UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



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

For the quarterly period ended
April 27, 2007

OR



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

For the transition period from
 to

Commission file number   1-6357



| |  |                                                        |  | 
| |  | ------------------------------------------------------ |  | 
| |  | ESTERLINE TECHNOLOGIES CORPORATION                     |  | 
| |  | (Exact name of registrant as specified in its charter) |  | 



|                                                                        |  |  |  |                                                
|----------------------------------------------------------------------- |  |  |  | -----------------------------------------------
|Delaware (State or other Jurisdiction of incorporation or organization) |  |  |  | 13-2595091 (I.R.S. Employer Identification
No.)

500 108th Avenue N.E., Bellevue, Washington 98004

(Address of principal executive offices)(Zip Code)

Registrants telephone number, including area code 425/453-9400

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

Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer    x            Accelerated filer ̈Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes                 
                 No      X

As of June 1, 2007, 25,628,440 shares of the issuers common stock were outstanding.



---

PART 1  FINANCIAL INFORMATION

Item 1.           Financial Statements

ESTERLINE TECHNOLOGIES CORPORATION

CONSOLIDATED BALANCE SHEET

As of April 27, 2007 and October 27, 2006

(In thousands, except share amounts)







|                                                                             |  |               |             |                 |   |          
|---------------------------------------------------------------------------- |  | ------------- | ----------- | --------------- | - | ---------
|                                                                             |  | April 27,2007 |             | October 27,2006
|ASSETS                                                                       |  |               | (Unaudited) |                 |   |          
|                                                                             |  |              
|Current Assets                                                               |  |               |             |                 |   |          
|Cash and cash equivalents                                                    |  | $             | 60,662      |                 | $ | 42,638   
|Cash in escrow                                                               |  |               | 1,275       |                 |   | 4,409    
|Accounts receivable, net of allowances    of $5,211 and $4,338               |  |               | 238,878     |                 |   | 191,737  
|Inventories                                                                  |  |               |             |                 |   |          
|Raw materials and purchased parts                                            |  |               | 109,174     |                 |   | 89,480   
|Work in process                                                              |  |               | 87,129      |                 |   | 66,333   
|Finished goods                                                               |  |               | 45,367      |                 |   | 30,033   
|                                                                             |  |               |             |                 |   |          
|                                                                             |  |               | 241,670     |                 |   | 185,846  
|                                                                             |  |              
|Income tax refundable                                                        |  |               | 14,391      |                 |   | 6,231    
|Deferred income tax benefits                                                 |  |               | 31,183      |                 |   | 27,932   
|Prepaid expenses                                                             |  |               | 13,366      |                 |   | 9,545    
|                                                                             |  |               |             |                 |   |          
|Total Current Assets                                                         |  |               | 601,425     |                 |   | 468,338  
|                                                                             |  |              
|Property, Plant and Equipment                                                |  |               | 398,535     |                 |   | 339,391  
|Accumulated depreciation                                                     |  |               | 184,695     |                 |   | 168,949  
|                                                                             |  |               |             |                 |   |          
|                                                                             |  |               | 213,840     |                 |   | 170,442  
|                                                                             |  |              
|Other Non-Current Assets                                                     |  |               |             |                 |   |          
|Goodwill                                                                     |  |               | 583,054     |                 |   | 366,155  
|Intangibles, net                                                             |  |               | 374,315     |                 |   | 241,657  
|Debt issuance costs, net of accumulated    amortization of $3,808 and $3,204 |  |               | 10,418      |                 |   | 5,297    
|Deferred income tax benefits                                                 |  |               | 13,465      |                 |   | 14,790   
|Other assets                                                                 |  |               | 29,114      |                 |   | 23,772   
|                                                                             |  |               |             |                 |   |          
|                                                                             |  | $             | 1,825,631   |                 | $ | 1,290,451
|                                                                             |  |               |             |                 |   |          



