upon the  Company's
current  backlog.  The  decrease  in accounts  payable  and accrued  liabilities
resulted  from the  improved  cash  flow  realized  from the  proceeds  from the
issuance of the  2,398,000  shares of the  Company's  stock in December 1996 and
January 1997.

        Net cash used in  investing  activities  was $22.6  million  for the six
months ended February 28, 1997,  compared to $5.9 million for the same period in
fiscal 1996.  During the first six months of fiscal 1997, the Company  purchased
all of the capital  stock of Pipe  Shields  Incorporated  ("Pipe  Shields")  and
United Crafts, Inc. ("UCI") for an aggregate of approximately $10.2 million, net
of cash received  (see Note 5 to Notes to  Consolidated  Financial  Statements).
Purchases  of  property  and  equipment   included  two  pipe  bending  machines
aggregating $4.3 million,  $3.2 million of property and equipment  purchases and
improvements  at the Company's  subsidiary in  Shreveport,  Louisiana,  and $3.3
million of other  asset  purchases.  In  addition,  the  Company  increased  its
investment in its unconsolidated  subsidiary,  Shaw-Nass Middle East, W.L.L., by
$1.6 million in connection with the joint venture's  purchase of the building it
had previously been leasing.

        Net cash  provided by  financing  activities  was $37.0  million for the
six-month period ended February 28, 1997,  compared to $17.1 million for the six
months ended  February 29, 1996.  The primary  source of cash for the six months
ended February 28, 1997 was from the Company's  sale of 2,398,000  shares of its
Common Stock, which netted  approximately  $47.0 million (see Note 3 to Notes to
Consolidated Financial  Statements).  The proceeds were used to pay down amounts
outstanding under the Company's revolving line of credit, which has been used to
provide  working  capital  as  well  as  to  fund  fixed  asset  and  subsidiary
acquisitions.

Material Changes in Financial Condition:

        The  Company's  current  assets  increased by $23.9  million from $151.9
million as of August 31, 1996 to $175.8  million as of February  28,  1997.  The
increase  resulted  primarily  from  increases in accounts  receivable  of $14.5
million  and  inventories  of $6.7  million.  The  increase  in  receivables  is
primarily related to (i) the  newly-acquired  Pipe Shields and UCI subsidiaries,
which  together at February  28, 1997 had  receivables  amounting to $7 million,
(ii) increased sales levels and (iii) minor collection  delays.  The change in
inventory is due to  increased  sales  levels and the  requirements  to purchase
inventories for current and future production requirements.

        Property and equipment increased by $14.1 million to $83.6 million as of
February  28,  1997 from  $69.5  million as of August 31,  1996.  This  increase
resulted  primarily from the purchase of two pipe bending  machines  aggregating
$4.3  million,   property  and  equipment  of  $3.3  million   acquired  in  the
acquisitions  of Pipe Shields and UCI,  $3.2  million of property and  equipment
purchases and improvements at the Company's subsidiary in Shreveport, Louisiana,
and $3.3 million of other asset purchases.

        The Company's  current  liabilities  decreased  $7.0 million from $104.0
million at August 31, 1996, to $97.0 million at February 28, 1997.  The decrease
is due to reductions in the revolving line of credit of

                                       13

<PAGE>



$4.7 million,  reductions in accounts  payable and other current  liabilities of
$2.9 million and advance billings decreases of $1.0 million, partially offset by
$1.6  million of increases in deferred  revenue -  prebilled.  The  decreases in
amounts  outstanding  under the Company's  revolving line of credit and accounts
payable and other  current  liabilities  resulted  from the  improved  cash flow
realized from the proceeds of the sale by the Company of 2,398,000 shares of its
Common  Stock  in  December  1996  and  January  1997  (see  Note 3 to  Notes to
Consolidated Financial Statements). The changes in advance billings and deferred
revenues prebilled relate to contractual billing terms of certain contracts.

