FAIRCHILD CORP
10-Q, 1999-05-12
BOLTS, NUTS, SCREWS, RIVETS & WASHERS
Previous: PRINCIPAL LIFE INSURANCE CO, 13F-HR, 1999-05-12
Next: BARR LABORATORIES INC, 10-Q, 1999-05-12



9

                               UNITED STATES
                                     
                    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 March 28, 1999

                       Commission File Number 1-6560


                          THE FAIRCHILD CORPORATION
          (Exact name of Registrant as specified in its charter)
                                     
          Delaware                            34-0728587
          (State or other jurisdiction of     (I.R.S. Employer Identification
          Incorporation or organization)       No.)
          
          45025 Aviation Drive, Suite 400
          Dulles, VA                                   20166
          (Address of principal executive offices)     (Zip Code)
          
          Registrant's telephone number, including area code    (703) 478-5800
                                     
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 ninety (90) days.

                             YES    X       NO
                                     
Indicate  the number of shares outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date.

                                                   Outstanding at
               Title of Class                      March 28, 1999
     Class A Common Stock, $0.10 Par Value         19,222,606
     Class B Common Stock, $0.10 Par Value          2,624,062



          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                                     
                                   INDEX
                                     

                                                                       Page
PART I.               FINANCIAL INFORMATION

Item 1.Condensed Consolidated Balance Sheets as of June 30, 1998 and
       March 28, 1999 (Unaudited)                                        3

       Consolidated Statements of Earnings (Unaudited) for the Three
       and Nine Months ended March 29, 1998 and March 28, 1999           5

       Condensed Consolidated Statements of Cash Flows (Unaudited)for
       the Nine Months ended March 29, 1998 and March 28, 1999           7

       Notes to Condensed Consolidated Financial Statements (Unaudited)  8

Item 2.Management's Discussion and Analysis of Results of Operations
       and Financial Condition                                          14

Item 3.Quantitative and Qualitative Disclosure About Market Risk        24


PART II.   OTHER INFORMATION

Item 1.Legal Proceedings                                               25

Item 5.Other Information                                               25

Item 6.Exhibits and Reports on Form 8-K                                25

*  For  purposes of Part I of this Form 10-Q, the term "Company" means  The
Fairchild  Corporation, and its subsidiaries, unless  otherwise  indicated.
For   purposes  of  Part  II,  the  term  "Company"  means  The   Fairchild
Corporation, unless otherwise indicated.

                      PART I.  FINANCIAL INFORMATION
<TABLE>
                                     
                       ITEM 1.  FINANCIAL STATEMENTS
                                     
          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                   CONDENSED CONSOLIDATED BALANCE SHEETS
               June 30, 1998 and March 28, 1999 (Unaudited)
                              (In thousands)
                                     
                                     
                                  ASSETS
<CAPTION>

                                          June 30, March 28,
ASSETS                                      1998      1999
                                            (*)             
<S>                                      <C>        <C>
                                                            
CURRENT ASSETS:                                             
Cash and cash equivalents, $746 and $0         
restricted                              $   49,601 $  167,346
Short-term investments                       3,962      3,777
Accounts receivable-trade, less            120,284    101,731
allowances of $5,655 and $3,149
Inventories:                                                
   Finished goods                          187,205    136,918
   Work-in-process                          20,642     21,639
   Raw materials                             9,635      8,416
                                           217,482    166,973
Net current assets of discontinued                          
operations                                  11,613         -
Prepaid expenses and other current          53,081     48,267
assets
Total Current Assets                       456,023    488,094
                                                            
Property, plant and equipment, net of                       
accumulated
  Depreciation of $82,968 and $99,896      118,963    122,876
Net assets held for sale                    23,789     20,625
Net noncurrent assets of discontinued        8,541          
operations                                                 -
Cost in excess of net assets acquired                       
(Goodwill), less
  accumulated amortization of $42,079      168,307    167,164
and $46,081
Investments and advances, affiliated        27,568     29,209
companies
Prepaid pension assets                      61,643     62,597
Deferred loan costs                          6,362      6,377
Long-term investments                      235,435     42,441
Other assets                                50,628     75,448
TOTAL ASSETS                            $1,157,259 $1,014,831

                                     
                                     
                                     
                                     

*Condensed from audited financial statements.

The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.
</TABLE>

<TABLE>
          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                   CONDENSED CONSOLIDATED BALANCE SHEETS
               June 30, 1998 and March 28, 1999 (Unaudited)
                              (In thousands)
                                     
                   LIABILITIES AND STOCKHOLDERS' EQUITY
<CAPTION>

                                         June 30, March 28,
                                           1998     1999
<S>                                      <C>       <C>
                                                           
CURRENT LIABILITIES:                        (*)            
Bank notes payable and current                  
maturities of long-term debt           $   20,665 $    34,020
Accounts payable                           53,859      31,942
Other accrued liabilities                  92,743      71,158
Income taxes                               28,311      15,760
Net current liabilities of discontinued                    
operations                                      -       7,985
Total Current Liabilities                 195,578     160,865
                                                           
LONG-TERM LIABILITES:                                      
Long-term debt, less current maturities   295,402     227,475
Other long-term liabilities                23,767      26,303
Retiree health care liabilities            42,103      43,356
Noncurrent income taxes                    95,176     104,635
Minority interest in subsidiaries          31,674      30,502
TOTAL LIABILITIES                         683,700     593,136
                                                           
STOCKHOLDERS' EQUITY:                                      
Class A common stock, $0.10 par value;                     
authorized
  40,000 shares, 26,747 (26,679 in June)                   
shares issued and
  19,257 (20,429 in June) shares            2,667       2,674
outstanding
Class B common stock, $0.10 par value;                     
authorized 20,000
   shares, 2,622 (2,625 in June) shares       263         262
issued and outstanding
Paid-in capital                           195,112     195,679
Retained earnings                         311,039     294,911
Cumulative other comprehensive income      16,386       2,179
Treasury stock, at cost, 7,490 (6,250 in  (51,908)    (74,010)
June) shares of Class A
   common stock
TOTAL STOCKHOLDERS' EQUITY                473,559     421,695
TOTAL LIABILITIES AND STOCKHOLDERS'             
EQUITY                                  $1,157,259 $1,014,831








*Condensed from audited financial statements

The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.
</TABLE>

<TABLE>
          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
               CONDENSED STATEMENTS OF EARNINGS (Unaudited)
 For The Three (3) and Nine (9) Months Ended March 29, 1998 and March 28,
                                   1999
                   (In thousands, except per share data)
<CAPTION>
                                     
                                        Three Months     Nine Months
                                           Ended            Ended
                                      3/29/98 3/28/99  3/29/98 3/28/99
<S>                                   <C>     <C>      <C>      <C>
REVENUE:                                                              
   Net sales                         $164,164 $ 146,352 $ 567,142 $446,072
   Other income, net                      847       704     5,451    1,473
                                      165,011   147,056   572,593  447,545
COSTS AND EXPENSES:                                                   
   Cost of goods sold                 126,374   109,462   426,201  356,448
   Selling, general & administrative   28,219    28,049   107,187   83,495
   Amortization of goodwill             1,573     1,364     4,179    4,002
                                      156,166   138,875   537,567  443,945

 OPERATING INCOME                       8,845     8,181    35,026    3,600

 Interest expense                       9,369     7,075    38,027   22,281
 Interest income                         (587)     (267)   (1,501)  (1,326)
 Net interest expense                   8,782     6,808    36,526   20,955
 Investment income (loss)                 234    36,876    (4,946)  37,710
 Nonrecurring gain on disposal of                                     
subsidiary                            123,991         -   123,991        -
 Earnings from continuing operations                                  
before taxes                          124,288    38,249   117,545   20,355
 Income tax provision                 (52,295)  (13,749)  (48,432)  (7,316)
 Equity in earnings of affiliates,                                    
net                                       330       132     1,709    1,821
 Minority interest, net               (21,905)   (4,249)  (23,780)  (2,114)
 Earnings from continuing operations   50,418    20,383    47,042   12,746
 Loss from discontinued operations,                                   
net                                    (1,578)        -    (4,260)       -
 Gain (loss) on disposal of                                           
discontinued operations, net           46,548   (19,694)   76,522  (28,874)
 Extraordinary items, net              (3,701)        -    (6,725)       -
 NET EARNINGS (LOSS)                 $ 91,687  $    689  $112,579 $(16,128)

 Other comprehensive income (loss),                                   
net of tax:
 Foreign currency translation                                         
adjustments                           (2,178)   (6,139)   (3,750)   1,413
 Unrealized holding changes on                                        
securities arising during the period   14,540  (12,865)   14,540  (15,620)
 Other comprehensive income (loss)     12,362  (19,004)   10,790  (14,207)
 COMPREHENSIVE INCOME (LOSS)         $104,049 $(18,315) $123,369 $(30,335)



The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.
</TABLE>

<TABLE>
          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
               CONDENSED STATEMENTS OF EARNINGS (Unaudited)
 For The Three (3) and Nine (9) Months Ended March 29, 1998 and March 28,
                                   1999
                   (In thousands, except per share data)
                                     
<CAPTION>
                                     
                                        Three Months     Nine Months
                                           Ended            Ended
                                      3/29/98 3/28/99  3/29/98 3/28/99
<S>                                   <C>     <C>      <C>      <C>
                                                                      
BASIC EARNINGS PER SHARE:                                             
Earnings from continuing operations   $  2.52  $  0.93 $  2.62 $  0.58
Loss from discontinued operations,                                    
net                                     (0.08)        -  (0.24)      -
Gain (loss) on disposal of                                            
discontinued operations, net             2.32    (0.90)   4.27   (1.30)
Extraordinary items, net                (0.18)       -   (0.37)      -
NET EARNINGS (LOSS)                   $  4.58  $  0.03 $  6.28 $ (0.72)
 Other comprehensive income (loss),                                   
net of tax:
 Foreign currency translation    
adjustments                           $ (0.11) $ (0.28)$ (0.21)$  0.06
 Unrealized holding changes on                                        
securities arising during the period     0.73    (0.59)   0.81   (0.71)
 Other comprehensive income (loss)       0.62    (0.87)   0.60   (0.65)
 COMPREHENSIVE INCOME (LOSS)          $  5.20  $ (0.84)$  6.88 $ (1.37)
                                                                      
DILUTED EARNINGS PER SHARE:                                           
Earnings from continuing operations   $  2.41  $  0.92 $  2.50 $  0.57
Loss from discontinued operations,                                    
net                                     (0.08)       -   (0.23)      -
Gain (loss) on disposal of                                            
discontinued operations, net             2.22    (0.89)   4.07   (1.28)
Extraordinary items, net                (0.18)       -   (0.36)      -
NET EARNINGS (LOSS)                   $  4.37  $  0.03 $  5.98 $ (0.71)
 Other comprehensive income (loss),                                   
net of tax:
 Foreign currency translation
adjustments                           $ (0.10) $ (0.28)$ (0.20)$  0.06
 Unrealized holding changes on                                        
securities arising during the period     0.69    (0.58)   0.77   (0.69)
 Other comprehensive income (loss)       0.59    (0.86)   0.57   (0.63)
 COMPREHENSIVE INCOME (LOSS)          $  4.96  $ (0.83)$  6.55 $ (1.34)
Weighted average shares outstanding:                                  
  Basic                                20,036   21,872  17,938  22,129
  Diluted                              20,922   22,165  18,813  22,552













The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.
</TABLE>

<TABLE>
          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
        CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
      For The Nine (9) Months Ended March 29, 1998 and March 28, 1999
                              (In thousands)
<CAPTION>