1



---

ESTERLINE TECHNOLOGIES CORPORATION

CONSOLIDATED BALANCE SHEET

As of April 27, 2007 and
October 27, 2006

(In thousands, except share amounts)







|                                                                                                                                    |  |                |             |                 |   |          
|----------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ----------- | --------------- | - | ---------
|                                                                                                                                    |  | April 27, 2007 |             | October 27,2006
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                |  |                | (Unaudited) |                 |   |          
|                                                                                                                                    |  |               
|Current Liabilities                                                                                                                 |  |                |             |                 |   |          
|Accounts payable                                                                                                                    |  | $              | 79,824      |                 | $ | 62,693   
|Accrued liabilities                                                                                                                 |  |                | 168,311     |                 |   | 121,419  
|Credit facilities                                                                                                                   |  |                | 49,573      |                 |   | 8,075    
|Current maturities of long-term debt                                                                                                |  |                | 8,760       |                 |   | 5,538    
|Federal and foreign income taxes                                                                                                    |  |                | 8,220       |                 |   | 2,874    
|                                                                                                                                    |  |                |             |                 |   |          
|Total Current Liabilities                                                                                                           |  |                | 314,688     |                 |   | 200,599  
|                                                                                                                                    |  |               
|Long-Term Liabilities                                                                                                               |  |                |             |                 |   |          
|Long-term debt, net of current maturities                                                                                           |  |                | 559,061     |                 |   | 282,307  
|Deferred income taxes                                                                                                               |  |                | 115,708     |                 |   | 72,349   
|Other liabilities                                                                                                                   |  |                | 43,956      |                 |   | 23,629   
|                                                                                                                                    |  |               
|Commitments and Contingencies                                                                                                       |  |                |            |                 |   |         
|                                                                                                                                    |  |               
|Minority Interest                                                                                                                   |  |                | 3,283       |                 |   | 3,578    
|                                                                                                                                    |  |               
|Shareholders Equity                                                                                                                |  |                |             |                 |   |          
|Common stock, par value $.20 per share,    authorized 60,000,000 shares, issued
and    outstanding 25,609,440 and 25,489,651 shares |  |                | 5,122       |                 |   | 5,098    
|Additional paid-in capital                                                                                                          |  |                | 276,889     |                 |   | 270,074  
|Retained earnings                                                                                                                   |  |                | 433,546     |                 |   | 400,985  
|Accumulated other comprehensive income                                                                                              |  |                | 73,378      |                 |   | 31,832   
|                                                                                                                                    |  |                |             |                 |   |          
|Total Shareholders Equity                                                                                                          |  |                | 788,935     |                 |   | 707,989  
|                                                                                                                                    |  |                |             |                 |   |          
|                                                                                                                                    |  | $              | 1,825,631   |                 | $ | 1,290,451
|                                                                                                                                    |  |                |             |                 |   |          



2



---

ESTERLINE TECHNOLOGIES CORPORATION

CONSOLIDATED STATEMENT OF OPERATIONS

For the Three and Six Month Periods Ended
April 27, 2007 and April 28, 2006

(Unaudited)

(In thousands, except per share amounts)