Results of Operations

        The following table sets forth for the periods indicated the percentages
of the Company's net sales that certain income and expense items represent:

<TABLE>
<CAPTION>

                                                                   (Unaudited)                        (Unaudited)
                                                               Three-Months Ended                  Six-Months Ended
                                                               February 29 and 28,                February 29 and 28,
                                                               1996            1997             1996               1997
<S>                                                           <C>             <C>              <C>               <C>

         Sales                                                100.0%          100.0%           100.0%            100.0%
         Cost of sales                                         83.7            82.3             84.1              81.6
         Gross profit                                          16.3            17.7             15.9              18.4

         General and administrative expenses                   10.0            10.8             10.3              10.8

         Operating income                                       6.3             6.9              5.6               7.6
         Interest expense                                      (1.5)           (2.0)            (1.6)             (2.2)
         Other income, net                                     ---              0.1              0.1               0.1

         Income before income taxes                             4.8             5.0              4.1               5.5
         Provision for income taxes                             1.7             1.6              1.4               1.8
         Income before earnings from
           unconsolidated entities                              3.1             3.4              2.7               3.7

         Earnings from unconsolidated
           entities                                              .1             0.8              0.1               0.5

         Net income                                              3.2%            4.2%              2.8%             4.2%

</TABLE>

         Sales  increased  52% to  $85.5  million  for the  three  months  ended
February 28, 1997, as compared to $56.4 million for the same period in the prior
year.  For the six months ended  February 28,  1997,  sales were $161.2  million
compared to $99.7  million for the first six months of fiscal 1996,  an increase
of 62%.  These  increases are due primarily to sales of  subsidiaries  that were
acquired  since the first  quarter of fiscal 1996,  increases  in  international
power work and domestic  chemical and other  (primarily  for the mining  sector)
work,  partially  offset  by  decreases  in  domestic  refinery  sales.  


                                       14

<PAGE>




         The  Company's  second  quarter  sales  by  geographic  region  were as
follows:

<TABLE>

<CAPTION>

                                                                    Three-Months Ended February 29 and 28,
                                                          -------------------------------------------------------   
                                                                 1996                           1997
                                                          ---------------------        ---------------------
                  Geographic Region                       (in millions)     %           (in millions)    %
                  -----------------                       -------------   ----         -------------   ----
<S>                                                       <C>              <C>         <C>              <C>    

                  U.S.A.                                  $  41.4          73%         $  63.7          75%
                  Far East/Pacific Rim                        8.3          15             15.0          17
                  Middle East                                 4.8           9              3.2           4
                  Europe                                      1.2           2              1.0           1

                  Latin America                               0.5           1              1.8           2
                  Other                                       0.2          ---             . 8           1
                                                          -------          ---         -------         ---
                                                          $  56.4          100%        $  85.5         100%
                                                          =======          ===         =======         === 

</TABLE>

         The Company's second quarter sales by industry sector were as follows:
<TABLE>
<CAPTION>

                                                                  Three-Months Ended February 29 and 28,
                                                        --------------------------------------------------------
                                                                 1996                             1997
                                                        ------------------------      --------------------------
                  Industry Sector                       (in millions)       %         (in millions)       %
                                                        -------------     ---        --------------    ----
<S>                                                      <C>              <C>         <C>             <C>   

                  Refining                               $  24.3          43%         $  10.8          13%
                  Power                                     17.8          32             25.7          30
                  Chemical                                  13.3          23             26.6          31
                  Other                                      1.0           2             22.4          26
                                                         --------         ---          -------         ---
                                                         $  56.4         100%         $  85.5         100%
                                                         ========        ===          =======         === 

</TABLE>

         The gross margin for the  three-month  period  ended  February 28, 1997
increased  to 17.7%  from  16.3% for the same  period  the prior  year.  For the
six-month  period ended February 28, 1997,  the gross margin  increased to 18.4%
from 15.9% for the same  period  the prior  year.  These  margin  increases  are
primarily the result of improved margins at several of the Company's fabrication
subsidiaries,  as well as the higher  margins of Alloy  Piping  Products,  Inc.,
which was not acquired by the Company until the third quarter of fiscal 1996.