                                         For the Nine Months Ended
                                               3/29/98 3/28/99
<S>                                           <C>       <C>
Cash flows from operating activities:                         
        Net earnings (loss)                   $112,579  $(16,128)
        Depreciation and amortization           16,480    17,371
        Amortization of deferred loan fees       2,057       888
        Accretion of discount on long-term                    
liabilities                                      2,744     3,854
        Net (gain) loss on divestiture of                     
subsidiaries                                   (99,766)        -
        Net gain on the sale of discontinued                  
operations                                    (135,736)        -
        Extraordinary items, net of cash                      
payments                                         6,725         -
        Distributed earnings of affiliates,                   
net                                               (165)    3,376
        Minority interest                       23,780     2,114
        Change in assets and liabilities       (50,735)  (44,431)
        Non-cash charges and working capital                  
changes of discontinued operations              18,083    12,445
        Net cash used for operating                           
activities                                    (103,954)  (20,511)
 Cash flows from investing activities:                        
        Purchase of property, plant and                       
equipment                                      (23,706)  (18,694)
        Acquisition of minority interest in                   
subsidiaries                                   (26,383)        -
        Acquisition of subsidiaries, net of                   
cash acquired                                  (32,404)   (3,940)
        Net proceeds received from investment                 
securities                                       9,202   173,424
        Gross proceeds received from the                      
divestiture of subsidiary                            -    60,397
        Net proceeds received from the sale                   
of discontinued operations                     167,987         -
        Changes in net assets held for sale                   
                                                 2,239     3,526
        Other, net                                 180       283
        Investing activities of discontinued                  
operations                                      (3,328)     (542)
        Net cash provided by investing                        
activities                                      93,787   214,454
 Cash flows from financing activities:                        
        Proceeds from issuance of debt         178,036    80,127
        Debt repayments and repurchase of                     
debentures, net                               (177,056) (135,569)
        Issuance of Class A common stock        54,176       153
        Purchase of treasury stock                   -   (22,101)
        Financing activities of discontinued                  
operations                                       (100)        30
        Net cash provided by (used for)                       
financing activities                            55,056   (77,360)
        Effect of exchange rate changes on                    
cash                                            (2,496)    1,162
        Net increase in cash and cash                         
equivalents                                     42,393   117,745
        Cash and cash equivalents, beginning                  
of the year                                     19,420    49,601
        Cash and cash equivalents, end of the  
period                                        $ 61,813  $167,346








The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.
</TABLE>

          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
                     (In thousands, except share data)

1.   FINANCIAL STATEMENTS

      The  consolidated  balance  sheet  as  of  March  28,  1999  and  the
consolidated  statements of earnings and cash flows  for  the  nine  months
ended  March 29, 1998 and March 28, 1999 have been prepared by the Company,
without  audit.  In the opinion of management, all adjustments  (consisting
of  normal recurring adjustments) necessary to present fairly the financial
position, results of operations and cash flows at March 28, 1999,  and  for
all  periods presented, have been made.  The balance sheet at June 30, 1998
was condensed from the audited financial statements as of that date.

      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 and notes thereto included in the Company's June 30, 1998 Annual
Report  on  Form 10-K and the Banner Aerospace, Inc. March 31, 1998  Annual
Report on Form 10-K.  The results of operations for the period ended  March
28,  1999 are not necessarily indicative of the operating results  for  the
full  year.  Certain  amounts  in  the  prior  year's  quarterly  financial
statements have been reclassified to conform to the current presentation.

2.   BUSINESS COMBINATIONS

      The Company has accounted for the following acquisitions by using the
purchase  method.   The respective purchase price is assigned  to  the  net
assets  acquired based on the fair value of such assets and liabilities  at
the respective acquisition dates.

      On November 28, 1997, the Company acquired AS+C GmbH, Aviation Supply
+  Consulting  ("AS+C")  in  a  business combination  accounted  for  as  a
purchase.  The  total  cost  of the acquisition was  $14.0  million,  which
exceeded  the  fair  value of the net assets of AS+C by approximately  $8.1
million,  which is allocated as goodwill and amortized using the  straight-
line method over 40 years. The Company purchased AS+C with cash borrowings.
AS+C  is  an aerospace parts, logistics, and distribution company primarily
servicing European original equipment manufacturers.

     On January 13, 1998, Banner completed the disposition of substantially
all  of  the  assets  and  certain liabilities of certain  subsidiaries  to
AlliedSignal Inc., in exchange for shares of AlliedSignal Inc. common stock
with  an  aggregate  value  of  $369 million.  The  assets  transferred  to
AlliedSignal  Inc.  consisted primarily of Banner's hardware  group,  which
included  the  distribution of bearings, nuts, bolts,  screws,  rivets  and
other  types of fasteners, and its PacAero unit. Approximately $196 million
of  the  common  stock received from AlliedSignal Inc. was  used  to  repay
outstanding  term  loans of Banner's subsidiaries  and  related  fees.  The
Company accounts for its investment in AlliedSignal Inc. common stock as an
available-for-sale security.

      On  March 2, 1998, the Company consummated the acquisition of Edwards
and Lock Management Corporation, doing business as Special-T Fasteners,  in
a  business  combination  accounted for as a  purchase.  The  cost  of  the
acquisition  was  approximately  $50.0  million,  of  which  50.1%  of  the
contractual  purchase price was paid in shares of Class A Common  Stock  of
the  Company  and 49.9% was paid in cash. The total cost of the acquisition
exceeded  the  fair value of the net assets of Special-T  by  approximately
$23.6  million,  which is being allocated as goodwill, and amortized  using
the straight-line method over 40 years.  Special-T manages the logistics of
worldwide  distribution  of  Company manufactured  precision  fasteners  to
customers  in the aerospace industry, government agencies, OEMs, and  other
distributors.

     On December 31, 1998, Banner consummated the sale of Solair, Inc., its
largest subsidiary in the rotables group, to Kellstrom Industries, Inc., in
exchange  for approximately $60.4 million in cash and a warrant to purchase
300,000  shares  of  common stock of Kellstrom. In  December  1998,  Banner
recorded  a $19.3 million pre-tax loss from the sale of Solair.  This  loss
was  included in cost of goods sold as it was primarily attributable to the
bulk sale of inventory at prices below the carrying amount of inventory.

     On February 22, 1999, the Company used available cash to acquire 77.3%
of SNEP S.A. for approximately $5.0 million, including $1.1 million of debt
assumed,  in a business combination accounted for as a purchase. The  total
cost  of the acquisition exceeded the fair value of the net assets of  SNEP
by  approximately $3.8 million, which is preliminarily being  allocated  as
goodwill, and amortized using the straight-line method over 40 years.  SNEP
is  a  French  manufacturer  of precision machined  self-locking  nuts  and
special  threaded fasteners serving the European industrial, aerospace  and
automotive markets.

3.   DISCONTINUED OPERATIONS

      For  the Company's fiscal years ended June 30, 1996, 1997, 1998,  and
for   the   first  nine  months  of  fiscal  1999,  Fairchild  Technologies
("Technologies")  had  pre-tax  operating  losses  of  approximately   $1.5
million, $3.6 million, $48.7 million, and $25.0 million, respectively.  The
after-tax operating loss from Technologies exceeded the June 1998  estimate
recorded  for  expected  losses  by $9.2 million  through  March  1999.  An
additional  after-tax  charge of $19.7 million was  recorded  in  the  nine
months  ended March 28, 1999, based on a current estimate of the  remaining
losses  in  connection  with  the disposition of  Technologies.  While  the
Company  believes  that  $19.7  million is  a  reasonable  charge  for  the
remaining  losses  to  be  incurred from  Technologies,  there  can  be  no
assurance that this estimate is adequate.

      During  the third quarter of fiscal 1999, the Semiconductor Equipment
Group of Technologies ceased all manufacturing activities, began to dispose
of  its production machinery and existing inventory, informed customers and
business  partners  that  it  has  discontinued  operations,  significantly
reduced  its  workforce,  and  stepped up  the  level  of  discussions  and
negotiations  with  other companies regarding the  sale  of  its  remaining
assets.  Technologies  is  also exploring several alternative  transactions
with potential successors the business of its Optical Disc Equipment Group,
but  has  made  no  definitive arrangement for its disposition.  Additional
information regarding discontinued operations is set forth in Footnote 4 of
the Consolidated Financial Statements of the Company's June 30, 1998 Annual
Report on Form 10-K.

4.   PRO FORMA FINANCIAL STATEMENTS

      The  unaudited pro forma consolidated financial information  for  the
nine  months  ended March 29, 1998, present the results  of  the  Company's
operations  as  though  the  divestitures of Banner's  hardware  group  and
Solair,  and  the acquisitions of Special-T and AS+C, had  been  in  effect
since  the  beginning of fiscal 1998. The unaudited pro forma  consolidated
financial information for the nine months ended March 28, 1999 provide  the
results of the Company's operations as though the divestiture of Solair had
been  in  effect  since  the  beginning  of  fiscal  1999.  The  pro  forma
information is based on the historical financial statements of the Company,
Banner,   Special-T,   and  AS+C  giving  effect  to   the   aforementioned
transactions.  In  preparing the pro forma data,  certain  assumptions  and
adjustments  have  been  made, including changes in  interest  expense  for
revised  debt structures and estimates of changes to goodwill amortization.
The following unaudited pro forma information is not necessarily indicative
of  the  results  of operations that would actually have  occurred  if  the
transactions had been in effect since the beginning of each period, nor are
they indicative of future results of the Company.
<TABLE>
<CAPTION>

                                               For the Nine
                                               Months Ended
                                            March 29, March 28,
                                              1998       1999
<S>                                         <C>       <C>
Net sales                                  $413,254    $417,753
Gross profit                                 93,670     102,971
Earnings (loss) from continuing operations    1,832      22,461
Earnings (loss) from continuing operations, 
per  basic share                           $   0.10    $   1.02
Earnings (loss) from continuing operations, 
per diluted share                          $   0.10    $   1.00
</TABLE>

      The  pro  forma  financial  information has  not  been  adjusted  for
nonrecurring gains from disposal of discontinued operations, reductions  in
interest  expense and investment income that have occurred or are  expected
to occur from these transactions within the ensuing year.

5.   EQUITY SECURITIES

      The  Company  had  19,257,360 shares of  Class  A  common  stock  and
2,621,652  shares of Class B common stock outstanding at  March  28,  1999.
Class  A  common  stock is traded on both the New York  and  Pacific  Stock
Exchanges.  There is no public market for the Class B common stock.  Shares
of  Class  A common stock are entitled to one vote per share and cannot  be
exchanged  for  shares of Class B common stock.  Shares of Class  B  common
stock  are  entitled to ten votes per share and can be  exchanged,  at  any
time,  for shares of Class A common stock on a share-for-share basis.   For
the  nine months ended March 28, 1999, 40,575 and 14,969 shares of Class  A
Common  Stock were issued as a result of the exercise of stock options  and
the   Special-T  restricted  stock  plan,  respectively,  and  shareholders
converted  3,064 shares of Class B common stock into Class A common  stock.
In  accordance with terms of the Special-T Acquisition, as amended,  during
the  nine  months ended March 28, 1999, the Company issued 9,911 restricted
shares  of  the  Company's  Class  A Common  Stock  for  additional  merger
consideration. Additionally, the Company's Class A common stock outstanding
was  effectively  reduced  as  a result of 1,239,750  shares  purchased  by
Banner. The shares purchased by Banner are considered as treasury stock for
accounting purposes.

6.   RESTRICTED CASH

      On  March 28, 1999, the Company did not have any restricted cash.  On
June  30, 1998, the Company had restricted cash of approximately $746,  all
of which was maintained as collateral for certain debt facilities.

7.   SUMMARIZED STATEMENT OF EARNINGS INFORMATION

       The   following  table  presents  summarized  historical   financial
information,  on  a  combined  100%  basis,  of  the  Company's   principal
investments, which are accounted for using the equity method.
<TABLE>
<CAPTION>

                                         For the Nine Months Ended
                                            March 29,  March 28,
                                              1998       1999
<S>                                        <C>         <C>
 Net sales                                   $ 63,615   $ 55,102
 Gross profit                                  23,095     18,603
 Earnings from continuing operations            9,769     10,207
 Net earnings                                   9,769     10,207
</TABLE>

      The  Company  owns  approximately 31.9% of Nacanco  Paketleme  common
stock.   The Company recorded equity earnings of $2,010 (net of  an  income
tax  provision  of  $1,083) and $2,105 (net of an income tax  provision  of
$1,134)  from this investment for the nine months ended March 29, 1998  and
March 28, 1999, respectively.

