BARNES GROUP INC
10-Q, 1998-05-15
MISCELLANEOUS FABRICATED METAL PRODUCTS
Previous: BARD C R INC /NJ/, 10-Q, 1998-05-15
Next: BARNWELL INDUSTRIES INC, 10QSB, 1998-05-15



                                    UNITED STATES
                         SECURITIES AND EXCHANGE COMMISSION
                               WASHINGTON, D.C. 20549
                                      FORM l0-Q
          (Mark One)
          (X)     Quarterly Report Pursuant to Section 13 or 15(d) of the
                  Securities Exchange Act of 1934

           For the quarterly period ended March 31, 1998
                                              or
          ( )     Transition Report Pursuant to Section 13 or 15(d) of the
                  Securities Exchange Act of 1934

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

                            Commission File Number 1-4801

                                  BARNES GROUP INC.
                              (a Delaware Corporation)
                  I.R.S. Employer Identification No. 06-0247840
                   123 Main Street, Bristol, Connecticut 06010
                         Telephone Number (860) 583-7070

                     Number of common shares outstanding at

                              May 7, 1998 - 20,281,216

          Indicate by check mark whether the registrant (1) has filed all
          reports required to be filed by Section 13 or 15(d) of the
          Securities Exchange Act of 1934 during the preceding 12 months (or
          for such shorter period that the registrant was required to file
          such reports), and (2) has been subject to such filing requirements
          for the past 90 days.  Yes  X   No
                                     ---     ---

                                          -1-
<PAGE>


<TABLE>
                                   BARNES GROUP INC.
                                    FORM 10-Q INDEX
                     For the Quarterly period ended March 31, 1998





<CAPTION>
          DESCRIPTION                                                 PAGES
          -----------                                                 -----
          <S>                                                         <C>
          PART I.    FINANCIAL INFORMATION

             ITEM 1. Financial Statements

                     Consolidated Statements
                     of Income for the three months ended
                     March 31, 1998 and 1997                             3

                     Consolidated Balance Sheets as
                     of March 31, 1998 and December 31, 1997           4-5

                     Consolidated Statements of Cash Flows
                     for the three months ended March 31,
                     1998 and 1997                                       6

                     Notes to Consolidated Financial
                     Statements                                        7-8


             ITEM 2. Management's Discussion and Analysis of
                     Financial Condition and Results of
                     Operations                                       8-11


          PART II. OTHER INFORMATION

             ITEM 4. Submission of Matters to Vote of
                     Security Holders                                   11

             ITEM 6. Exhibits and Reports on Form 8-K                   12

                     Signatures                                         12


</TABLE>



                                          -2-




<PAGE>



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



                                  BARNES GROUP INC.
                          CONSOLIDATED STATEMENTS OF INCOME
                     Three months ended March 31, 1998 and 1997
                    (Dollars in thousands, except per share data)
                                     (Unaudited)
<CAPTION>
                                                   1998             1997
                                                 --------         --------
          <S>                                  <C>             <C>
          Net sales                              $168,916         $158,133

          Cost of sales                           111,358          102,946
          Selling and administrative expenses      38,178           38,383
                                                 --------         --------
                                                  149,536          141,329
                                                 --------         --------
          Operating income                         19,380           16,804

          Other income                              1,196              920

          Interest expense                          1,125            1,288
          Other expenses                              505              247
                                                 --------         --------
          Income before income taxes               18,946           16,189

          Income taxes                              7,105            6,071
                                                 --------         --------

          Net income                             $ 11,841         $ 10,118
                                                 ========         ========
          Per common share:
            Net income:
               Basic                             $    .59         $    .50
               Diluted                                .58              .49
            Dividends                                 .17              .15

          Average common shares outstanding    20,173,149       20,085,390



</TABLE>


[FN]
                                See accompanying notes.