|                                    |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|----------------------------------- |  | ------------------ | -------------- | - | ---------------- | - | -------------- | ------------- |  | - | -------------- | - |  | - | -------------- | -
|                                    |  | Three Months Ended |                |   | Six Months Ended |  
|                                    |  | April 27,2007      |                |   | April 28,2006    |   |                | April 27,2007 |  |   | April 28,2006  |  
|                                    |  |                    |                |  
|Net Sales                           |  |                    | $      312,280 |   |                  |   | $      247,939 |               |  |   | $      569,524 |   |  |   | $      453,604 |  
|Cost of Sales                       |  |                    | 213,418        |   |                  |   | 167,200        |               |  |   | 396,093        |   |  |   | 310,006        |  
|                                    |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|                                    |  |                    | 98,862         |   |                  |   | 80,739         |               |  |   | 173,431        |   |  |   | 143,598        |  
|Expenses                            |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|Selling, general & administrative   |  |                    | 50,401         |   |                  |   | 40,973         |               |  |   | 92,776         |   |  |   | 76,863         |  
|Research, development & engineering |  |                    | 19,082         |   |                  |   | 12,939         |               |  |   | 32,633         |   |  |   | 23,272         |  
|                                    |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|Total Expenses                      |  |                    | 69,483         |   |                  |   | 53,912         |               |  |   | 125,409        |   |  |   | 100,135        |  
|                                    |  |                    |                |  
|Other                               |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|Other (income) expense              |  |                    | 27             |   |                  |   | (263           | )             |  |   | 17             |   |  |   | (462           | )
|Insurance recovery                  |  |                    | (2,810         | ) |                  |   |               |               |  |   | (4,457         | ) |  |   |               |  
|                                    |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|Total Other                         |  |                    | (2,783         | ) |                  |   | (263           | )             |  |   | (4,440         | ) |  |   | (462           | )
|                                    |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|                                    |  |                    |                |  
|Operating Earnings                  |  |                    | 32,162         |   |                  |   | 27,090         |               |  |   | 52,462         |   |  |   | 43,925         |  
|                                    |  |                    |                |  
|Interest income                     |  |                    | (785           | ) |                  |   | (998           | )             |  |   | (1,289         | ) |  |   | (1,857         | )
|Interest expense                    |  |                    | 8,728          |   |                  |   | 5,790          |               |  |   | 14,252         |   |  |   | 10,295         |  
|Loss on extinguishment of debt      |  |                    |               |   |                  |   |               |               |  |   |               |   |  |   | 2,156          |  
|                                    |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|Other Expense, Net                  |  |                    | 7,943          |   |                  |   | 4,792          |               |  |   | 12,963         |   |  |   | 10,594         |  
|                                    |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|                                    |  |                    |                |  
|Income Before Income Taxes          |  |                    | 24,219         |   |                  |   | 22,298         |               |  |   | 39,499         |   |  |   | 33,331         |  
|Income Tax Expense                  |  |                    | 4,494          |   |                  |   | 4,307          |               |  |   | 6,879          |   |  |   | 6,863          |  
|                                    |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|Income Before Minority Interest     |  |                    | 19,725         |   |                  |   | 17,991         |               |  |   | 32,620         |   |  |   | 26,468         |  
|Minority Interest                   |  |                    | 35             |   |                  |   | (332           | )             |  |   | (59            | ) |  |   | (445           | )
|                                    |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|                                    |  |                    |                |  
|Net Earnings                        |  | $                  | 19,760         |   |                  | $ | 17,659         |               |  | $ | 32,561         |   |  | $ | 26,023         |  
|                                    |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|                                    |  |                    |                |  
|Earnings Per Share:                 |  |                    |                |   |                  |   |                |               |  |   |                |   |  |   |                |  
|Basic                               |  | $                  | .77            |   |                  | $ | .70            |               |  | $ | 1.27           |   |  | $ | 1.03           |  
|Diluted                             |  | $                  | .76            |   |                  | $ | .68            |               |  | $ | 1.25           |   |  | $ | 1.01           |  



3



---

ESTERLINE TECHNOLOGIES CORPORATION

CONSOLIDATED STATEMENT OF CASH FLOWS

For the Six Month Periods Ended
April 27, 2007 and April 28, 2006

(Unaudited)

(In thousands)