         General and  administrative  expenses  were $9.2 million for the second
quarter of fiscal  1997,  compared  to $5.6  million  for the same period of the
prior year. General and administrative expenses of newly-acquired  subsidiaries,
as  well  as  the  extra  expenses  of the  Word  Industries  Fabricators,  Inc.
subsidiary,  which was  acquired  during  the  second  quarter  of fiscal  1996,
amounted to $3.3 million for the second  quarter of fiscal  1997.  Additionally,
the Company  incurred  merger and business  combination  costs of  approximately
$600,000 related to the NAPTech  acquisition,  which was accounted for using the
pooling-of-interests  method.  These  acquisition-related  costs are included in
general and administrative expenses of the quarter and six months ended February
28, 1997. See Note 5 to Notes to Consolidated Financial Statements.

         Interest  expense for the second  quarter  ended  February 28, 1997 was
$1.8 million,  up $932,000 from the $847,000  incurred in the second  quarter of
fiscal year 1996. The increase in interest expense is

                                       15

<PAGE>



primarily  related to the  increases  in long term debt and amounts  outstanding
under the  Company's  revolving  line of credit in the second  quarter of fiscal
1997 compared to the second  quarter of the previous  year. The increase in debt
for the second quarter of fiscal 1997 resulted from acquisitions of subsidiaries
and property and equipment additions, as well as increased working capital needs
due to higher sales levels.

         The  Company's  effective  tax rate for the  three-month  period  ended
February  28,  1997 was 31.5% as  compared  to 35.0% for the same  period in the
previous fiscal year. The Company's  effective tax rate for the six-month period
ended  February  28,  1997 was 32.5% as compared to 33.3% for the same period in
the previous  fiscal year. The lower tax rates for the three-month and six-month
periods ended  February 28, 1997 as compared to the same periods of the previous
fiscal year were  primarily  due to tax  benefits  derived from export sales and
lower state income taxes.

         Earnings  from  unconsolidated  entities were $670,000 and $820,000 for
the three months and the six months,  respectively,  ended  February 28, 1997 as
compared to $28,000 and  $123,000  for the same  periods,  respectively,  of the
previous fiscal year.

         For  the  Company  and its  wholly-owned  subsidiaries,  total  backlog
increased to $169  million at February 28, 1997,  as compared to $115 million at
February 29, 1996 (as previously reported by the Company in its Quarterly Report
on Form 10-Q for the  quarterly  period then ended) and $161 million at November
30, 1996 (as previously  reported by the Company in its Quarterly Report on Form
10-Q for the  quarterly  period then  ended).  Approximately  $44 million of the
February 28, 1997 backlog relates to subsidiaries that were acquired  subsequent
to February 29,  1996,  and  approximately  $35 million of the February 28, 1997
backlog  relates  to  NAPTech  and  UCI,  which  were  acquired  by the  Company
subsequent  to November  30,  1996.  The 17%  decrease in the  February 29, 1997
backlog,  excluding NAPTech and UCI, to $134 million as compared to the November
30, 1996  backlog of $161  million was due  primarily  to  slowdowns  in project
bookings in the  international  power and the  domestic  chemical  and  refining
segments.

         The  Company  believes  that   international   power  project  bookings
decreased  as a result  of the  relative  strengthening  of the U.S.  dollar  in
international  currency markets and unanticipated  customer-initiated  delays in
project  awards,  which may negatively  impact the Company's  sales and earnings
results for the fourth quarter of fiscal 1997. The Company  believes that it can
utilize the  strengthened  U.S.  dollar to procure  materials,  which  generally
account for the majority of the costs of a critical piping project in the power
segment,  from  international  sources and thereby  attempt to offset to a large
extent the adverse  effects of the  strengthened  U.S.  dollar on  international
power project bookings.

         The Company  believes  that  domestic  chemical  and  refinery  project
bookings  decreased as a result of price  increases  instituted  by the Company,
which may  negatively  impact the Company's  sales and earnings  results for the
third and fourth quarters of fiscal 1997. In light of the current and forecasted
demand for work in the  domestic  chemical and  refinery  segments,  the Company
believes that  intermediate and long term domestic chemical and refinery project
bookings will recover and enhanced  profitability  will ensue as a result of its
pricing  strategy.  
                                     
        The  Company's  joint  venture  facility in Bahrain  posted  backlog at
February 28, 1997 of approximately $1.5 million,  down from the approximately $8
million at February 29, 1996. 