8.   MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES

      On  March 28, 1999, the Company had $30,502 of minority interest,  of
which  $29,743 represents Banner. On March 28, 1999, minority  shareholders
held approximately 17% of Banner's outstanding common stock. For additional
information regarding our acquisition of all the remaining stock in  Banner
the Company did not previously own, please refer to Note 11.

9.   EARNINGS PER SHARE

      The  following table illustrates the computation of basic and diluted
earnings per share:
<TABLE>
<CAPTION>

                                     Three Months Ended Nine Months Ended
                                      3/29/98   3/28/99 3/29/98 3/28/99
<S>                                   <C>      <C>       <C>      <C>
Basic earnings per share:                                          
 Earnings from continuing operations   $50,418  $20,383 $47,042 $12,746
 Common shares outstanding              20,036   21,872  17,938  22,129
 Basic earnings from continuing              
operations per share                   $  2.52  $  0.93 $  2.62 $  0.58
                                                                      
Diluted earnings per share:                                        
 Earnings from continuing operations   $50,418  $20,383 $47,042 $12,746
 Common shares outstanding              20,036   21,872  17,938  22,129
 Options                                   595      208     579     128
 Warrants                                  291       85     296     295
 Total shares outstanding               20,922   22,165  18,813  22,552
 Diluted earnings from continuing    
operations per share                   $  2.41  $  0.92 $  2.50  $ 0.57
</TABLE>

      Subsequent to March 28, 1999 the Company issued 2,981,412  shares  of
Class  A common stock to shareholders' of Banner as a result of the  Banner
Merger  (see Note 11). Additionally, participants in Banner's stock  option
plans now hold stock options under the Company's plan which entitle them to
purchase  870,315  shares of Class A common stock. These  shares  were  not
included in the earnings per share calculations for the periods ended March
28,  1999 and could be dilutive in subsequent periods. No adjustments  were
made  to  earnings per share calculations for discontinued  operations  and
extraordinary items.

10.  CONTINGENCIES

     Government Claims

      The  Corporate Administrative Contracting Officer (the "ACO"),  based
upon  the  advice of the United States Defense Contract Audit  Agency,  has
made  a  determination that Fairchild Industries, Inc.  ("FII"),  a  former
subsidiary  of  the  Company,  did  not  comply  with  Federal  Acquisition
Regulations  and Cost Accounting Standards in accounting for (i)  the  1985
reversion  to  FII of certain assets of terminated defined benefit  pension
plans,  and  (ii)  pension  costs upon the closing  of  segments  of  FII's
business.   The  ACO  has  directed FII to prepare  cost  impact  proposals
relating  to  such  plan terminations and segment closings  and,  following
receipt  of  such cost impact proposals, may seek adjustments  to  contract
prices.   The  ACO alleges that substantial amounts will  be  due  if  such
adjustments are made, however, an estimate of the possible loss or range of
loss from the ACO's assertion cannot be made.  The Company believes it  has
properly  accounted for the asset reversions in accordance with  applicable
accounting standards.  The Company has held discussions with the government
to attempt to resolve these pension accounting issues.

     Environmental Matters

      The  Company's operations are subject to stringent government imposed
environmental  laws  and regulations concerning, among  other  things,  the
discharge  of materials into the environment and the generation,  handling,
storage, transportation and disposal of waste and hazardous materials.   To
date,  such  laws  and regulations have not had a material  effect  on  the
financial  condition,  results of operations, or  net  cash  flows  of  the
Company,  although the Company has expended, and can be expected to  expend
in  the  future,  significant  amounts for investigation  of  environmental
conditions   and   installation   of  environmental   control   facilities,
remediation   of  environmental  conditions  and  other  similar   matters,
particularly in the Aerospace Fasteners segment.

      In  connection with its plans to dispose of certain real estate,  the
Company  must investigate environmental conditions and may be  required  to
take  certain  corrective action prior or pursuant to any such disposition.
In   addition,  management  has  identified  several  areas  of   potential
contamination  at or from other facilities owned, or previously  owned,  by
the  Company, that may require the Company either to take corrective action
or to contribute to a clean-up.  The Company is also a defendant in certain
lawsuits  and  proceedings  seeking to  require  the  Company  to  pay  for
investigation or remediation of environmental matters and has been  alleged
to  be  a  potentially  responsible party  at  various  "Superfund"  sites.
Management  of the Company believes that it has recorded adequate  reserves
in  its  financial statements to complete such investigation and  take  any
necessary  corrective  actions  or  make any  necessary  contributions.  No
amounts  have been recorded as due from third parties, including  insurers,
or  set off against, any liability of the Company, unless such parties  are
contractually obligated to contribute and are not disputing such liability.

      As of March 28, 1999, the consolidated total recorded liabilities  of
the Company for environmental matters was approximately $8.5 million, which
represented  the  estimated probable exposures for these  matters.   It  is
reasonably  possible that the Company's total exposure  for  these  matters
could be approximately $15.0 million.

     Other Matters

      In connection with the disposition of Banner's hardware business, the
Company  received  notice  on  January 12, 1999  from  AlliedSignal  making
indemnification claims against the Company for $18.9 million.  Although the
Company  believes  that the amount of the claim is far  in  excess  of  any
amount  that  AlliedSignal is entitled to recover  from  the  Company,  the
Company is in the process of reviewing such claims and is unable to predict
the ultimate outcome of such matter.

      The  Company  is  involved  in  various  other  claims  and  lawsuits
incidental to its business, some of which involve substantial amounts.  The
Company, either on its own or through its insurance carriers, is contesting
these  matters.  In the opinion of management, the ultimate  resolution  of
the  legal  proceedings, including those mentioned above, will not  have  a
material  adverse effect on the financial condition, or future  results  of
operations or net cash flows of the Company.

11.  SUBSEQUENT EVENTS

The KTI Acquisition

      On  April 20, 1999, the Company completed the acquisition of  all  of
Kaynar  Technologies,  Inc. ("KTI") capital stock  for  approximately  $222
million and assumed approximately $103 million of KTI's existing debt,  the
majority of which was refinanced at closing. In addition, the Company  paid
$28  million  for  a  covenant not to compete from KTI's largest  preferred
shareholder. The acquisition was financed with existing cash, the  sale  of
$225  million  of 10 3/4% senior subordinated notes due 2009 (the  "Notes")
and a new bank credit facility.

The Banner Merger

      On  April  8,  1999, the Company acquired the remaining  15%  of  the
outstanding common and preferred stock of Banner not already owned  by  the
Company, through the merger (the ''Banner Merger'') of Banner with  one  of
the  Company's  subsidiaries. Under the terms of the  Banner  Merger,  each
share  of Banner's preferred stock was converted into the right to  receive
one  share  of  Banner common stock and each share of Banner  common  stock
(other  than  those owned by the Company) was converted into the  right  to
receive  0.7885 shares of the Company's Class A common stock.  The  Company
issued  2,981,412 shares of Class A common stock as a result of the  Banner
Merger. Banner is now our wholly-owned subsidiary of the Company.

New Credit Facility

     Simultaneous with the consummation of the KTI Acquisition and the sale
of  the  Notes,  we entered into a new $325.0 million credit facility  (the
''New Credit Facility'') which consists of a $225.0 million term loan,  and
a  $100.0  million  revolving credit facility of which approximately  $31.5
million  was  drawn  upon  the acquisition of KTI (excluding  approximately
$19.0  million  of  outstanding letters of credit).  The  term  loan  bears
interest  at  LIBOR  plus  3.25% and the revolving  credit  facility  bears
interest at LIBOR plus 3.0%. Additionally, the revolving credit facility is
subject  to a non-use fee of ??%. The term loan matures on April  30,  2006
and the revolving credit facility matures on April 30, 2005.

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

      The Fairchild Corporation (the "Company") was incorporated in October
1969,  under the laws of the State of Delaware.  On November 15, 1990,  the
Company  changed  its name from Banner Industries, Inc.  to  The  Fairchild
Corporation.   The Company is the owner of 100% of RHI Holdings,  Inc.  and
Banner Aerospace, Inc.  RHI is the owner of 100% of Fairchild Holding Corp.
The  Company's principal operations are conducted through Banner  and  FHC.
The  Company holds a significant equity interest in Nacanco Paketleme, and,
during  the  period  covered  by this report,  held  a  significant  equity
interest  in Shared Technologies Fairchild Inc. ("STFI").  (See Note  4  to
the  June 30, 1998 Form 10-K Consolidated Financial Statements, as  to  the
disposition of the Company's interest in STFI.)

      The  following  discussion  and analysis  provide  information  which
management  believes  is relevant to assessment and  understanding  of  the
Company's consolidated results of operations and financial condition.   The
discussion  should  be read in conjunction with the consolidated  financial
statements and notes thereto.

GENERAL

      The  Company is a leading worldwide aerospace and industrial fastener
manufacturer  and  distribution logistics manager and  through  Banner,  an
international  supplier  to the airlines and general  aviation  businesses,
distributing  a wide range of aircraft parts and related support  services.
Through internal growth and strategic acquisitions, we have become  one  of
the  leading  suppliers  of fasteners to aircraft  OEM's  such  as  Boeing,
Lockheed  Martin,  Northrop  Grumman, and the  Airbus  consortium  members,
including,  Aerospatiale, DaimlerCrysler Aerospace, British  Aerospace  and
CASA.

      The  Company's aerospace business consists of two segments: aerospace
fasteners and aerospace parts distribution. The aerospace fasteners segment
manufactures  and markets high performance fastening systems  used  in  the
manufacture  and  maintenance  of commercial  and  military  aircraft.  The
aerospace parts distribution segment stocks and distributes a wide  variety
of aircraft parts to commercial airlines and air cargo carriers, fixed-base
operators, corporate aircraft operators and other aerospace companies.

CAUTIONARY STATEMENT

      Certain  statements  in  the  financial discussion  and  analysis  by
management  contain  forward-looking  information  that  involve  risk  and
uncertainty,   including   current  trend  information,   projections   for
deliveries,  backlog, and other trend projections.  Actual  future  results
may  differ materially depending on a variety of factors, including product
demand;  performance issues with key suppliers; customer  satisfaction  and
qualification  issues;  labor  disputes;  governmental  export  and  import
policies;  worldwide  political stability and economic  growth;  and  legal
proceedings.

RESULTS OF OPERATIONS

Business Combinations

      The  following  discussion summarizes certain  business  combinations
completed  by  the Company which significantly affect the comparability  of
the period to period results presented.

      On  November  20,  1997, STFI entered into a  merger  agreement  with
Intermedia Communications Inc. ("Intermedia") pursuant to which holders  of
STFI  common  stock received $15.00 per share in cash (the "STFI  Merger").
The  Company was paid approximately $178.0 million in cash (before tax  and
selling  expenses) in exchange for the common and preferred stock  of  STFI
owned  by  the  Company.  The results of STFI have been  accounted  for  as
discontinued operations.

      On November 28, 1997, the Company acquired AS+C GmbH, Aviation Supply
+  Consulting  ("AS+C")  in  a  business combination  accounted  for  as  a
purchase.  The  total  cost  of the acquisition was  $14.0  million,  which
exceeded  the  fair  value of the net assets of AS+C by approximately  $8.1
million,  which is allocated as goodwill and amortized using the  straight-
line method over 40 years. The Company purchased AS+C with cash borrowings.
AS+C  is  an aerospace parts, logistics, and distribution company primarily
servicing the European OEMs market.

     On January 13, 1998, Banner completed the disposition of substantially
all  of  the  assets  and  certain liabilities of certain  subsidiaries  to
AlliedSignal Inc., in exchange for shares of AlliedSignal Inc. common stock
with  an  aggregate  value  of  $369 million.  The  assets  transferred  to
AlliedSignal  Inc.  consisted primarily of Banner's hardware  group,  which
included  the  distribution of bearings, nuts, bolts,  screws,  rivets  and
other  types of fasteners, and its PacAero unit. Approximately $196 million
of  the  common  stock received from AlliedSignal Inc. was  used  to  repay
outstanding  term  loans of Banner's subsidiaries  and  related  fees.  The
Company  accounts for its remaining investment in AlliedSignal Inc.  common
stock as an available-for-sale security.