|                                                                           |  |                  |          |   |               |   |          |  
|-------------------------------------------------------------------------- |  | ---------------- | -------- | - | ------------- | - | -------- | -
|                                                                           |  | Six Months Ended |         
|                                                                           |  | April 27,2007    |          |   | April 28,2006 |  
|                                                                           |  |                 
|Cash Flows Provided (Used) by Operating Activities                         |  |                  |          |   |               |   |          |  
|Net earnings                                                               |  | $                | 32,561   |   |               | $ | 26,023   |  
|Minority interest                                                          |  |                  | 59       |   |               |   | 445      |  
|Depreciation and amortization                                              |  |                  | 24,667   |   |               |   | 19,838   |  
|Deferred income taxes                                                      |  |                  | (2,181   | ) |               |   | 585      |  
|Stock-based compensation                                                   |  |                  | 3,307    |   |               |   | 2,649    |  
|Gain on sale of short-term investments                                     |  |                  |         |   |               |   | (610     | )
|Working capital changes, net of effect of acquisitions Accounts receivable |  |                  | 4,939    |   |               |   | 919      |  
|Inventories                                                                |  |                  | (6,241   | ) |               |   | (22,089  | )
|Prepaid expenses                                                           |  |                  | (1,644   | ) |               |   | (2,108   | )
|Accounts payable                                                           |  |                  | 659      |   |               |   | 6,354    |  
|Accrued liabilities                                                        |  |                  | (1,919   | ) |               |   | (9,692   | )
|Federal and foreign income taxes                                           |  |                  | 7,735    |   |               |   | (5,224   | )
|Other liabilities                                                          |  |                  | 345      |   |               |   | 1,115    |  
|Other, net                                                                 |  |                  | (5,391   | ) |               |   | (735     | )
|                                                                           |  |                  |          |   |               |   |          |  
|                                                                           |  |                  | 56,896   |   |               |   | 17,470   |  
|                                                                           |  |                 
|Cash Flows Provided (Used) by Investing Activities                         |  |                  |          |   |               |   |          |  
|Purchases of capital assets                                                |  |                  | (14,596  | ) |               |   | (12,392  | )
|Proceeds from sale of capital assets                                       |  |                  | 514      |   |               |   | 458      |  
|Proceeds from sale of short-term investments                               |  |                  |         |   |               |   | 63,266   |  
|Acquisitions of businesses, net of cash acquired                           |  |                  | (337,663 | ) |               |   | (189,667 | )
|                                                                           |  |                  |          |   |               |   |          |  
|                                                                           |  |                  | (351,745 | ) |               |   | (138,335 | )



4



---

ESTERLINE TECHNOLOGIES CORPORATION

CONSOLIDATED STATEMENT OF CASH FLOWS

For the Six Month Periods Ended
April 27, 2007 and April 28, 2006

(Unaudited)

(In thousands)



|                                                                  |  |                  |         |   |               |   |         |  
|----------------------------------------------------------------- |  | ---------------- | ------- | - | ------------- | - | ------- | -
|                                                                  |  | Six Months Ended |        
|                                                                  |  | April 27,2007    |         |   | April 28,2006 |  
|                                                                  |  |                 
|Cash Flows Provided (Used) by Financing Activities                |  |                  |         |   |               |   |         |  
|Proceeds provided by stock issuance under    employee stock plans |  | $                | 3,144   |   |               | $ | 2,351   |  
|Excess tax benefits from stock option exercises                   |  |                  | 388     |   |               |   | 359     |  
|Debt and other issuance costs                                     |  |                  | (5,725  | ) |               |   |        |  
|Dividends paid to minority interest                               |  |                  | (354    | ) |               |   |        |  
|Net change in credit facilities                                   |  |                  | 41,238  |   |               |   | 16,188  |  
|Proceeds from issuance of long-term debt                          |  |                  | 275,000 |   |               |   | 100,000 |  
|Repayment of long-term obligations                                |  |                  | (2,082  | ) |               |   | (70,556 | )
|                                                                  |  |                  |         |   |               |   |         |  
|                                                                  |  |                  | 311,609 |   |               |   | 48,342  |  
|                                                                  |  |                 
|Effect of Foreign Exchange Rates on Cash                          |  |                  | 1,264   |   |               |   | 475     |  
|                                                                  |  |                  |         |   |               |   |         |  
|Net Increase (Decrease) in Cash and Cash Equivalents              |  |                  | 18,024  |   |               |   | (72,048 | )
|                                                                  |  |                 
|Cash and Cash Equivalents  Beginning of Period                   |  |                  | 42,638  |   |               |   | 118,304 |  
|                                                                  |  |                  |         |   |               |   |         |  
|Cash and Cash Equivalents  End of Period                         |  | $                | 60,662  |   |               | $ | 46,256  |  
|                                                                  |  |                  |         |   |               |   |         |  
|                                                                  |  |                 
|Supplemental Cash Flow Information                                |  |                  |         |   |               |   |         |  
|Cash Paid for Interest                                            |  | $                | 10,827  |   |               | $ | 11,635  |  
|Cash Paid for Taxes                                               |  |                  | 920     |   |               |   | 3,655   |  