                                          -3-

<PAGE>




<TABLE>
                                  BARNES GROUP INC.
                             CONSOLIDATED BALANCE SHEETS
                               (Dollars in thousands)



<CAPTION>
          ASSETS                                  March 31,   December 31,
                                                    1998         1997
                                                  --------    -----------
                                                 (Unaudited)
          <S>                                     <C>          <C>
          Current assets
            Cash and cash equivalents             $ 40,429     $ 32,530

            Accounts receivable, less allowances
             (1998-$2,833; 1997-$3,061)             98,317       91,757

            Inventories
              Finished goods                        30,421       30,519
              Work-in-process                       19,740       17,369
              Raw materials and supplies            15,186       13,194
                                                  --------     --------
                                                    65,347       61,082
            Deferred income taxes and prepaid
              expenses                              17,559       17,648
                                                  --------     --------
              Total current assets                 221,652      203,017

          Deferred income taxes                     22,849       24,083

          Property, plant and equipment            342,584      334,836

            Less accumulated depreciation          206,380      201,006
                                                  --------     --------
                                                   136,204      133,830

          Goodwill                                  18,636       18,773

          Other assets                              27,917       28,275
                                                  --------     --------
          Total assets                            $427,258     $407,978
                                                  ========     ========
</TABLE>
[FN]
                                See accompanying notes.



                                          -4-

<PAGE>



<TABLE>
                                  BARNES GROUP INC.
                             CONSOLIDATED BALANCE SHEETS
                               (Dollars in thousands)


<CAPTION>
          LIABILITIES AND STOCKHOLDERS' EQUITY      March 31,    December 31,
                                                      1998           1997
                                                   ---------     -----------
                                                  (Unaudited)
          <S>                                       <C>            <C>
          Current liabilities
            Notes payable                           $  8,759       $  2,437
            Accounts payable                          44,498         37,776
            Accrued liabilities                       45,105         46,966
            Guaranteed ESOP obligation-current         2,800          2,746
                                                    --------       --------
            Total current liabilities                101,162         89,925

          Long-term debt                              60,000         60,000
          Guaranteed ESOP obligation                   1,484          2,205
          Accrued retirement benefits                 67,209         67,486
          Other liabilities                            6,575          7,503

          Stockholders' equity
            Common stock-par value $0.01 per share
              Authorized: 60,000,000 shares
              Issued: 22,037,769 shares
                stated at par value                      220            220
            Additional paid-in capital                48,211         47,007
            Retained earnings                        192,288        183,857
            Accumulated other comprehensive income   (16,336)       (15,841)
            Treasury stock at cost,
              1998-1,807,818 shares
              1997-1,875,111 shares                  (29,271)       (29,433)

          Guaranteed ESOP obligation                  (4,284)        (4,951)
                                                    --------       --------
          Total stockholders' equity                 190,828        180,859
                                                    --------       --------
          Total liabilities and stockholders'
            equity                                  $427,258       $407,978
                                                    ========       ========
</TABLE>

[FN]
                                See accompanying notes.


                                          -5-
<PAGE>





<TABLE>
                               BARNES GROUP INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                   Three months ended March 31, 1998 and 1997
                             (Dollars in thousands)
                                  (Unaudited)


<CAPTION>
                                                          1998      1997
       Operating Activities:                            -------   -------
       <S>                                              <C>       <C>
         Net income                                     $11,841   $10,118
         Adjustments to reconcile net income to
           net cash from operating activities:
             Depreciation and amortization                7,110     6,785
             Loss (gain) on sale of property, plant
               and equipment                                  3      (137)
             Changes in assets and liabilities:
               Accounts receivable                       (6,609)  (13,825)
               Inventories                               (4,252)   (1,766)
               Accounts payable                           6,702     5,803
               Accrued liabilities                       (1,877)   (2,779)
               Deferred income taxes                      1,772       411
             Other                                         (169)   (1,348)
                                                        -------   -------
       Net Cash Provided by Operating Activities         14,521     3,262