                                       16

<PAGE>

                           PART II - OTHER INFORMATION

         ITEM 2. - CHANGES IN SECURITIES

         As set forth in detail below in Item 5 - Other Information,  on January
27, 1997, the Company acquired all of the outstanding  capital stock of NAPTech,
Inc.  ("NAPTech")  and its leased  fabrication  facility from a  NAPTech-related
entity in exchange for 432,881  shares of the  Company's  common  stock,  no par
value per share  (the  "Common  Stock").  The  issuance  of such  shares was not
registered under the Securities Act of 1933, as amended (the "Act").

         The Company did not register the issuance of the shares of Common Stock
in reliance upon the exemption of non-public offerings set forth in Section 4(2)
of the Act and Rule 506  promulgated by the  Securities and Exchange  Commission
thereunder. The NAPTech acquisition was a private,  negotiated acquisition among
the sellers  and the  Company,  and the  persons or entities to which  shares of
Common  Stock were issued  represented  to the Company  that they  qualified  as
"accredited  investors"  as defined in Rule 501(a)  under the Act.  The Company,
however,  has  agreed to file a  registration  statement  under the Act with the
Securities  and  Exchange  Commission  to cover  resales of the shares of Common
Stock by the holders thereof.

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


         On January  29,  1997,  the  Company  held its 1997  Annual  Meeting of
Shareholders.  The only  matters  submitted  to a vote at the  meeting  were the
election  of nine  directors  and a  proposal  to  approve  the  Company's  1996
Non-Employee Director Stock Option Plan (the "Director Plan").

         The results of the vote for election of directors were as follows:

           Name                           For                   Withheld
           ----                           ---                   --------
   J. M. Bernhard, Jr.                16,638,867                 113,065
   R. Dale Brown, Jr.                 16,638,867                 113,065
   Frank Fronek                       16,638,867                 113,065
   L. Lane Grigsby                    16,638,867                 113,065
   David W. Hoyle                     16,645,867                 106,065
   Albert McAlister                   16,638,867                 113,065
   George R. Shepherd                 16,638,867                 113,065
   John W. Sinders, Jr.               16,638,867                 113,065
   Bret M. Talbot                     16,639,467                 112,465

There were no broker non-votes with respect to the election of directors.


                                       17

<PAGE>



         The results of the vote taken on the  proposal to approve the  Director
Plan were as follows:

                    For                      16,356,055
                    Against                     268,825
                    Abstain                     100,304

There were 26,748 broker  non-votes  with respect to the proposal to approve the
Director Plan.

                           ITEM 5. - OTHER INFORMATION

Acquisition of NAPTech, Inc.

         On January  27,  1997,  the  Company  acquired  all of the  outstanding
capital stock of NAPTech,  Inc.  ("NAPTech") from the shareholders of NAPTech in
exchange for a total of 349,548  shares of the Company's  common  stock,  no par
value per share (the  "Common  Stock").  NAPTech is a fabricator  of  industrial
piping  systems and engineered  piping  modules based in  Clearfield,  Utah. The
acquisition by Company of the NAPTech  capital stock was made pursuant to a Plan
and  Agreement  of Merger  dated as of August 5, 1996,  among the  Company,  the
shareholders of NAPTech,  NAPTech and SAON,  Inc. (a wholly-owned  subsidiary of
Shaw),  as amended by the First  Amendment to Plan and Agreement of Merger dated
as of January  27,  1997 (the  "Merger  Agreement").  By the terms of the Merger
Agreement, SAON, Inc. merged with and into NAPTech.