      On  March 2, 1998, the Company consummated the acquisition of Edwards
and Lock Management Corporation, doing business as Special-T Fasteners,  in
a  business  combination  accounted for as a  purchase.  The  cost  of  the
acquisition  was  approximately  $50.0  million,  of  which  50.1%  of  the
contractual  purchase price was paid in shares of Class A Common  Stock  of
the  Company  and 49.9% was paid in cash. The total cost of the acquisition
exceeded  the  fair value of the net assets of Special-T  by  approximately
$23.6  million,  which is being allocated as goodwill, and amortized  using
the straight-line method over 40 years.  Special-T manages the logistics of
worldwide  distribution  of  Company manufactured  precision  fasteners  to
customers  in the aerospace industry, government agencies, OEMs, and  other
distributors.

     On December 31, 1998, Banner consummated the sale of Solair, Inc., its
largest subsidiary in the rotables group, to Kellstrom Industries, Inc., in
exchange  for approximately $60.4 million in cash and a warrant to purchase
300,000  shares  of  common stock of Kellstrom. In  December  1998,  Banner
recorded  a $19.3 million pre-tax loss from the sale of Solair.  This  loss
was  included in cost of goods sold as it was primarily attributable to the
bulk sale of inventory at prices below the carrying amount of inventory.

Consolidated Results

      The  Company  currently reports in two principal  business  segments:
Aerospace  Fasteners and Aerospace Distribution. The  results  of  the  Gas
Springs  Division  are included in the Corporate and Other  classification.
The  following table illustrates the historical sales and operating  income
of  the Company's operations for the three and nine months ended March  29,
1998 and March 28, 1999, respectively.
<TABLE>
<CAPTION>
(In thousands)
                             Three Months Ended   Nine Months Ended
                               3/29/98  3/28/99   3/29/98  3/28/99
<S>                           <C>       <C>       <C>       <C>
 Sales by Segment:                                                 
   Aerospace Fasteners     $102,857  $103,749  $270,718  $303,071
   Aerospace Distribution    60,865    41,082   303,393   138,448
   Corporate and Other        1,442     1,521     4,166     4,553
   Intersegment Eliminations                                
(a)                          (1,000)        -   (11,135)        -
 TOTAL SALES               $164,164  $146,352  $567,142  $446,072
 Operating Results by Segment:
   Aerospace Fasteners     $  9,668  $ 10,913  $ 18,560  $ 29,390
   Aerospace Distribution     2,085     2,289    19,170   (13,278)
   Corporate and Other       (2,908)   (5,021)   (2,704)  (12,512)
 OPERATING INCOME          $  8,845  $  8,181  $ 35,026  $  3,600

(a) Represents intersegment sales from the Aerospace Fasteners segment to
the Aerospace Distribution segment.
</TABLE>

      The  following table illustrates sales and operating  income  of  the
Company's operations by segment, on an unaudited pro forma basis, as though
the   divestitures  of  Banner's  hardware  group  and  Solair,   and   the
acquisitions  of Special-T and AS+C had been in effect for  the  three  and
nine months ended March 29, 1998, and the divestiture of Solair had been in
effect  for the three and nine months ended March 28, 1999. The  pro  forma
information is based on the historical financial statements of the Company,
Banner,   Special-T,   and  AS+C  giving  effect  to   the   aforementioned
transactions.  The pro forma information is not necessarily  indicative  of
the  results  of  operations  that would  actually  have  occurred  if  the
transactions had been in effect since the beginning of each period, nor  is
it necessarily indicative of future results of the Company.
<TABLE>
<CAPTION>

(In thousands)
                            Three Months Ended Nine Months Ended                                                           
                              3/29/98  3/28/99 3/29/98 3/28/99
<S>                           <C>      <C>      <C>      <C>
 Sales by Segment:                                             
   Aerospace Fasteners      $102,857 $103,749  $287,072 $303,071
   Aerospace Distribution     38,978   41,082   122,016  110,129
   Corporate and Other         1,442    1,521     4,166    4,553
 TOTAL SALES                $143,277 $146,352  $413,254 $417,753
 Operating Results by Segment:
   Aerospace Fasteners      $  9,668 $ 10,913  $ 22,148 $ 29,390
   Aerospace Distribution      2,199    2,289     7,492    5,864
   Corporate and Other        (2,439)  (5,021)   (2,704) (12,512)
 OPERATING INCOME           $  9,428 $  8,181  $ 26,936 $ 22,742
</TABLE>

      Net  sales  of  $146.4 million in the third quarter  of  fiscal  1999
decreased  by $17.8 million, or 10.9%, compared to sales of $164.2  million
in  the  third quarter of fiscal 1998. Net sales of $446.1 million  in  the
first  nine  months of fiscal 1999 decreased by $121.1 million,  or  21.3%,
compared  to  sales of $567.1 million in the first nine  months  of  fiscal
1998.  The  decrease  is primarily attributable to  the  loss  of  revenues
resulting  from  the  disposition of Banner's hardware  group  and  Solair.
Approximately  2.2% of the current nine months sales growth came  from  the
commercial    aerospace    industry.   Recent   acquisitions    contributed
approximately  1.9%  and  3.4% to sales growth in  the  fiscal  1999  third
quarter  and nine-month periods, respectively. While divestitures decreased
growth  by  approximately 12.7% and 27.0% in the fiscal 1999 third  quarter
and  nine-month  periods, respectively. On a pro  forma  basis,  net  sales
increased  1.1%  for the nine months ended March 28, 1999 compared  to  the
same period ended March 29, 1998.

     Gross margin as a percentage of sales was 20.1% and 24.9% for the nine
months  ended March 28, 1999 and March 29, 1998, respectively. Included  in
cost of goods sold for the nine months ended March 28, 1999 was a charge of
$19.3  million  recognized  from  the sale  of  Solair.   This  charge  was
attributable  primarily to the bulk sale of inventory at prices  below  the
carrying amount of the inventory.  Excluding this charge, gross margin as a
percentage of sales was 24.9% and 24.4% in the first nine months of  fiscal
1998  and  1999, respectively. The lower margins in the fiscal 1999  period
are  attributable to a change in product mix in the Aerospace  Distribution
segment  as  a  result  of  the  disposition of  Banner's  hardware  group.
Partially  offsetting  the  overall lower margins  was  an  improvement  in
margins within the Aerospace Fasteners segment resulting from acquisitions,
efficiencies associated with increased production, improved skills  of  the
work  force,  and reduction in the payment of overtime. Gross margin  as  a
percentage of sales was 23.0% and 25.2% in the third quarter of fiscal 1998
and 1999, respectively.

     Selling, general & administrative expense as a percentage of sales was
18.9%  and  18.7%  in  the  nine month period  of  fiscal  1998  and  1999,
respectively.  The  improvement in the fiscal 1999 period  is  attributable
primarily   to   administrative  efficiencies  of  the  Company's   ongoing
operations.

     Other income decreased $4.0 million in the first nine months of fiscal
1999,  compared  to  the  first nine months of  fiscal  1998.  The  Company
recognized  $4.4 million of income in the prior period from the involuntary
conversion  of air rights over a portion of the property the  Company  owns
and is developing in Farmingdale, New York.

      Operating  income for the nine months ended March 28, 1999  decreased
$31.4 million from the comparable prior period, of which $19.3 million  was
a  charge  attributable primarily to the bulk sale of inventory  at  prices
below the carrying amount of the inventory. Excluding the charge related to
the  sale of Solair in the current period, operating income would have been
$22.9  million in the first nine months of fiscal 1999, a decrease of 34.6%
compared to operating income of $35.0 million in the fiscal 1998 nine-month
period.  Operating income was $8.2 million in the third quarter  of  fiscal
1999,  a  decrease of 7.5% compared to operating income of $8.8 million  in
the  third quarter of fiscal 1998. The decreases are primarily attributable
to  the loss of operating income resulting from the disposition of Banner's
hardware group and Solair and the decrease in other income.

      Net  interest expense decreased $2.0 million, or 22.5%, in the  third
quarter  of fiscal 1999, compared to the third quarter of fiscal 1998.  Net
interest expense decreased $15.6 million, or 42.6%, in first nine months of
fiscal  1999, compared to the same period of fiscal 1998. The decreases  in
the  current year were due to a series of transactions completed in  fiscal
1998, which significantly reduced the Company's total debt.

      Nonrecurring  income of $124.0 million in the three and  nine  months
ended  March 29, 1998 resulted from the disposition of the Banner  hardware
group.

      Investment income improved by $42.7 million in the first nine  months
of  fiscal  1999,  compared  to  the  same  period  of  fiscal  1998.  This
improvement  was due primarily to recognizing realized gains on investments
liquidated  in  the  fiscal 1999 period while recording unrealized  holding
losses on fair market adjustments of trading securities in the fiscal  1998
period.

      Minority interest improved by $21.7 million in the first nine  months
of  fiscal 1999 as a result of the $124.0 million nonrecurring pre-tax gain
from the disposition of Banner's hardware group in the first nine months of
fiscal 1998.

      An  income tax provision of $7.3 million in the first nine months  of
fiscal 1999 represented a 35.9% effective tax rate on pre-tax earnings from
continuing  operations.  The tax provision was  slightly  higher  than  the
statutory  rate because the amortization of goodwill is not deductible  for
income tax purposes.

      The Company reported a $28.9 million loss on disposal of discontinued
operations  in  the fiscal 1999 periods. This charge is the result  of  the
after-tax operating loss from Technologies exceeding the previous  estimate
for  expected losses  by $9.2 million through March 1999, and  the  Company
taking  an  additional $19.7 million after-tax charge based on the  current
estimate of remaining losses in connection with the disposition. While  the
Company  believes  that  $19.7  million is  a  reasonable  charge  for  the
remaining  losses  to  be  incurred from  Technologies,  there  can  be  no
assurance  that this estimate is adequate. In the nine months  ended  March
29,  1998,  the  Company recorded a $98.8 million  gain,  net  of  tax,  on
disposal  of discontinued operations, from the proceeds received  from  the
STFI  Merger.  In the quarter ended March 29, 1998, the Company recorded  a
$68.8  million  gain,  net of tax, on disposal of discontinued  operations,
from  proceeds received for the common stock of STFI. Partially  offsetting
this gain was an after-tax charge of $22.4 million the Company recorded  in
the third quarter ended March 29, 1998 in connection with the adoption of a
formal plan for disposition of Technologies.

     In the fiscal 1998 nine-month period ended March 29, 1998, the Company
recorded  a  $6.7  million extraordinary loss, net. The extraordinary  loss
resulted  from  the  write-off of deferred loan  fees  and  original  issue
discounts  associated  with  the  early  extinguishment  of  the  Company's
indebtedness pursuant to the repayment of the Company's outstanding  public
debt and a significant modification of the Company's credit facilities.

      Comprehensive  income  (loss) includes foreign  currency  translation
adjustments  and  unrealized holding changes in the fair  market  value  of
available-for-sale  investment  securities.  Foreign  currency  translation
adjustments decreased by $6.1 million and increased by $1.4 million in  the
three  and nine months ended March 28, 1999, respectively. The fair  market
value  of  unrealized holding securities declined by $12.9 million  in  the
third  quarter and $15.6 million in the nine months ended March  28,  1999.
The  changes  reflect  primarily realized gains  from  the  liquidation  of
investments.