       Investing Activities:
         Proceeds from sale of property, plant
           and equipment                                     70       766
         Capital expenditures                            (8,832)   (9,161)
         Other                                             (473)     (506)
                                                        -------   -------
       Net Cash Used by Investing Activities             (9,235)   (8,901)

       Financing Activities:
         Net increase in notes payable                    6,395     2,056
         Proceeds from the issuance of common stock       1,669     3,848
         Common stock repurchases                        (1,560)       --
         Dividends paid                                  (3,373)   (3,020)
                                                        -------   -------
       Net Cash Provided by Financing Activities          3,131     2,884

       Effect of exchange rate changes on cash flows       (518)      (99)
                                                        -------   -------
       Increase (decrease) in cash and cash equivalents   7,899    (2,854)

       Cash and cash equivalents at beginning of period  32,530    23,986
                                                        -------   -------
       Cash and cash equivalents at end of period       $40,429   $21,132
                                                        =======   =======
</TABLE>
[FN]
                               See accompanying notes.


                                         -6-
<PAGE>








          Notes to Consolidated Financial Statements:

          1.   Summary of Significant Accounting Policies
               ------------------------------------------
               The accompanying unaudited consolidated financial statements
               have been prepared in accordance with generally accepted
               accounting principles for interim financial information and
               with the instructions to Form 10-Q and Rule 10-01 of
               Regulation S-X.  They do not include all information and
               footnotes required by generally accepted accounting principles
               for complete financial statements.  For additional
               information, please refer to the consolidated financial
               statements and footnotes included in the Company's Annual
               Report on Form 10-K for the year ended December 31, 1997.  In
               the opinion of management, all adjustments, including normal
               recurring accruals considered necessary for a fair
               presentation, have been included.  Operating results for the
               three-month period ended March 31, 1998 are not necessarily
               indicative of the results that may be expected for the year
               ending December 31, 1998.

          2.   Other Comprehensive Income
               --------------------------
               In June 1997, the Financial Accounting Standards Board issued
               Statement of Financial Accounting Standards No. 130, 
               "Reporting Comprehensive Income".  This Statement establishes
               standards for reporting and displaying comprehensive income
               and its components in a full-set of financial statements. 
               For interim reporting, the Statement requires the disclosure
               of total comprehensive income for the periods presented.  The
               Statement is effective for fiscal periods beginning after
               December 15, 1997.

               Comprehensive income is defined as "the change in equity of a
               business enterprise during a period from transactions and
               other events and circumstances from non-owner sources".  This
               would include net income and "other comprehensive income"
               but exclude the sale and repurchases of stock and distribution
               of dividends.  The only item of "other comprehensive income"
               the Company has is foreign currency translation adjustments. 
               The effect of these adjustments reduced comprehensive income
               in the first quarter of 1998 by $0.5 million to $11.3 million
               and by $1.7 million to $8.4 million in the comparable 1997
               period.




                                          -7-
<PAGE>








          3.   Segment Disclosure
               ------------------
              Effective January 1, 1998, management responsibility for
              Raymond Distribution was transferred from the Associated
              Spring Group to the Bowman Distribution Group.  Raymond is
              engaged in the distribution of industrial products and of
              standard stock wire and flat springs manufactured primarily by
              Associated Spring.  The transfer of Raymond to the Bowman
              Group will maximize synergy in the Company's distribution
              operations.  All references to prior year segment data have
              been restated to reflect this transfer.

              In June 1997, the Financial Accounting Standards Board issued
              Statement of Financial Accounting Standards No. 131,
              "Disclosure About Segments of an Enterprise and Related
              Information".  The Statement is effective for the Company's
              1998 annual financial statements and interim periods beginning
              in the second year of application.  Although management has
              not completed its review of the new Standard, it does not
              anticipate that adoption of the Standard will have a
              significant effect on the Company's reporting segments.