         The Merger Agreement contains certain  representations,  warranties and
covenants  by the  shareholders  of  NAPTech,  including,  among  other  things,
representations  regarding NAPTech and a covenant by the shareholders of NAPTech
not to compete  for a period of two years.  Ten  percent of the shares of Common
Stock  issued by the Company to the  shareholders  of NAPTech has been placed in
escrow to satisfy indemnification obligations pursuant to the Merger Agreement.

         The Company also acquired,  through its  wholly-owned  subsidiary  SAON
Properties,  Inc.,  the real estate and buildings in which NAPTech  conducts its
operations   from  a   NAPTech-related   entity,   Freeport   Properties,   L.C.
("Freeport"),  pursuant  to the  Purchase  and  Sale  Agreement  (the  "Purchase
Agreement")  dated as of January 27, 1997,  between the Company,  Freeport,  the
members of Freeport and SAON Properties, Inc. In consideration for the sale, the
Company  delivered 83,333 shares of Common Stock to Freeport and assumed certain
indebtedness of Freeport totaling approximately $1.8 million. Ten percent of the
shares of Common  Stock  issued to Freeport has been placed in escrow to satisfy
indemnification obligations pursuant to the Purchase Agreement.

         The shares of Shaw Common Stock received by the shareholders of NAPTech
and Freeport  pursuant to the  transactions  described  above are the subject of
Registration  Rights  Agreements,  each dated as of January 27, 1997,  among the
Company  and  the   shareholders  of  NAPTech  and  the  Company  and  Freeport,
respectively,  whereby  the  Company  has  agreed  to  file  shelf  registration
statements  with the Securities  and Exchange  Commission and to take such other
steps as are  necessary  to register  such shares for transfer  (including  such
filings or  qualifications as may be required under state blue sky or securities
laws). The Company has agreed to keep such registration statements effective for
a period of up to two years.

                                       18

<PAGE>



         Further, in connection with the foregoing transactions, NAPTech entered
into  Employment  Agreements  dated as of January  27,  1997,  with  Bradford J.
Brower, Greg R. Cowley, Frank B. Corgiat and Blake Bennett,  each an officer and
employee of NAPTech.  Pursuant to the terms of each  Employment  Agreement,  the
NAPTech  officers  will be entitled to (i) receive the base salary each received
prior to the Company's  acquisition,  and (ii) certain other benefits.  Further,
each will be subject to non-competition and  confidentiality  covenants in favor
of NAPTech,  the Company and their affiliates.  In addition,  in connection with
the  acquisition,  the Company  issued stock options to purchase an aggregate of
27,429  shares of Common  Stock  under its 1993  Employee  Stock  Option Plan to
replace options to purchase NAPTech capital stock  outstanding as of January 27,
1997.

         NAPTech will operate as a wholly-owned subsidiary of the Company at its
Clearfield, Utah fabrication facility.

         The  acquisition  of NAPTech  was  accounted  for using the  pooling of
interests  method;  accordingly,  the Company's  financial  information  for all
periods presented herein has been restated to include  financial  information of
NAPTech (see Note 5 to Notes to Consolidated Financial Statements).

Acquisitions of UCI and MERIT

         Effective  February 1, 1997, a  newly-formed  subsidiary of the Company
acquired all of the outstanding capital stock of United Crafts, Inc. ("UCI"), an
industrial construction and maintenance company based in Baton Rouge, Louisiana,
for cash of $7,646,000, net of cash received. Acquisition costs of approximately
$105,000 were incurred by the Company.  The purchase  method was used to account
for the acquisition. See Note 5 to Notes to Consolidated Financial Statements.

         On March 20, 1997, a newly-formed  subsidiary of the Company  purchased
certain assets and assumed certain liabilities of MERIT Industrial Constructors,
Inc. ("MERIT"),  an industrial  construction and maintenance firm based in Baton
Rouge, Louisiana, and certain of its affiliates. Total consideration paid by the
Company was  approximately $1 million in cash and 62,500 shares of the Company's
Common Stock,  as well as the  assumption  of $450,000 of debt.  See Note 7 to
Notes to Consolidated Financial Statements.

         UCI and MERIT specialize in industrial project erection and maintenance
and serve  primarily the Southern  Louisiana  market for more than 50 customers,
many of which are  international  companies.  UCI and MERIT had combined  annual
revenues of approximately $52 million for their most recent fiscal year ends.