5



---

ESTERLINE TECHNOLOGIES CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the Three and Six Month Periods Ended
April 27, 2007 and April 28, 2006



|1. | The consolidated balance sheet as of April 27, 2007, the consolidated statement of operations for the three and six month periods ended April 27, 2007 and
April 28, 2006, and the consolidated statement of cash flows for the six month periods ended April 27, 2007 and April 28, 2006 are unaudited, but in the opinion of management, all of the necessary adjustments,
consisting of normal recurring accruals, have been made to present fairly the financial statements referred to above in accordance with generally accepted accounting principles for interim financial information and with the instructions to
Form 10-Q and Article 10 of Regulation S-X. Accordingly, the above statements do not include all of the footnotes required for complete financial statements. The results of operations and cash flows for the interim periods presented
are not necessarily indicative of results that can be expected for the full year.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|2. | The notes to the consolidated financial statements in the Companys Annual Report on Form 10-K for the fiscal year ended October 27, 2006 provide a summary of
significant accounting policies and additional financial information that should be read in conjunction with this Form 10-Q.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|3. | The timing of the Companys revenues is impacted by the purchasing patterns of customers and, as a result, revenues are not generated evenly throughout the year. Moreover, the
Companys first fiscal quarter, November through January, includes significant holiday vacation periods in both Europe and North America.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|4. | Basic earnings per share is computed on the basis of the weighted average number of shares outstanding during the period. Diluted earnings per share includes the dilutive effect of
stock options. Common shares issuable from stock options that are excluded from the calculation of diluted earnings per share because the exercise price was greater than the closing price for the second fiscal quarter in 2007 and 2006 were 541,230
and 344,031, respectively. The weighted average number of shares outstanding used to compute basic earnings per share was 25,590,000 and 25,385,000 for the three month periods ended April 27, 2007 and April 28, 2006,
respectively. The weighted average number of shares outstanding used to compute diluted earnings per share was 25,997,000 and 25,817,000 for the three month periods ended April 27, 2007 and April 28, 2006, respectively. The
weighted average number of shares outstanding used to compute basic earnings per share was 25,560,000 and 25,361,000 for the six month periods ended April 27, 2007, and April 28, 2006, respectively. The weighted average number of
shares outstanding used to compute diluted earnings per share was 25,964,000 and 25,780,000 for the six month periods ended April 27, 2007 and April 28, 2006, respectively.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



6



---

|5. | Recent Accounting Pronouncements
|-- | --------------------------------

In February
2007, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, (Statement No. 159). Statement No. 159
permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. Statement No. 159 also establishes presentation and disclosure requirements
designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. Statement No. 159 is effective for the Companys fiscal year ended October 30, 2009. The
Company is currently evaluating the impact of Statement No. 159 on the Companys consolidated financial statements.

In
October 2006, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of FASB Statements
No. 87, 88, 106 and 123(R). Statement No. 158 requires an entity to:



| |  |  | Recognize in its statements of financial position an asset for a defined benefit postretirement plans overfunded status or a liability for a plans
underfunded status.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Measure a defined benefit postretirement plans assets and obligations that determine its funded status as of the end of the employers fiscal year.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Recognize changes in the funded status of a defined benefit postretirement plan in comprehensive income in the year in which the changes occur.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------

Statement No. 158 does not change the amount of net periodic benefit cost included in net income or address the
various measurement issues associated with postretirement benefit plan accounting. The requirement to recognize the funded status of a defined benefit postretirement plan and the disclosure requirements are effective for the Company on
October 26, 2007. If the Company had implemented Statement No. 158 as of October 27, 2006, the effect on the balance sheet would be an increase in pension liabilities and a decrease in accumulated other comprehensive income of
approximately $8.5 million.