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

                                 Results of Operations
                                 ---------------------
          The Company's first quarter 1998 consolidated sales were $168.9
          million, up 6.8% from last year's results of $158.1 million. 
          Operating income increased 15.3% in 1998 to $19.4 million compared
          to $16.8 million in 1997.  Operating income margin in 1998 was
          11.5%, compared to 10.6% in the prior year's first quarter.  These
          results reflect period-over-period sales and earnings growth in all
          three business segments.  Consolidated cost of sales as a
          percentage of sales was 65.9% in 1998 versus 65.1% in 1997. 
          Selling and administrative expenses were 22.6% of sales compared to
          24.3% in 1997's first quarter.


                       Segment Review-Sales and Operating Income
                      ------------------------------------------
          Associated Spring segment sales for first quarter 1998 increased
          3.0% over last year's comparable period.  Sales were $68.5 million




                                          -8-
<PAGE>





          versus $66.5 million in 1997.  Operating income was slightly higher
          than last year's strong performance.  The group's North American
          operations reported solid quarter-over-quarter growth on the
          continued strength of the automotive and durable goods markets. The
          Mexico operation reported a much improved first quarter having
          overcome the operating problems encountered in the second quarter
          of 1997.  The Singapore operation reported lower sales and profits
          primarily due to softer telecommunications and electronics
          business.

          Bowman Distribution segment sales increased 2.7% to $66.5 million
          in the first three months of 1998 versus $64.8 million in 1997 as
          nearly all units reported sales gains.  All units improved their
          operating results over 1997's first quarter.  These gains resulted
          from the expansion of business with large, multi-location
          maintenance, repair and operating supply customers as well as cost
          containment within the selling and administrative expense functions.

          Barnes Aerospace segment first quarter 1998 sales of $37.7 million,
          improved 25.7% over a strong first quarter 1997 sales of $30.0
          million.  Significant sales gains were reported in both the
          original equipment manufacture and overhaul and repair businesses.
          This is a result of the strong commercial aviation engine and
          airframe markets.  Operating income for the group also improved
          substantially over the very solid 1997 first quarter results.

                             Non-Operating Income/Expense
                             ----------------------------
          In 1998 and 1997 other income includes $0.7 million and $0.4
          million, respectively, from the Company's investment in NASCO and a
          small net foreign exchange gain in 1997.  Other expenses in 1998
          reflect a net foreign exchange loss of $0.2 million.

                                     Income Taxes
                                     ------------
          The Company's effective tax rate for both the first quarter 1998
          and 1997 was 37.5%.

                          Net Income and Net Income Per Share
                          -----------------------------------
          Consolidated net income for the first quarters of 1998 and 1997 was
          $11.8 million and $10.1 million, respectively.  Basic earnings per
          share for 1998 first quarter was $.59 compared to 1997's $.50 per







                                          -9-
<PAGE>









          share.  On a diluted basis, earnings per share were $.58 in 1998
          and $.49 in 1997.  This is the Company's best ever quarter in terms
          of net income and earnings per share and is the eighth consecutive
          quarter of record breaking results.

          There were no adjustments to net income for the purpose of
          computing income available to common stockholders for the first
          quarters of 1998 and 1997, respectively.  For purpose of computing
          dilutive earnings per share, the weighted average number of shares
          outstanding were increased 387,716 and 413,916 for the first
          quarters of 1998 and 1997, respectively, representing the potential
          dilutive effects of stock-based plans.

                                  Financial Condition
                                  -------------------
                                      Cash Flows
                                      ----------
          Net cash generated by operating activities in the first three
          months of 1998 was a very strong $14.5 million, an increase of
          $11.2 million over the first quarter of 1997.  In both years,
          strong earnings, after adjustments for the non-cash charges for
          depreciation and amortization, more than offset the net change in
          operating assets and liabilities.  The solid increase in cash
          generated in 1998 compared to 1997 was enhanced by the Company's
          continuing efforts to manage working capital.