                                       19

<PAGE>




                   ITEM 6. - EXHIBITS AND REPORTS ON FORM 8-K

         A.       Exhibits

         Exhibit Number                              Description
         --------------                              -----------

                 2.1                    Plan and  Agreement of Merger,  dated as
                                        of   August   5,    1996,    among   the
                                        shareholders     of    NAPTech,     Inc.
                                        ("NAPTech"),  NAPTech,  The  Shaw  Group
                                        Inc. and SAON,  Inc.,  as amended by the
                                        First Amendment to Plan and Agreement of
                                        Merger  dated as of  January  27,  1997.
                                        (Incorporated   by  reference  from  the
                                        Company's  Current  Report  on Form  8-K
                                        dated  February 11, 1997,  as amended by
                                        Amendment  No. 1 to  Current  Report  on
                                        Form 8-K/A-1 dated April 9, 1997.)

                  2.2                   Purchase and Sale Agreement, dated as of
                                        January 27, 1997, among the members of 
                                        Freeport Properties, L.C.("Freeport"),
                                        Freeport, The Shaw Group Inc. and SAON
                                        Properties, Inc. Filed herewith. 
                                        (Incorporated by reference from the
                                        Company's Current Report on Form 8-K
                                        dated February 11, 1997, as amended by
                                        Amendment No. 1 to Current Report on
                                        Form 8-K/A-1 dated April 9, 1997.)

                 11                     Computation of Earnings Per Share

                 27                     Financial Data Schedule

         B.      Forms 8-K and 8-K/A-1

                 During the quarter ended February 28, 1997, the Company filed a
         Current  Report on Form 8-K dated  February  11,  1997,  as  amended by
         Amendment No. 1 to Current  Report on Form 8-K/A-1 dated April 9, 1997,
         reporting  the details and  financial  statements  associated  with its
         acquisition of all of the  outstanding  capital stock of NAPTech,  Inc.
         ("NAPTech") and the real estate and buildings in which NAPTech conducts
         its operations from a NAPTech-related entity, Freeport Properties, L.C.
         ("Freeport").  The following financial  statements were filed with such
         Amendment No. 1 to Current Report on Form 8-K/A-1:

         a.      Unaudited Condensed Consolidated Balance Sheets as of September
                 30,   1996  and  1995  of  NAPTech  and   Unaudited   Condensed
                 Consolidated  Statements of Operations  and  Statements of Cash
                 Flows for the six months ended  September  30, 1996 and 1995 of
                 NAPTech.

         b.      Audited  Consolidated   Financial  Statements  for  the fiscal
                 years ended March 29, 1996 and March 31, 1995 of NAPTech.

         c.      Unaudited Balance Sheets of Freeport as of September 30, 1996 
                 and 1995 and Unaudited Statements of Operations and Statements

                                       20

<PAGE>



                 of Cash Flows of Freeport for the six months ended 
                 September 30, 1996 and 1995.

         d.      Audited Financial Statements for the year ended December 31,
                 1995 for Freeport Properties, L.C.

         e.      Unaudited Pro Forma Condensed Consolidated Balance Sheet as of
                 November 30, 1996 for The Shaw Group Inc. and Subsidiaries.

         f.      Unaudited Pro Forma Condensed Consolidated Statement of Income 
                 for the three months ended November 30, 1996 for The Shaw Group
                 Inc. and Subsidiaries.

         g.      Unaudited Pro Forma Condensed Consolidated Statements of Income
                 for the twelve-month periods ended August 31, 1996, 1995 and
                 1994 for The Shaw Group Inc. and Subsidiaries.



                                       21

<PAGE>



                                    SIGNATURE

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

                                    THE SHAW GROUP INC.


Date:  April 14, 1997               By:   /s/ Bret M. Talbot    
       --------------               -------------------------  
                                    Vice President and Chief Financial Officer
                                    (duly authorized officer and principal 
                                    financial officer)



                                       22

<PAGE>



                               The Shaw Group Inc.