In September 2006, the Financial Accounting Standards Board issued Statement of Financial Accounting
Standards No. 157, Fair Value Measurements. Statement No. 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value
measurements. Statement No. 157 applies under other accounting pronouncements that require or permit fair value measurements. Statement No. 157 indicates, among other things, that a fair value measurement assumes the transaction to sell
the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. Statement No. 157 is effective for the



7



---

Companys year ending October 30, 2009. The Company is currently evaluating the impact of
Statement No. 157 on the Companys financial statements.

In June 2006, the Financial Accounting Standards Board issued FIN
No. 48, Accounting for Uncertainty in Income Taxes  an interpretation of FASB Statement No. 109, which clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial statements in
accordance with FASB Statement No. 109, Accounting for Income Taxes. The interpretation prescribes a recognition method and measurement attribute for the financial statement recognition and measurement of a tax position taken or
expected to be taken in a tax return. FIN No. 48 requires recognition of tax benefits that satisfy a greater than 50% probability threshold. FIN No. 48 also provides guidance on derecognition, classification, interest and penalties,
accounting in interim periods, disclosure, and transition. FIN No. 48 is effective for the Company beginning October 27, 2007. Management is assessing the potential impact that the adoption of FIN No. 48 will have on the
Companys consolidated financial statements.



|6. | The Companys comprehensive income is as follows:
|-- | -------------------------------------------------



|                                                                        |  |                    |        |                |                  |        |                |  |                |        |  |   |        |  
|----------------------------------------------------------------------- |  | ------------------ | ------ | -------------- | ---------------- | ------ | -------------- |  | -------------- | ------ |  | - | ------ | -
|(In thousands)                                                          |  | Three Months Ended |        |                | Six Months Ended |       
|                                                                        |  | April 27, 2007     |        | April 28, 2006 |                  |        | April 27, 2007 |  | April 28, 2006 |       
|                                                                        |  |                    |        |               
|Net Earnings                                                            |  | $                  | 19,760 |                | $                | 17,659 |                |  | $              | 32,561 |  | $ | 26,023 |  
|Change in Fair Value of Derivative    Financial Instruments, Net of Tax |  |                    | 725    |                |                  | 1,255  |                |  |                | 1,706  |  |   | 831    |  
|Minimum Pension Liability,                                              |  |                    |        |                |                  |        |                |  |                |        |  |   |        |  
|Net of Tax                                                              |  |                    |       |                |                  | (3,682 | )              |  |                |       |  |   | (3,682 | )
|Foreign Currency Translation Adj.                                       |  |                    | 29,905 |                |                  | 12,113 |                |  |                | 39,840 |  |   | 12,439 |  
|                                                                        |  |                    |        |                |                  |        |                |  |                |        |  |   |        |  
|Comprehensive Income                                                    |  | $                  | 50,390 |                | $                | 27,345 |                |  | $              | 74,107 |  | $ | 35,611 |  
|                                                                        |  |                    |        |                |                  |        |                |  |                |        |  |   |        |  



|7. | On March 14, 2007, the Company acquired all of the outstanding capital stock of CMC Electronics Inc. (CMC), a leading aerospace/defense avionics company, for approximately
$337.6 million in cash, including acquisition costs. The acquisition significantly expands the scale of Esterlines existing Avionics & Controls business. CMC Electronics is included in the Avionics & Controls segment and
the results of its operations were included from the effective date of the acquisition.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following summarizes the
estimated fair market value of the assets acquired and liabilities assumed at the date of acquisition. The allocation of the purchase price was based upon a preliminary independent valuation report. The Company has not finalized the allocation of
the purchase price to tangible and intangible assets and acquired net operating losses, unused tax credits and tax basis of acquired assets and liabilities. The amount allocated to goodwill is not expected to be deductible for income tax purposes.