Segment Results

Aerospace Fasteners Segment

      Sales in the Aerospace Fasteners segment increased by $0.9 million in
the third quarter of fiscal 1999 and $32.4 million in the first nine months
of  fiscal 1999, compared to same periods of fiscal 1998, reflecting growth
experienced in the commercial aerospace industry combined with  the  effect
of  acquisitions. Approximately 4.8% of the increase in sales resulted from
internal  growth  in  the  current nine-month  period,  while  acquisitions
contributed  approximately 3.1% and 7.2% of the  increase  in  the  current
quarter  and nine-month period, respectively. Internal growth has  declined
2.2%  in the current quarter. New orders are up 13.2% in the current  third
quarter  compared  to  the third quarter of the prior  year,  however,  new
orders  leveled off in the recent quarter as compared to the second quarter
of fiscal 1999. Backlog was reduced to $148 million at March 28, 1999, down
from  $177  million at June 30, 1998. On a pro forma basis,  including  the
results from acquisitions in the prior period, sales increased by 0.9%  and
5.6%   in  the  third  quarter  and  first  nine  months  of  fiscal  1999,
respectively, compared to the same periods of the prior year.

      Operating  income improved by $1.2 million, or 12.9%,  in  the  third
quarter  and  $10.8 million, or 58.4%, in the first nine months  of  fiscal
1999,  compared  to  the  fiscal 1998 periods. Acquisitions  and  marketing
changes  contributed  to  this  improvement.  Approximately  37.2%  of  the
increase  in  operating income during the first nine months of fiscal  1999
reflected  internal  growth, while acquisitions  contributed  approximately
21.2% to the increase. On a pro forma basis, operating income increased  by
12.9%  and  32.7%, for the quarter and nine months ended  March  28,  1999,
respectively, compared to the quarter and nine months ended March 29, 1998.

Aerospace Distribution Segment

      Aerospace Distribution sales decreased by $19.8 million, or 32.5%  in
the  third quarter and $164.9 million, or 54.4%, for the fiscal 1999  nine-
month  period,  compared to the fiscal 1998 periods, due primarily  to  the
loss  of revenues as a result of the disposition of Banner's hardware group
and  Solair. Divestitures accounted for approximately 50.4% of the decrease
in  sales in the current nine-month period, and approximately 3.9% resulted
from  a decrease in internal growth. On a pro forma basis, excluding  sales
contributed  by  dispositions, sales increased 5.4% the third  quarter  and
decreased  9.7%  in the first nine months of fiscal 1999, compared  to  the
same periods in the prior year.

      Operating income for the three and nine months ended March  28,  1999
increased  by $0.2 million and decreased by $32.4 million, respectively  as
compared  to the prior periods. Included in the current nine-month  results
was  a  charge of $19.3 million attributable primarily to the bulk sale  of
Solair  inventory  at prices below the carrying amount  of  the  inventory.
Excluding this charge related to the sale of Solair in the current  period,
operating  income  would have decreased $13.1 million  in  the  first  nine
months  of fiscal 1999, compared to the same period of the prior year,  due
primarily  to the disposition of Banner's hardware group. On  a  pro  forma
basis, excluding results from dispositions, operating income increased 4.1%
in  the  third quarter and decreased 21.7% million in the first nine months
of fiscal 1999, compared to the same periods of the prior year.

Corporate and Other

      The  Corporate  and  Other classification includes  the  Gas  Springs
Division  and corporate activities. The group reported a slight improvement
in  sales  in the fiscal 1999 periods, compared to fiscal 1998 periods.  An
operating loss of $12.5 million in the first nine months of fiscal 1999 was
$9.8 million higher than the operating loss of $2.7 million reported in the
first  nine months of fiscal 1998. The comparable period in the prior  year
included other income of $4.4 million realized as a result of the  sale  of
air  rights  over  a  portion  of the property  the  Company  owns  and  is
developing in Farmingdale, New York, and a decline in legal expenses.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

      Total  capitalization as of June 30, 1998 and March 28, 1999 amounted
to  $789.6  million  and  $683.2  million,  respectively.  The  changes  in
capitalization included a decrease in debt of $54.6 million and a  decrease
in  equity  of $51.9 million. The decrease in debt was the result primarily
of  proceeds received from the divestiture of Solair and proceeds  received
from  the  liquidation of investments used to reduce debt, offset partially
from additional borrowings for the purchase of some of the Company's common
stock. The decrease in equity was due primarily to a $22.1 million purchase
of  treasury  stock, the $16.1 million reported loss, and a  $14.2  million
change in cumulative other comprehensive income.

      The  Company  maintains  a  portfolio of  investments  classified  as
available-for-sale  securities, which had a  fair  market  value  of  $46.2
million  at March 28, 1999. The market value of these investments decreased
$15.6 million in the first nine months of fiscal 1999 due primarily to  the
liquidation of investments in which investment income of $37.7 million  was
realized. While there is risk associated with market fluctuations  inherent
in  stock  investments,  and because the Company's diversification  of  its
portfolio  is small, large swings in the value of the portfolio  should  be
expected.  In the nine months ended March 28, 1999, the Company  liquidated
substantially  all  of its AlliedSignal common stock and  subsequently  has
used  the  proceeds therefrom in connection with the acquisition of  Kaynar
Technologies,  Inc.  Through the March 1999, the Company sold approximately
4.8  million shares of AlliedSignal common stock for aggregate proceeds  of
approximately $214.4 million.

     Net cash used for operating activities for the nine months ended March
29,  1998  and  March  28,  1999  was $104.0  million  and  $20.5  million,
respectively. The primary use of cash for operating activities in the first
nine  months  of  fiscal 1999 was a decrease of $56.1 million  in  accounts
payable and accrued liabilities and an increase in other non-current assets
of  $31.4  million.  Partially offsetting the use of  cash  from  operating
activities was a $50.5 million decrease in inventories and a $18.6 decrease
in  accounts  receivable.  In the first nine months  of  fiscal  1998,  the
primary  use of cash for operating activities was a $33.7 million  increase
in inventories, $16.6 million increase in other current assets and accounts
receivable of $7.3 million and a $35.0 million decrease in accounts payable
and other accrued liabilities.

      Net cash provided from investing activities for the nine months ended
March  29,  1998 and March 28, 1999, amounted to $93.8 million  and  $214.5
million, respectively. In the first nine months of fiscal 1999, the primary
source  of  cash  from  investing activities was $173.4  million  from  the
liquidation  of  investment securities and $60.4 million of gross  proceeds
received  from  disposition  of Solair, Inc.,  partially  offset  by  $18.7
million  of capital expenditures. In the first nine months of fiscal  1998,
the primary source of cash from investing activities was $168.0 million  of
net   proceeds  received  from  investment  liquidations  in  STFI,  offset
partially  by  $58.8  of  cash  used for acquisitions,  including  minority
interests in subsidiaries, and $23.7 million of capital expenditures.

      Net  cash  provided by (used for) financing activities for  the  nine
months  ended March 29, 1998 and March 28, 1999, amounted to $55.1  million
and  $(77.4)  million, respectively. Cash used for financing activities  in
the first nine months of fiscal 1999 included a $135.6 million repayment of
debt and the $22.1 million purchase of treasury stock, offset partially  by
a  $80.1  million  net increase from the issuance of additional  debt.  The
primary  source of cash provided by financing activities in the first  nine
months  of  fiscal 1998 was the net proceeds received from the issuance  of
additional stock of $54.2 million.

      The  Company's  principal  cash requirements  include  debt  service,
capital expenditures, acquisitions, and payment of other liabilities. Other
liabilities  that require the use of cash include postretirement  benefits,
environmental  investigation  and remediation obligations,  and  litigation
settlements and related costs.  The Company expects that cash on hand, cash
generated from operations, and cash from borrowings and asset sales will be
adequate to satisfy cash requirements.

Subsequent Mergers and Financing Activities

      On  April  8,  1999, the Company acquired the remaining  15%  of  the
outstanding common and preferred stock of Banner not already owned  by  the
Company,  through a merger with Banner (the ''Banner Merger'').  Under  the
terms  of  the  Banner Merger, each share of Banner's preferred  stock  was
converted  into the right to receive one share of Banner common  stock  and
each  share of Banner common stock (other than those owned by the  Company)
was  converted  into the right to receive 0.7885 shares  of  the  Company's
Class A common stock. The Company issued 2,981,412 shares of Class A common
stock as a result of the Banner Merger. Banner is now the Company's wholly-
owned subsidiary.

      On  April 20, 1999, the Company completed the acquisition of  all  of
Kaynar  Technologies,  Inc. ("KTI") capital stock  for  approximately  $222
million  and assumed approximately $103 million of KTI's existing debt.  In
addition,  the Company paid $28 million for a covenant not to compete  from
KTI's largest shareholder. The acquisition was financed with existing cash,
the sale of $225 million of 10 3/4% senior subordinated notes due 2009, and
a new bank credit facility.

      Concurrently  with  the closing of the acquisition  of  KTI  and  the
issuance  of  $225 million 10 ??% senior subordinated notes due  2009,  the
Company  entered  into  a  new credit facility.  The  new  credit  facility
provides  total  lending commitments of $325 million comprised  of  a  $100
million  revolving credit facility and a $225 million term  loan  facility.
The  term loan bears interest at LIBOR plus 3.25% and the revolving  credit
facility  bears  interest at LIBOR plus 3.0%. Additionally,  the  revolving
credit  facility is subject to a non-use fee of ??%. The term loan  matures
on  April  30, 2006 and the revolving credit facility matures on April  30,
2005.  Borrowings under the new credit facility were used to refinance  the
Company's previous credit facilities and to finance the acquisition of KTI.

Discontinued Operations

      For  the Company's fiscal years ended June 30, 1996, 1997, 1998,  and
for   the   first  nine  months  of  fiscal  1999,  Fairchild  Technologies
("Technologies")  had  pre-tax  operating  losses  of  approximately   $1.5
million, $3.6 million, $48.7 million, and $25.0 million, respectively.  The
after-tax operating loss from Technologies exceeded the June 1998  estimate
recorded  for  expected  losses on disposal by $9.2 million  through  March
1999.  An additional after-tax charge of $19.7 million was recorded in  the
nine  months  ended  March  28, 1999, based on a current  estimate  of  the
remaining losses in connection with the disposition of Technologies.  While
the  Company  believes that $19.7 million is a reasonable  charge  for  the
remaining  losses  of  Technologies, there can be no  assurance  that  this
estimate is adequate.

      During  the third quarter of fiscal 1999, the Semiconductor Equipment
Group of Technologies ceased all manufacturing activities, began to dispose
of  its production machinery and existing inventory, informed customers and
business  partners  that  it  has  discontinued  operations,  significantly
reduced  its  workforce,  and  stepped up  the  level  of  discussions  and
negotiations  with  other companies regarding the  sale  of  its  remaining
assets.  Technologies  is  also exploring several alternative  transactions
with potential successors the business of its Optical Disc Equipment Group,
but has made no definitive arrangement for its disposition.

Uncertainty of the Spin-Off

      In  order  to  focus  its operations on the aerospace  industry,  the
Company  has been considering for some time distributing (the ''Spin-Off'')
to  its  stockholders certain of its assets via distribution of all of  the
stock of Fairchild Industrial Holdings Corp. (''FIHC''), which may own  all
or  a  substantial  part  of  the Company's non-aerospace  operations.  The
Company  is still in the process of deciding the exact composition  of  the
assets  and  liabilities to be included in FIHC, but such assets  would  be
likely  to  include certain real estate interests and the  Company's  31.9%
interest  in  Nacanco Paketleme (the largest producer of aluminum  cans  in
Turkey).  The  ability of the Company to consummate  the  Spin-Off,  if  it
should  choose  to  do  so, would be contingent,  among  other  things,  on
obtaining consents and waivers under the Company's credit facility and  all
necessary  governmental and third party approvals. There  is  no  assurance
that  the Company will be able to obtain the necessary consents and waivers
from  its lenders. In addition, the Company may encounter unexpected delays
in  effecting the Spin-Off, and the Company can make no assurance as to the
timing thereof. There can be no assurance that the Spin-Off will occur.