                                  Exhibit Index

         Form 10-Q Report for the Quarterly Period Ended February 28, 1997

         Exhibit Number                     Description                   Page
         --------------                     -----------                  ----- 

             2.1         Plan and  Agreement  of Merger,  dated as of
                         August 5, 1996,  among the  shareholders  of
                         NAPTech, Inc. ("NAPTech"), NAPTech, The Shaw
                         Group Inc. and SAON, Inc., as amended by the
                         First  Amendment  to Plan and  Agreement  of
                         Merger   dated  as  of  January  27,   1997.
                         (Incorporated    by   reference   from   the
                         Company's  Current  Report on Form 8-K dated
                         February 11,  1997,  as amended by Amendment
                         No.  1 to  Current  Report  on Form  8-K/A-1
                         dated April 9, 1997.)

             2.2         Purchase and Sale Agreement,  dated as of 
                         January 27, 1997, among the members of
                         Freeport Properties, L.C. ("Freeport"), 
                         Freeport, The Shaw Group Inc. and SAON
                         Properties, Inc. Filed herewith. 
                         (Incorporated by reference from the 
                         Company's Current Report on Form 8-K dated
                         February 11, 1997, as amended by Amendment
                         No. 1 to Current Report on Form 8-K/A-1 
                         dated April 9, 1997.)

            11           Computation of Earnings Per Share

            27           Financial Data Schedule



                                       

<PAGE>

<TABLE>

                                   EXHIBIT 11
                        Computation of Earnings Per Share

<CAPTION>

                                                                     Three Months Ended               Six Months Ended
                                                                     February 29 and 28,             February 29 and 28,
                                                                  1996               1997          1996               1997
                                                                  ----               ----          ----               ----

<S>                                                          <C>             <C>                <C>              <C>    

PRIMARY (1):
Weighted average shares outstanding                           9,157,574       11,668,264         9,071,227       10,808,039

Net effect of dilutive stock options based
on the Treasury Stock method using
average market price                                             *               *                  *               336,069
                                                              ---------       ----------         ---------       ----------
                                                              9,157,574       11,668,264         9,071,227       11,144,108
                                                              =========       ==========         =========       ==========


Net income                                                  $ 1,801,373      $ 3,588,407       $ 2,814,498      $ 6,733,850
                                                            ===========      ===========       ===========      ===========

Per share amounts                                           $       .20      $       .31       $       .31      $       .60
                                                            ===========      ===========       ===========      ===========

</TABLE>


*         Outstanding stock options did not materially affect earnings per share
          for the three  months  ended  February 29, 1996 and February 28, 1997,
          and for the six months ended February 29, 1996.

(1)       Fully  diluted  earnings per share  amounts are not  presented in this
          exhibit  since  they are not  materially  different  from the  primary
          earnings per share amounts.

                                       

<PAGE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000914024
<NAME>                        The Shaw Group Inc.
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              AUG-31-1997
<PERIOD-END>                                   FEB-28-1997
<CASH>                                         4,619,403
<SECURITIES>                                   0
<RECEIVABLES>                                  89,706,367
<ALLOWANCES>                                   0
<INVENTORY>                                    75,537,107
<CURRENT-ASSETS>                               175,811,946
<PP&E>                                         83,620,097
<DEPRECIATION>                                 14,829,715
<TOTAL-ASSETS>                                 265,577,110
<CURRENT-LIABILITIES>                          97,029,173
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       103,183,279
<OTHER-SE>                                      25,630,586
<TOTAL-LIABILITY-AND-EQUITY>                   265,577,110
<SALES>                                        161,234,995
<TOTAL-REVENUES>                               161,234,995
<CGS>                                          131,527,211
<TOTAL-COSTS>                                  131,527,211
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             3,619,550
<INCOME-PRETAX>                                8,754,725
<INCOME-TAX>                                   2,841,263
<INCOME-CONTINUING>                            6,733,850
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   6,733,850
<EPS-PRIMARY>                                  .60
<EPS-DILUTED>                                  .60
        


</TABLE>


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