          Net cash used by investing activities in the first quarter of 1998
          was $9.2 million compared to $8.9 million in 1997.  During 1998,
          all three business segments continued investing in new equipment in
          order to improve productivity, quality and customer service.

          Net cash provided by financing activities was $3.1 million in the
          first quarter of 1998 and $2.9 million in 1997's first quarter. 
          Additional borrowings to support normal first quarter 1998 short-
          term working capital requirements was the reason for the increase
          in financing levels.

                            Liquidity and Capital Resources
                            -------------------------------
          During 1998 and 1997, the Company's long-term debt was comprised,
          in part, of borrowings under its short-term bank lines of credit
          backed by its long-term revolving credit agreement.  At March 31,
          1998, the company classified as long-term debt $6.5 million of






                                         -10-
<PAGE>







          borrowings under its lines of credit and $6.2 million of the
          current portion of its 9.47% long-term Notes.  The Company has both
          the intent and the ability, through its revolving credit agreement,
          to refinance these amounts on a long-term basis. The Company
          intends to continue this cost-effective approach of long-term
          financing.

          The Company maintains substantial bank borrowing facilities to
          supplement internal cash generation.  At March 31, 1998, the
          company had $150.0 million of borrowing capacity under its long-
          term revolving credit agreement of which none was borrowed.  The
          Company had $13.0 million in borrowings under uncommitted short-
          term bank credit lines at March 31, 1998.  The interest rates on
          these borrowing were 5.74%. The Company believes its credit
          facilities coupled with cash generated from operations are adequate
          for its anticipated future requirements.


          PART II. OTHER INFORMATION

          Item 4.  Submission of Matters to Vote of Security Holders
                   -------------------------------------------------

          (a)      The Annual Meeting of the registrant's stockholders was
                  held on April 8, 1998.  Proxies for the meeting were
                  solicited pursuant to Regulation 14 A.

          (c)  (1) The following directors were elected:

<TABLE>

<CAPTION>
                                       Votes in         Votes    For Terms
                       Director          Favor        Withheld   Expiring
                       --------          -----        --------   --------
                   <S>                 <C>            <C>          <C>
                   George T. Carpenter 18,280,674     308,234      2001
                   Donna R. Ecton      18,303,374     285,534      2001
                   Frank E. Grzelecki  18,270,885     318,023      2001

</TABLE>

               (2) The stockholders approved the selection of Price
                  Waterhouse LLP as the Company's independent accountants
                  for 1998.  The proposal was adopted as 18,282,159 shares
                  voted for, 190,914 shares voted against, 115,835 shares
                  abstained and there were no non-votes.


                                         -11-
<PAGE>










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

          (a)      Exhibits

                   Exhibit 27.1  Financial Data Schedule, March 31, 1998
                   Exhibit 27.2  Financial Data Schedule, Restated 1997
                   Exhibit 27.3  Financial Data Schedule, Restated 1995 and
                                 1996

          (b)      Reports on Form 8-K

                   No reports on Form 8-K, Item 5, Other Events, were filed 
                   during the quarter ended March 31, 1998.


                                      SIGNATURES

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


                                                    Barnes Group Inc.
                                                    (Registrant)


          Date  May 14, 1998    By /s/ Terry M. Murphy
                ------------       -------------------------------------
                                   Terry M. Murphy
                                   Senior Vice President, Finance
                                   (the principal financial officer)

          Date  May 14, 1998    By /s/ Francis C. Boyle, Jr.
                ------------       -------------------------------------
                                   Francis C. Boyle, Jr.
                                   Vice President, Controller
                                   (the principal accounting officer)