     Depending on the ultimate structure and timing of the Spin-Off, it may
be a taxable transaction to stockholders of the Company and could result in
a material tax liability to the Company and its stockholders. The amount of
the tax to the Company and its stockholders is uncertain, and if the tax is
material to the Company, the Company may elect not to consummate the  Spin-
Off.  Because  circumstances  may change and  provisions  of  the  Internal
Revenue Code of 1986, as amended, may be further amended from time to time,
the  Company  may, depending on various factors, restructure or  delay  the
timing  of  the  Spin-Off to minimize the tax consequences thereof  to  the
Company  and  its  stockholders, or elect not to consummate  the  Spin-Off.
Pursuant  to  the  Spin-Off, it is expected that FIHC  may  assume  certain
liabilities  (including  contingent liabilities) of  the  Company  and  may
indemnify  the  Company for such liabilities. In the  event  that  FIHC  is
unable to satisfy the liabilities, which it will assume in connection  with
the Spin-Off, the Company may have to satisfy such liabilities.

Year 2000

      As  the end of the century nears, there is a widespread concern  that
many existing data processing devices that use only the last two digits  to
refer  to  a year will not properly recognize a year that begins  with  the
digits  ''20''  instead  of ''19.'' If not properly  modified,  these  data
processing  devices  could  fail,  create  erroneous  results,   or   cause
unanticipated  systems  failures, among other problems.  In  response,  the
Company  has developed a worldwide Year 2000 readiness plan that is divided
into  a number of interrelated and overlapping phases. These phases include
corporate  awareness  and  planning, readiness assessment,  evaluation  and
prioritization  of  solutions, implementation  of  remediation,  validation
testing, and contingency planning. Each is discussed below.

     Awareness.  In the corporate awareness and planning phase, the Company
formed a Year 2000 project group under the direction of the Company's Chief
Financial  Officer and a Year 2000 coordinator, identified  and  designated
key  personnel within the Company to coordinate its Year 2000 efforts,  and
retained   the  services  of  outside  technical  review  and  modification
consultants.  The  project group prepared an overall schedule  and  working
budget  for  the  Company's Year 2000 plan. The Company has completed  this
phase  of  its  Year  2000  plan.  The Company  evaluates  its  information
technology applications regularly, and based on such evaluation revises the
schedule  and  budget  to reflect the progress of the Company's  Year  2000
readiness   efforts.  The  Chief  Financial  Officer  and  the  Year   2000
coordinator  regularly  report to the Company's management  and  the  audit
committee of the board of directors on the status of the Year 2000 project.

      Assessment.   In  the  readiness assessment phase,  the  Company,  in
coordination with its technical review consultants, has been evaluating the
Company's  Year  2000  preparedness in a number  of  areas,  including  its
information  technology infrastructure, external resources, physical  plant
and production facilities, equipment and machinery, products and inventory.
The  Company has substantially completed this phase of its Year 2000  Plan.
Pending the completion of all validation testing, the Company continues  to
review  all  aspects of its Year 2000 preparedness on a regular  basis.  In
this  respect,  we  have designated officers at each  business  segment  to
provide  regular  assessment  updates to  our  outside  consultants.  These
consultants  are  assimilating a range of alternative methods  to  complete
each phase of our Year 2000 plan and are reporting regularly their findings
and  conclusions to the Company's Chief Financial Officer and the Year 2000
coordinator.

      Evaluation.  In the evaluation and prioritization of solutions phase,
the  Company  seeks to develop potential solutions to the Year 2000  issues
identified  in  the  Company's readiness assessment phase,  consider  those
solutions  in  light  of  the  Company's other information  technology  and
business priorities, prioritize the various remediation tasks, and  develop
an implementation schedule. This phase is ongoing and will not be completed
until after October 31, 1999, when all validation testing is anticipated to
be  completed.  However,  identified problems  are  corrected  as  soon  as
practicable  after identification. To date, the Company has not  identified
any  major  information  technology system  or  non-information  technology
system  that  it  must replace in its entirety for Year 2000  reasons.  The
Company has also determined that most of the Year 2000 issues identified in
the  assessment  phase  can  be  addressed  satisfactorily  through  system
modifications, component upgrades and software patches. Thus,  the  Company
does  not  presently anticipate incurring any material systems  replacement
costs relating to the Year 2000 issues.

      Implementation.   In  the implementation of  remediation  phase,  the
Company,  with  the  assistance of its technical  review  and  modification
consultants,  began to implement the proposed solutions to  any  identified
Year  2000  issues. The solutions include equipment and component upgrades,
systems  and  software patches, reprogramming and resetting  machines,  and
other  modifications. Substantially all of the material systems within  the
aerospace  fasteners and aerospace distribution segments of  the  Company's
business  are currently Year 2000 ready. However, the Company is continuing
to  evaluate  and  implement  Year  2000  modifications  to  embedded  data
processing  technology  in  certain manufacturing  equipment  used  in  its
aerospace fasteners segment.

     Testing.  In the validation testing phase, Fairchild seeks to evaluate
and confirm the results of its Year 2000 remediation efforts. In conducting
its   validation  testing,  the  Company  is  using,  among  other  things,
proprietary  testing protocols developed internally and  by  the  Company's
technical  review  and modification consultants, as well as  testing  tools
such as Greenwich Mean Time's Check 2000 and SEMATECH's Year 2000 Readiness
Testing Scenarios Version 2.0. The Greenwich tools identify potential  Year
2000-related  software  and  data  problems,  and  the  SEMATECH  protocols
validate  the  ability  of data processing systems  to  rollover  and  hold
transition   dates.  Testing  for  the  aerospace  fasteners   segment   is
approximately   35  percent  complete,  and  testing  for   the   aerospace
distribution  segment is approximately 70 percent complete.  To  date,  the
results  of the Company's validation testing have not revealed any new  and
significant  Year 2000 issues or any ineffective remediation.  The  Company
expects to complete testing of its most critical information technology and
related systems by June 30, 1999.

     Contingency Planning.  In the contingency planning phase, the Company,
together with its technical review consultants, is assessing the Year  2000
readiness  of  its  key  suppliers,  distributors,  customers  and  service
providers.   Toward   that  objective,  the  Company  has   sent   letters,
questionnaires and surveys to its business partners, inquiring about  their
Year  2000  readiness arrangements. The average response rate to  date  has
been  approximately  55 percent, but all of our most  significant  business
partners  have responded to our inquiries. In this phase, the Company  also
began  to evaluate the risks to the Company that its failure or the failure
of  others to be Year 2000 ready would cause a material disruption  to,  or
have  a material effect on, the Company's financial condition, business  or
operations.  So  far, we have identified only our aerospace  fasteners  MRP
system  as  being  both  mission  critical  and  potentially  at  risk.  In
mitigation  of  this  concern, we have engaged a  consultant  to  test  and
evaluate  the manufacturer-designed Year 2000 patches for the system.  This
testing has only recently commenced, but no significant problems have  been
identified. The Company also is developing and evaluating contingency plans
to  deal  with events arising from significant Year 2000 issues outside  of
our  infrastructure.  In  this  regard,  the  Company  is  considering  the
advisability  of  augmenting its inventories of certain raw  materials  and
finished  products,  securing additional sources for certain  supplies  and
services,   arranging  for  back-up  utilities,  and  exploring   alternate
distribution and sales channels, among other things.

      The  following chart summarizes the Company's progress, by phase  and
business segment, in completing its Year 2000 plan:

<TABLE>
                  Percentage of Year 2000 Plan Completed
                      (By Phase and Business Segment)
<CAPTION>
                                Quarter Ended
                   Sept. Dec.   Mar.  June Sept. Dec. Mar.
                    28,   28,   29,   30,   27,   27,  28,  Work
                   1997  1997   1998  1998  1998 1998 1999  Remaining
<S>                <C>   <C>   <C>    <C>    <C>    <C>   <C>   <C>
Awareness:                                                      
     Aerospace      50%  100%   100%  100%  100% 100% 100%    0%
Fasteners
     Aerospace      100   100   100   100   100   100  100     0
Distribution
Assessment:                                                    
     Aerospace            25     50    75   100   100  100     0
Fasteners
     Aerospace             0     0     0     50   100  100     0
Distribution
Evaluation:                                                    
     Aerospace                               0    70   90     10
Fasteners
     Aerospace                               20   100  100     0
Distribution
Implementation:                                                
     Aerospace                                    50   60     40
Fasteners
     Aerospace                                    40   75     25
Distribution
Testing:                                                       
     Aerospace                                    20   35     65
Fasteners
     Aerospace                                   30-40 70     30
Distribution
Contingency                                                    
Planning:
     Aerospace                               0    20   35     65
Fasteners
     Aerospace                               25   50   65     35
Distribution
</TABLE>

     The following chart summarizes the total costs incurred by the Company
as of March 28, 1999, by business segment, to address Year 2000 issues, and
the  total  costs the Company reasonably anticipates incurring during  1999
relating to the Year 2000 issue.
<TABLE>
<CAPTION>

(In thousands)                Year 2000 Costs Anticipated Year 2000
                                   as of              Costs
                              March 28, 1999   During the Next Nine
                                                      Months
<S>                          <C>               <C>
Aerospace Fasteners                $550               $3,250
Aerospace Distribution             $550              $   100
</TABLE>

      The  Company has funded the costs of its Year 2000 plan from  general
operating  funds,  and all such costs have been deducted  from  income.  To
date,  the costs associated with the Company's Year 2000 efforts  have  not
had  a  material effect on, and have caused no delays with respect to,  our
other information technology programs or projects.

       The  Company  anticipates  that  it  will  complete  its  Year  2000
preparations  by  October  31,  1999.  Although  the  Company's  Year  2000
assessment,  evaluation, implementation, testing and  contingency  planning
phases  are  not yet complete, the Company does not currently believe  that
Year 2000 issues will materially affect its business, results of operations
or financial condition. However, in some international markets in which the
Company  conducts business, the level of awareness and remediation  efforts
by  third  parties, utilities and infrastructure managers relating  to  the
Year  2000  issue  may  be less advanced than in the United  States,  which
could, despite the Company's efforts, have an adverse effect on us. If  the
Company's  Year  2000 programs are not completed on time,  or  its  mission
critical  systems are not Year 2000 ready, the Company could be subject  to
significant  business interruptions, and could be liable to  customers  and
other   third   parties  for  breach  of  contract,  breach  of   warranty,
misrepresentation, unlawful trade practices and other claims.


RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

     In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement   of   Financial  Accounting  Standards  No.  131  ("SFAS   131")
"Disclosures about Segments of an Enterprise and Related Information." SFAS
131   supersedes  Statement  of  Financial  Accounting  Standards  No.   14
"Financial  Reporting for Segments of a Business Enterprise"  and  requires
that  a  public  company report certain information  about  its  reportable
operating  segments  in annual and interim financial  reports.   Generally,
financial information is required to be reported on the basis that is  used
internally for evaluating segment performance and deciding how to  allocate
resources to segments.  The Company will adopt SFAS 131 in fiscal 1999.

      In  February 1998, the FASB issued Statement of Financial  Accounting
Standards  No. 132 ("SFAS 132") "Employers' Disclosures about Pensions  and
Other  Postretirement  Benefits."   SFAS  132  revises  and  improves   the
effectiveness  of  current  note  disclosure  requirements  for  employers'
pensions and other retiree benefits by requiring additional information  to
facilitate financial analysis and eliminating certain disclosures which are
no  longer  useful.  SFAS 132 does not address recognition  or  measurement
issues. The Company will adopt SFAS 132 in fiscal 1999.

      In  June  1998,  the  FASB issued Statement of  Financial  Accounting
Standards  No. 133 ("SFAS 133") "Accounting for Derivative Instruments  and
Hedging  Activities." SFAS 133 establishes a new model for  accounting  for
derivatives  and hedging activities and supersedes and amends a  number  of
existing  accounting  standards.   It  requires  that  all  derivatives  be
recognized  as assets and liabilities on the balance sheet and measured  at
fair  value.   The  corresponding derivative gains or losses  are  reported
based  on the hedge relationship that exists, if any.  Changes in the  fair
value  of hedges that are not designated as hedges or that do not meet  the
hedge  accounting  criteria  in SFAS 133 are required  to  be  reported  in
earnings.   Most  of the general qualifying criteria for  hedge  accounting
under  SFAS  133  were  derived  from, and are  similar  to,  the  existing
qualifying  criteria in SFAS 80 "Accounting for Futures  Contracts."   SFAS
133 describes three primary types of hedge relationships: fair value hedge,
cash  flow  hedge, and foreign currency hedge. The Company will adopt  SFAS
133  in  fiscal  1999  and is currently evaluating the financial  statement
impact.
                                     
    ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
                                     
      The  table  below provides information about the Company's derivative
financial instruments and other financial instruments that are sensitive to
changes  in interest rates, which include interest rate swaps. For interest
rate  swaps,  the  table  presents notional amounts  and  weighted  average
interest  rates by expected (contractual) maturity dates. Notional  amounts
are  used  to calculate the contractual payments to be exchanged under  the
contract.  Weighted  average variable rates are based  on  implied  forward
rates in the yield curve at the reporting date.
<TABLE>
<CAPTION>
                        Expected Fiscal Year Maturity Date
                         1999   2000    2001   2002     2003  Thereafter
<S>                     <C>     <C>     <C>     <C>     <C>      <C>
Interest Rate Swaps:                                             
   Variable to Fixed       -   20,000  60,000    -       -    100,000
   Average cap rate        -    7.25%   6.81%    -       -     6.49%
   Average floor rate      -    5.84%   5.99%    -       -     6.24%
   Weighted average        -    4.99%   4.90%    -       -     5.62%
rate
   Fair Market Value       -    (95)    (454)    -       -    (6,912)
</TABLE>

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

      The information required to be disclosed under this Item is set forth
in  Footnote  10  (Contingencies) of the Consolidated Financial  Statements
(Unaudited) included in this Report.

Item 5.  Other Information

      Articles have appeared in the French press reporting an inquiry by  a
French  magistrate  into certain allegedly improper  business  transactions
involving  Elf Acquitaine, a French petroleum company, its former  chairman
and  various third parties, including Maurice Bidermann. In connection with
this  inquiry,  the  magistrate has made inquiry  into  allegedly  improper
transactions between Mr. Steiner and that petroleum company. In response to
the  magistrate's request that Mr. Steiner appear in France as  a  witness,
Mr.  Steiner  submitted written statements concerning the transactions  and
appeared in person before the magistrate and others. Mr. Steiner,  who  has
been  put under examination (mis en examen) by the magistrate, with respect
to this matter, has not been charged.

      Mr.  Steiner appeared before the Tribunal de Grande Instance de Paris
to  answer  a charge of knowingly benefiting in 1990 from a misuse  by  Mr.
Bidermann of corporate assets of Societe Generale Mobiliere et Immobiliere,
a  French  corporation in which Mr. Bidermann is believed to have been  the
sole  shareholder.  Mr. Steiner has been assessed a  fine  of  two  million
French  Francs in connection therewith. Both Mr. Steiner and the prosecutor
(parquet) have appealed the decision.

Item 6.  Exhibits and Reports on Form 8-K
 
 (a)  Exhibits:

*10.1  Amendment No. 1, dated as of dated as of January 29, 1999 to Third
Amended and Restated Credit Agreement dated as of December 19, 1997.

*27   Financial Data Schedules.

* - Filed herewith

 (b)  Reports on Form 8-K:
 
       On December 30, 1998, the Company filed a Form 8-K to report on Item
 5 and Item 7 regarding the agreement to acquire Kaynar Technologies, Inc.

                           SIGNATURES

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



                         For THE FAIRCHILD CORPORATION
                         (Registrant) and as its Chief
                         Financial Officer:



                         By:  Colin M. Cohen
                              Senior Vice President and
                              Chief Financial Officer




Date:                    May 12, 1999



                               19
                                                  TFC/RHI/FHC AM1


                        AMENDMENT NO. 1
                  dated as of January 29, 1999
                               to
          THIRD AMENDED AND RESTATED CREDIT AGREEMENT
                 Dated as of December 19, 1997


          THIS AMENDMENT NO. 1 ("Amendment") is entered into as
of January 29, 1999 by and among The Fairchild Corporation, a
Delaware corporation, Fairchild Holding Corp., a Delaware
corporation, RHI Holdings, Inc., a Delaware corporation, and the
institutions identified on the signature pages hereof as Lenders.
Capitalized terms used herein but not defined herein shall have
the meanings provided in the Credit Agreement (as defined below).

                    W I T N E S S E T H:

          WHEREAS, the Borrowers and the Lenders and Issuing
Banks are parties to that certain Third Amended and Restated
Credit Agreement dated as of December 19, 1997 (together with the
Exhibits and Schedules thereto, the "Credit Agreement"), pursuant
to which the Lenders and Issuing Banks have agreed to provide
certain financial accommodations to the Borrowers; and

          WHEREAS, in accordance with the requirements of Section
10.04 of the Credit Agreement, the Collateral Agent has consented
to the formation of a new Wholly-Owned Subsidiary of Mairoll,
Inc. under the laws of the State of Delaware and such Subsidiary
has been formed and is known as Warthog, Inc.;

          WHEREAS, the Borrowers have requested certain
amendments to Article X of the Credit Agreement;

          NOW, THEREFORE, in consideration of the premises set
forth above, the terms and conditions contained herein, and other
good and valuable consideration, the receipt and sufficiency of
which are hereby acknowledged, the parties hereto hereby agree as
follows:

          1.  Amendment to Credit Agreement.  Effective as of
January 29, 1999, upon satisfaction of the conditions precedent
set forth in Section 2 below, the Credit Agreement is hereby
amended as follows:

          1.1  Section 1.01 is amended to (i) delete the
provisions of clause (ii)(b) of the definition of "Borrowing
Base" in its entirety and substitute the following therefor:

     (b) the Banner Stock Availability;

and (ii) add the following definitions thereto:

     "Banner Stock Availability" means an amount equal to forty
     percent (40%) of the Market Value of the Banner Stock minus
     forty percent (40%) of the cumulative amount of cash loaned,
     advanced, dividended, distributed, invested, or otherwise
     transferred by Banner to Fairchild from and after December
     26, 1998.

     "Commitment" means, with respect to a given Lender, the sum
     of such Lender's Revolving Credit Commitment plus such
     Lender's Term Loan Commitment.

     "Farmingdale Property" means the Real Property located in
     Farmingdale, New York and owned by Mairoll, Inc.

          1.2  Section 10.01 is amended to (i) delete the phrase
"Intentionally omitted" from clause (h) thereof and substitute
the following therefor:

     (h)  Indebtedness owing to Banner in the principal amount of
     $30,000,000 evidenced by a promissory note in the form set
     forth on Exhibit 10.01-H attached hereto and made a part
     hereto;

(ii) delete the word "and" at the end of clause (n) thereof and
(iii) delete the provisions of clause (o) thereof in their
entirety and substitute the following therefor:

     (o)  Indebtedness of Warthog, Inc., a Wholly-Owned
     Subsidiary of Mairoll, Inc. owing to Fleet Bank, National
     Association in an aggregate principal amount not to exceed
     $35,000,000 at any time outstanding on the terms and
     conditions set forth on Schedule 10.01-O attached hereto and
     made a part hereof, subject to agreements in form and
     substance satisfactory to the Collateral Agent; provided
     that such agreements are executed and delivered on or before
     May 31, 1999;

     (p)  Indebtedness of TFC in respect of the indemnity
     described on Schedule 10.01-O, subject to an agreement in
     form and substance satisfactory to the Collateral Agent;

     (q)  in addition to the Indebtedness permitted by clauses
     (a) through (p) above, other unsecured Indebtedness and
     secured Indebtedness of Subsidiaries of the Borrowers which
     are not Domestic Subsidiaries in an aggregate amount which,
     when combined with outstanding Accommodation Obligations
     permitted under Section 10.05(d) and Section 10.05(j), does
     not exceed $15,000,000 outstanding.

          1.3  Section 10.02 is amended to (i) delete the
provisions of clause (i) thereof in its entirety and substitute
the following therefor:

     (i)  any transfers of any portion or all of the Capital
     Stock or assets of the Spin-Off Businesses and any transfers
     of assets required to consummate the Spin-Off;

(ii) delete the word "and" at the end of clause (j) thereof,
(iii) delete the "." at the end of clause (k) thereof and
substitute "; and" therefor, and (iv) add the following
provisions as clause (l) thereof:

     (l)  the transfer by Mairoll, Inc., a Wholly-Owned
     Subsidiary of FHC, to Warthog, Inc., a Delaware corporation
     and a Wholly-Owned Subsidiary of Mairoll, Inc., of the
     Farmingdale Property.

          1.4  Section 10.03 is amended to (i) delete the word
"and" at the end of clause (e) thereof, (ii) delete the "." at
the end of clause (f) thereof and substitute "; and" therefor,
and (iii) add the following provision as clause (g) thereof:

     (g)  Liens granted by Warthog, Inc., a Wholly-Owned
     Subsidiary of Mairoll, Inc., in (i) the Farmingdale Property
     and improvements made thereto, (ii) all fixtures,
     furnishings, Equipment and other personal property used in
     connection with the Farmingdale Property and such
     improvements, and (iii) all leases, subleases, licenses,
     concession agreements, contracts, and managerial agreements,
     entered into with respect thereto and permits affecting the
     Farmingdale Property and improvements made thereto.

          1.5  Section 10.04 is amended to (i) delete the word
"and" at the end of clause (p) thereof, (ii) delete the "." at
the end of clause (q) thereof and substitute ";" therefor, and
(iii) add the following provisions as clause (r) and clause (s)
thereof:

     (r)  an Investment by Mairoll, Inc. in Warthog, Inc., a
     Delaware corporation and Wholly-Owned Subsidiary of Mairoll,
     Inc., in the form of a contribution to the capital of
     Warthog, Inc. of the Farmingdale Property; and

     (s)  an Investment by RHI in Capital Stock of Mediadisc, a
     corporation formed under the laws of France, aggregating
     approximately a 35% interest therein, the amount of which
     Investment shall be charged against the Investments
     referenced in Section 10.17 and the subsequent Investment(s)
     by Subsidiaries of RHI of all of the Capital Stock of Convac
     France to Mediadisc immediately preceding the merger of
     Convac France and Mediadisc permitted under Section
     10.09(ix).

          1.6  Section 10.05 is amended to (i) delete the word
"and" at the end of clause (h) thereof and (ii) delete clause (i)
thereof in its entirety and substitute the following therefor:
     (i)  Accommodation Obligations in the form of a "Completion
     Guaranty" and a "Full Payment Guaranty" incurred by TFC for
     the benefit of Fleet Bank, National Association, on the
     terms and conditions set forth on Schedule 10.01-O, subject
     to agreements in form and substance satisfactory to the
     Collateral Agent; and

     (j)  in addition to the Accommodation Obligations permitted
     by clauses (a) through (i) above, other unsecured
     Accommodation Obligations in an aggregate amount which does
     not exceed $10,000,000 at any time outstanding.

          1.7  Section 10.09 is amended to (i) delete the word
"and" at the end of clause (vii) thereof, (ii) delete the "." at
the end of clause (viii) and substitute "; and" therefor, and
(iii) add the following provision as clause (ix) thereof:

     (ix)  the merger of Mediadisc with and into Convac France
     with Convac France being the surviving corporation.

          1.8  Section 10.17 is amended to delete the provisions
thereof in their entirety and substitute the following therefor:

     10.17.  Transactions with the Technologies Companies. ??
     Notwithstanding anything to the contrary contained in this
     Article X, prior to consummation of the Spin-Off, the
     Technologies Companies may, directly or indirectly, (a)
     incur Indebtedness from or receive the benefit of
     Investments made by the Borrowers or any Subsidiary of the
     Borrowers after the Effective Date and (b) receive the
     benefit of Accommodation Obligations incurred by the
     Borrowers or any Subsidiary of the Borrowers after the
     Effective Date, in an amount (in the aggregate at any time
     outstanding, exclusive of fees and interest with respect
     thereto) not exceeding $42,000,000 and the Borrowers and any
     Subsidiary of the Borrowers may make such Investments and
     incur such Accommodation Obligations.