8



---

(In thousands)

As of March 14, 2007



|                                                |  |   |        
|----------------------------------------------- |  | - | -------
|Current assets                                  |  | $ | 98,380 
|Property, plant and equipment                   |  |   | 38,846 
|Intangible assets subject to amortization       |  |   |        
|Programs (18 year weighted average useful life) |  |   | 124,783
|Goodwill                                        |  |   | 195,446
|                                                |  |   |        
|Total assets acquired                           |  |   | 457,455
|                                                | 
|Current liabilities assumed                     |  |   | 61,122 
|Deferred tax liabilities                        |  |   | 40,206 
|Pension and other liabilities                   |  |   | 18,481 
|                                                |  |   |        
|Net assets acquired                             |  | $ | 337,646
|                                                |  |   |        

Pro Forma Financial Information

The following pro forma financial information shows the results of continuing operations for the three and six months ended April 27, 2007 and April 28, 2006, respectively, as though the acquisition of CMC
had occurred at the beginning of each respective fiscal year. The pro forma financial information includes, where applicable, adjustments for: (i) the amortization of acquired intangible assets, (ii) additional interest expense on
acquisition related borrowings and (iii) the income tax effect on the pro forma adjustments, using a statutory tax rate 32.0%. The pro forma adjustments related to the acquisition of CMC are based on a preliminary purchase price allocation.
Differences between the preliminary and final purchase price allocation could have an impact on the pro forma financial information presented and such impact could be material. The pro forma financial information below is presented for illustrative
purposes only and is not necessarily indicative of the operating results that would have been achieved had the acquisition been completed as of the date indicated above or the results that may be obtained in the future.



9



---

|                                      |  |                    |         |                  |   |               |  |               |         |  |   |        
|------------------------------------- |  | ------------------ | ------- | ---------------- | - | ------------- |  | ------------- | ------- |  | - | -------
|(In thousands)                        |  | Three Months Ended |         | Six Months Ended
|                                      |  | April 27,2007      |         | April 28,2006    |   | April 27,2007 |  | April 28,2006
|                                      |  |                    |         |                 
|Pro forma net sales                   |  | $                  | 354,503 |                  | $ | 300,732       |  | $             | 655,498 |  | $ | 554,890
|Pro forma net income                  |  | $                  | 15,204  |                  | $ | 18,835        |  | $             | 30,019  |  | $ | 22,948 
|                                      |  |                    |         |                 
|Basic earnings per shareas reported   |  | $                  | .77     |                  | $ | .70           |  | $             | 1.27    |  | $ | 1.03   
|Pro forma basic earningsper share     |  | $                  | .59     |                  | $ | .74           |  | $             | 1.17    |  | $ | .90    
|                                      |  |                    |         |                 
|Diluted earnings per shareas reported |  | $                  | .76     |                  | $ | .68           |  | $             | 1.25    |  | $ | 1.01   
|Pro forma diluted earningsper share   |  | $                  | .58     |                  | $ | .73           |  | $             | 1.16    |  | $ | .89    



|8. | The Company acquired Wallop Defence Systems Limited (Wallop) and FR Countermeasures from Cobham plc on March 24, 2006 and December 23, 2005, respectively. Wallop and FR
Countermeasures, manufacturers of military pyrotechnic countermeasure devices, strengthen the Companys international and U. S. position in countermeasure devices. The Company paid $65.0 million for both companies, including acquisition
costs and an adjustment based on the amount of indebtedness and net working capital as of closing. The Company assumed a $4.2 million obligation at FR Countermeasures. In addition, the Company may pay an additional purchase price up to U.K.
£10.0 million, or approximately $19.0 million, depending on the achievement of certain objectives. At the time of the acquisition of Wallop, the Company and the seller agreed that some environmental remedial activities may need to be
carried out, and these activities are currently on-going. Under the terms of the Stock Purchase Agreement, a portion of the costs of any environmental remedial activities will be reimbursed by the seller if the cost is incurred within five years of
the consummation of the acquisition. Wallop and FR Countermeasures are included in the Advanced Materials segment.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The
following summarizes the estimated fair market value of the assets acquired and liabilities assumed at the date of acquisition. The allocation of the purchase price was based upon an independent valuation report. The amount allocated to goodwill is
not currently deductible for income tax purposes.