                                         -12-


<TABLE> <S> <C>

<ARTICLE>     5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated balance sheet of Barnes Group Inc. at March 31, 1998, and the
related consolidated statement of income for the three months ended March 31,
1998, and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               MAR-31-1998
<CASH>                                          40,429
<SECURITIES>                                         0
<RECEIVABLES>                                  101,150
<ALLOWANCES>                                     2,833
<INVENTORY>                                     65,347
<CURRENT-ASSETS>                               221,652
<PP&E>                                         342,584
<DEPRECIATION>                                 206,380
<TOTAL-ASSETS>                                 427,258
<CURRENT-LIABILITIES>                          101,162
<BONDS>                                         61,484
                                0
                                          0
<COMMON>                                           220
<OTHER-SE>                                     190,608
<TOTAL-LIABILITY-AND-EQUITY>                   427,258
<SALES>                                        168,916
<TOTAL-REVENUES>                               168,916
<CGS>                                          111,358
<TOTAL-COSTS>                                  111,358
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   (68)
<INTEREST-EXPENSE>                               1,125
<INCOME-PRETAX>                                 18,946
<INCOME-TAX>                                     7,105
<INCOME-CONTINUING>                             11,841
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    11,841
<EPS-PRIMARY>                                      .59<F1>
<EPS-DILUTED>                                      .58<F1>
<FN>
<F1> Basic and diluted earnings per share calculated in accordance with
 Statement of Financial Accounting Standards No. 128.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>     5
<LEGEND>
These schedules contain summary financial information extracted from the
consolidated balance sheets and the consolidated statements of income of
Barnes Group Inc. for the periods presented and is qualified in its
entirety by reference to such financial statements.  Earnings per share
have been restated to be in compliance with Statement of Financial
Accounting Standards No. 128 (FAS 128) "Earnings Per Share".
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                          <C>             <C>              <C>
<PERIOD-TYPE>                3-MOS           6-MOS            9-MOS
<FISCAL-YEAR-END>             DEC-31-1997      DEC-31-1997      DEC-31-1997
<PERIOD-START>                JAN-01-1997      JAN-01-1997      JAN-01-1997
<PERIOD-END>                  MAR-31-1997      JUN-30-1997      SEP-30-1997
<CASH>                             21,132           29,154           36,466
<SECURITIES>                            0                0                0
<RECEIVABLES>                     104,403          102,442           97,701
<ALLOWANCES>                        3,107            2,699            2,797
<INVENTORY>                        66,218           66,437           65,338
<CURRENT-ASSETS>                  202,921          209,460          212,694
<PP&E>                            325,230          332,245          335,587
<DEPRECIATION>                    192,919          196,465          200,059
<TOTAL-ASSETS>                    403,227          414,095          417,186
<CURRENT-LIABILITIES>              85,502           88,398           88,652
<BONDS>                            74,285           73,605           72,912
                   0                0                0
                             0                0                0
<COMMON>                              220              220              220
<OTHER-SE>                        167,126          175,983          179,539
<TOTAL-LIABILITY-AND-EQUITY>      403,227          414,095          417,186
<SALES>                           158,133          324,000          482,538
<TOTAL-REVENUES>                  158,133          324,000          482,538
<CGS>                             102,946          214,189          319,530
<TOTAL-COSTS>                     102,946          214,189          319,530
<OTHER-EXPENSES>                        0                0                0
<LOSS-PROVISION>                      123              363              674
<INTEREST-EXPENSE>                  1,288            2,525            3,743
<INCOME-PRETAX>                    16,189           33,331           49,563
<INCOME-TAX>                        6,071           12,499           18,586
<INCOME-CONTINUING>                10,118           20,832           30,977
<DISCONTINUED>                          0                0                0
<EXTRAORDINARY>                         0                0                0
<CHANGES>                               0                0                0
<NET-INCOME>                       10,118           20,832           30,977
<EPS-PRIMARY>                         .50<F1>         1.03<F1>         1.53<F1>
<EPS-DILUTED>                         .49<F1>         1.01<F1>         1.50<F1>