          1.9  Schedule 1.01.10 is deleted in its entirety and
Schedule 1.01.10 attached hereto and made a part hereof is
substituted therefor.

          2.  Conditions to Effectiveness.  The provisions of
this Amendment shall become effective as of January 29, 1999 upon
receipt by the Collateral Agent, by no later than 5:00 p.m. (New
York time) on February 5, 1999, of (i) executed counterparts of
this Amendment signed on behalf of the Borrowers and the
Requisite Lenders, (ii) payment in immediately available funds of
a fee for the account of each Lender having executed and
delivered this Amendment on or before such date in the amount of
0.05% of such Lender's Commitment.
          3.  Representations, Warranties and Covenants.

          3.1  The Borrowers hereby represent and warrant that
this Amendment and the Credit Agreement, as amended hereby,
constitute the legal, valid and binding obligations of the
Borrowers and are enforceable against the Borrowers in accordance
with their terms.

          3.2  The Borrowers hereby represent and warrant that,
before and after giving effect to this Amendment, no Event of
Default or Potential Event of Default has occurred and is
continuing.

          3.3  The Borrowers hereby reaffirm all agreements,
covenants, representations and warranties made in the Credit
Agreement, to the extent the same are not amended hereby, and
made in the other Loan Documents to which it is a party; and
agrees that all such agreements, covenants, representations and
warranties shall be deemed to have been remade as of the
effective date of this Amendment. To the extent the Credit
Agreement is amended hereby to modify or add agreements,
covenants and/or representations and warranties, such agreements,
covenants and/or representations and warranties are made as of
the date on which this Amendment becomes effective with respect
thereto.


          4.  Reference to and Effect on the Credit Agreement.

          4.1  Upon the effectiveness of this Amendment, each
reference in the Credit Agreement to "this Agreement",
"hereunder", "hereof", "herein" or words of like import shall
mean and be a reference to the Credit Agreement as amended
hereby.

          4.2  Except as specifically amended above, the Credit
Agreement shall remain in full force and effect, and is hereby
ratified and confirmed.

          4.3  The execution, delivery, and effectiveness of this
Amendment shall not, except as expressly provided herein, operate
as a waiver of any right, power or remedy of the Collateral Agent
or Lenders, or constitute a waiver of any provision of any of the
Loan Documents.


          5.  Governing Law.  THIS AMENDMENT SHALL BE GOVERNED BY
AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW
YORK.

          6.  Headings.  Section headings in this Amendment are
included herein for convenience of reference only and shall not
constitute a part of this Amendment for any other purpose.
     
          7.  Counterparts.  This Amendment may be executed by
one or more of the parties hereto on any number of separate
counterparts, each of which shall be deemed an original and all
of which, taken together, shall be deemed to constitute one and
the same instrument. Delivery of an executed counterpart of this
Amendment by facsimile transmission shall be effective as
delivery of a manually executed counterpart hereof.

          IN WITNESS WHEREOF, this Amendment has been duly
executed as of the day and year first above written.


FAIRCHILD HOLDING CORP.            RHI HOLDINGS, INC.

By Karen L. Schneckenburger        By   Karen L. Schneckenburger
  Vice President & Treasurer       Vice President & Treasurer


THE FAIRCHILD CORPORATION

By Karen L. Schneckenburger
   Vice President & Treasurer


Lenders:

CITICORP USA, INC.                 NATIONSBANK, N.A.

By:  Suzanne Crymes                By:  Michael R. Heredia
     Attorney-in-Fact                   Senior Vice President


CREDIT AGRICOLE INDOSUEZ           BHF-BANK AKTIENGESELLSCHAFT

By:  David Bouhl, F.V.P.           By:
     Head of Corporate Banking
     Chicago

By:  Dennis M. Toolan              By:
     Vice President
     Senior Relationship Manager
PRIME INCOME TRUST                 SENIOR DEBT PORTFOLIO
                                   By Boston Management and
                                      Research as Investment
                                      Adviser

By:  Peter Gewirtz                 By:  Scott H. Page
     Authorized Signatory               Vice President

KZH CRESCENT LLC                   KZH CRESCENT-2 LLC

By:  Virginia Conway               By:  Virginia Conway
     Authorized Agent                   Authorized Agent


KZH SHOSHONE LLC                   KZH SOLEIL-2 LLC

By:  Virginia Conway               By:  Virginia Conway
     Authorized Agent                   Authorized Agent


KZH ING-2 LLC                      KZH CRESCENT-3 LLC

By:  Virginia Conway               By:  Virginia Conway
     Authorized Agent                   Authorized Agent


PROVIDENT BANK OF MARYLAND         MERRILL LYNCH PIERCE FENNER &
                                   SMITH INCORPORATED

By:  Robert L. Smith               By:  Neil Brisson
     Assistant Vice President           Director

UNION BANK OF CALIFORNIA, N.A.     TORONTO DOMINION (TEXAS), INC.

By:  J. Scott Jessup               By____________________________
     Vice President


COMPAGNIE FINANCIERE DE CIC         NATEXIS BANQUE
ET DE L'UNION EUROPEENNE

By:  Sean Mounier                       By:  Pieter J. van Tulder
     First Vice President
                                             President and
                                             Manager
                                             Multinational Group

By:  Brian O'Leary                      By:  John Rigs
     Vice President                          Vice President



BOEING CAPITAL CORPORATION         FIRST DOMINION FUNDING I

By:  James C. Hammersmith          By:  Andrew H. Marshak
     Senior Documentation Officer       Authorized Signatory


PAM CAPITAL FUNDING, INC.          VAN KAMPEN PRIME RATE
By Highland Capital Management     INCOME TRUST
   Company as Collateral Manager

By:  James Dondero, CFA, CPA       By:  Jeffrey W. Maillet
     President                          Senior Vice President
                                        And Director

BALANCED HIGH-YIELD FUND I LTD.
By BHF-Bank Aktiengesellschaft
   acting through its New York
   Branch as attorney-in-fact

By___________________________
  Name:
  Title:


By___________________________
  Name:
  Title:



EATON VANCE SENIOR INCOME TRUST
By Eaton Vance Management, as
   Investment Advisor

By:  Scott H. Page
     Vice President

                        EXHIBIT 10.01-H
                               to
          Third Amended and Restated Credit Agreement
                 dated as of December 19, 1998



                Form of Subordinated Banner Note


                            Attached



                        SCHEDULE 1.01.10
                               to
          Third Amended and Restated Credit Agreement
                 Dated as of December 19, 1997

           as amended by Amendment No. 1 and Consent
                  dated as of January 29, 1999


                      SPIN-OFF BUSINESSES


I. Principal Spin-Off Businesses

Technologies Companies:
     
     Fairchild Technologies GmbH
     Convac France S.A.
     Fairchild Technologies UK Ltd.
     Convac Dresden GmbH
     Fairchild Germany, Inc.
     Convac USA, Inc.
     Fairchild Technologies USA, Inc.
     Fairchild CDI S.A.
     Mediadisc??
     CuTek Research, Inc.

Nacanco Paketleme Sanayi Ve Ticaret A.S.

Investments:

Holder                   Investment

TFC                      Billecart Expansion
                         Skinner Engine Company Preferred Stock
                         Teuza Fund
                         Rotlex
                         Nevatim Triangle Venture
                         Oramir Semiconductor Equipment Ltd.
                         Technical Devices Note Receivable
($914,193)
                         Stelfast Fasteners Note Receivable
($181,093)
                         Banner Industrial Products, Inc.
                         Plymouth Leasing Company
                         Banner Energy Corporation of Kentucky,
Inc. ("BECK")
                         Faircraft Sales Ltd.
                         Fairchild Export Sales Corporation
                         Aircraft Tire Corporation
                         Fairchild Titanium Technologies, Inc.

RHI                      Medical Resources, Inc.
                         S.A.R.L. Soustiel 2000
                         Bolshoi Fund (Antiques)
                         Celtronix Ltd.
                         Visionix Ltd.
                         Fairchild Scandinavian Bellyloading
                            Company -- Royalty Agreement with
Teleflex
                         MISAT Ltd.
                         Northking Insurance Company Limited, a
Bermuda corporation (re-
                            insurance collateral and guaranty)
                         Recycling Investments, Inc. ("RII")
                         Recycling Investments II, Inc. ("R-II")
                         Banner Capital Ventures, Inc.
                         Shared Technologies Cellular, Inc.
                         Tri-Fast S.A.R.L.
                         Sovereign Air Limited -- Bristol
Holdings
                         Banner Industrial Distribution, Inc.
                         MTA, Inc.
                         F.F. Handels GmbH
                         Aero International, Inc.
                         
FHC                      S.S.E. Telecom, Inc. common stock &
                            warrants
                         Colt Royalty Agreement
                         Teuza Management and Development (1991)
                            Limited
                         Mairoll, Inc. (exclusive of Fastener
Business assets & liabilities)
                         A10 Inc.
                         Fairchild Arms International Ltd.
                         Oink Oink, Inc.
                         Fairchild Data Corporation
                         Communication Intelligence Corporation
                            (preferred stock)
                         D-M-E Iberica S.A.
                         Partes Para Moldes D-M-E S.A.
                         Banner Investments (UK) Limited
                         JJS Limited
                         Boussugue Note Receivable (FF 4,000,000)


Mairoll, Inc.            V&V Redondo Beach Limited Partnership,
                         a California partnership (49%
interest)??

                         Hartz-Rex Associates, a New Jersey
partnership (49% interest)

A10 Inc.                 Fairchild Retiree Medical Services, Inc.

RII                      Eagle Environmental, Limited
Partnership, a Delaware partnership
(49.9% limited partnership interest)

R-II                     Eagle Environmental II, Limited
Partnership (49.9% limited partnership
interest)

BECK                     Jenkins Coal Dock Company, Inc. (shell
corporation; 80% owned)??

                         KenCoal Associates, an Ohio partnership
(80% interest; inactive entity with no
assets or liabilities)


Real Estate:

Owner                    Real Estate Location

FHC                      Sloane Street Real Property (London)

RHI                      West Milwaukee Real Property (Wisconsin)
                         Brady Lane Real Property (Indiana)
                         Burlington Real Property (Massachusetts)

Plymouth Leasing         Trucking terminals located in Huron,
Company                  Ohio and leased to Conway
                         Freight and
                         Mansfield, Ohio (unoccupied)

BECK                     700 acres of unimproved land in Kentucky

Faircraft Sales          50 acres including a coal mine in
Ltd.                     Vincennes, Indiana




II.   Fairchild Finance Company



III.  Other Non-Aerospace Businesses



                        SCHEDULE 10.01-O
                               to
          Third Amended and Restated Credit Agreement
                 dated as of December 19, 1997


                Farmingdale Financing Termsheet



                            Attached


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          JUN-30-1999
<PERIOD-END>                               MAR-28-1999
<CASH>                                         167,346
<SECURITIES>                                     3,777
<RECEIVABLES>                                  104,880
<ALLOWANCES>                                     3,149
<INVENTORY>                                    166,973
<CURRENT-ASSETS>                               488,094
<PP&E>                                         222,772
<DEPRECIATION>                                  99,896
<TOTAL-ASSETS>                               1,014,831
<CURRENT-LIABILITIES>                          160,865
<BONDS>                                        227,475
                                0
                                          0
<COMMON>                                         2,936
<OTHER-SE>                                     418,759
<TOTAL-LIABILITY-AND-EQUITY>                 1,014,831
<SALES>                                        446,072
<TOTAL-REVENUES>                               447,545
<CGS>                                          356,448
<TOTAL-COSTS>                                  443,945
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              20,955
<INCOME-PRETAX>                                 20,355
<INCOME-TAX>                                     7,316
<INCOME-CONTINUING>                             12,746
<DISCONTINUED>                                (28,874)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (16,128)
<EPS-PRIMARY>                                   (0.72)
<EPS-DILUTED>                                   (0.71)
        

</TABLE>


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