<FN>
<F1>Restated basic and diluted EPS calculated in accordance with FAS 128.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>     5
<LEGEND>
These schedules contain summary financial information extracted from the
consolidated balance sheets and the consolidated statements of income of
Barnes Group Inc. for the periods presented and is qualified in its
entirety by reference to such financial statements.  Earnings per share
have been restated to be in compliance with Statement of Financial
Accounting Standards No. 128 (FAS 128) "Earnings Per Share".  In addition,
earnings per share amounts have been restated for the 3-for-1 stock split
effective April, 1997.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                          <C>              <C>                <C>                <C>                  <C>
<PERIOD-TYPE>                YEAR             3-MOS              6-MOS              9-MOS                 YEAR
<FISCAL-YEAR-END>             DEC-31-1995        DEC-31-1996        DEC-31-1996        DEC-31-1996        DEC-31-1996         
<PERIOD-START>                JAN-01-1995        JAN-01-1996        JAN-01-1996        JAN-01-1996        JAN-01-1996
<PERIOD-END>                  DEC-31-1995        MAR-31-1996        JUN-30-1996        SEP-30-1996        DEC-31-1996
<CASH>                             17,868             15,780             24,442             21,438             23,986
<SECURITIES>                            0                  0                  0                  0                  0
<RECEIVABLES>                      89,721             96,310             97,876             98,605             91,218
<ALLOWANCES>                        3,635              3,381              3,091              2,940              3,158      
<INVENTORY>                        56,749             62,205             64,032             65,701             64,942
<CURRENT-ASSETS>                  172,816            184,648            197,001            196,616            190,298
<PP&E>                            297,832            303,671            309,690            316,765            320,604
<DEPRECIATION>                    174,962            179,844            184,763            188,012            189,533
<TOTAL-ASSETS>                    361,549            373,647            390,200            393,559            389,956
<CURRENT-LIABILITIES>              77,536             85,405             93,093             90,494             80,822
<BONDS>                            77,491             76,874             76,246             75,605             74,951
                   0                  0                  0                  0                  0
                             0                  0                  0                  0                  0
<COMMON>                           15,737             15,737             15,737             15,737             15,737
<OTHER-SE>                        113,104            119,240            127,441            134,572            141,427
<TOTAL-LIABILITY-AND-EQUITY>      361,549            373,647            390,200            393,559            389,956
<SALES>                           592,509            150,091            302,695            449,775            594,989
<TOTAL-REVENUES>                  592,509            150,091            302,695            449,775            594,989
<CGS>                             382,150             97,173            196,060            290,957            384,722
<TOTAL-COSTS>                     382,150             97,173            196,060            290,957            384,722
<OTHER-EXPENSES>                        0                  0                  0                  0                  0
<LOSS-PROVISION>                    1,577                 82                155                234                545
<INTEREST-EXPENSE>                  5,274              1,288              2,588              3,911              4,981
<INCOME-PRETAX>                    45,450             10,535             24,278             38,100             52,310
<INCOME-TAX>                       17,966              3,898              8,983             14,097             19,742
<INCOME-CONTINUING>                27,484              6,637             15,295             24,003             32,568
<DISCONTINUED>                          0                  0                  0                  0                  0
<EXTRAORDINARY>                         0                  0                  0                  0                  0
<CHANGES>                               0                  0                  0                  0                  0
<NET-INCOME>                       27,484              6,637             15,295             24,003             32,568
<EPS-PRIMARY>                        1.40<F1>            .34<F1>            .77<F1>           1.21<F1>           1.63<F1>
<EPS-DILUTED>                        1.38<F1>            .33<F1>            .76<F1>           1.19<F1>           1.61<F1>
<FN>
<F1>Restated basic and diluted EPS calculated in accordance with FAS 128 and
adjusted for the 3-for-1 stock split.
</FN>
        

</TABLE>


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