10



---

|                                                                         |  |   |       
|------------------------------------------------------------------------ |  | - | ------
|(In thousands)                                                           |  |   |       
|As of March 24, 2006 (Wallop) and December 23, 2005 (FR Countermeasures)
|                                                                         | 
|Current assets                                                           |  | $ | 11,479
|Property, plant and equipment                                            |  |   | 20,963
|Intangible assets subject to amortization                                |  |   |       
|Programs (17 year weighted average useful life)                          |  |   | 21,793
|                                                                         | 
|Goodwill                                                                 |  |   | 28,948
|Deferred income tax benefit                                              |  |   | 2,151 
|                                                                         |  |   |       
|Total assets acquired                                                    |  |   | 85,334
|                                                                         | 
|Debt assumed                                                             |  |   | 4,212 
|Current liabilities assumed                                              |  |   | 9,180 
|Deferred tax liabilities                                                 |  |   | 6,909 
|                                                                         |  |   |       
|Net assets acquired                                                      |  | $ | 65,033
|                                                                         |  |   |       

On June 26, 2006, an explosion occurred at Wallop, which resulted in one fatality and several
minor injuries. The incident destroyed an oven complex for the production of advanced flares and significantly damaged a portion of the facility. Although this facility is expected to be closed for more than two years due to the requirements of the
Health Safety Executive (HSE) to review the cause of the accident, normal operations will continue at unaffected portions of the facility. The HSE investigation will not be completed until a Coroners Inquest is filed, possibly in 2007.
Although it is not possible to determine the results of the HSE investigation or how the Coroner will rule, management does not expect to be found in breach of the Health & Safety Act related to the accident and, accordingly, no amounts
have been recorded for any potential fines that may be assessed by the HSE. The HSE will also review and approve the plans for repairing or rebuilding the damaged facility.

The operation is insured under a property, casualty and business interruption insurance policy. The damaged building and inventory are fully covered by
insurance, and accordingly, no loss as a result of the accident has been recorded on these assets. Repairs and incremental costs related to the accident, which are fully covered by insurance, are recorded on the consolidated balance sheet as a
receivable from the insurance carrier. The Company recorded business interruption insurance recoveries of $4.5 million for losses incurred during the first six months of fiscal 2007, net of reserves on certain incremental costs which may not be
covered by insurance. As the Company continues to incur losses in future periods as a result of the incident, business insurance recoveries which can be estimated and are probable of collection will be recorded in the consolidated financial
statements.



|9. | On December 16, 2005, the Company acquired all of the outstanding capital stock of Darchem Holdings Limited (Darchem), a manufacturer of thermally engineered components for
critical aerospace applications for U.K. £68.7 million in cash (approximately $121.7 million including acquisition costs and an adjustment based on the amount of cash and net working capital of Darchem as of closing). Darchem holds a
leading position in its
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



11



---

niche market and fits the Companys engineered-to-order model. Darchem is included in the Advanced
Materials segment and the results of its operations were included from the effective date of the acquisition.

The following summarizes the
estimated fair market value of the assets acquired and liabilities assumed at the date of acquisition. The allocation of the purchase price was based upon an independent valuation report. The amount allocated to goodwill is not currently deductible
for income tax purposes.



|                                                             |  |   |        
|------------------------------------------------------------ |  | - | -------
|(In thousands)                                               |  |   |        
|As of December 16, 2005                                      |  |   |        
|                                                             | 
|Current assets                                               |  | $ | 21,864 
|Property, plant and equipment                                |  |   | 8,499  
|Intangible assets subject to amortization                    |  |   |        
|Programs (18 year weighted average useful life)              |  |   | 46,441 
|Customer relationships (6 year weighted average useful life) |  |   | 2,215  
|Patents (11 year weighted average useful life)               |  |   | 3,083  
|Other (1 year useful life)                                   |  |   | 284    
|                                                             |  |   |        
|                                                             |  |   | 52,023 
|                                                             | 
|Trade name                                                   |  |   | 6,219  
|Other                                                        |  |   | 171    
|Goodwill                                                     |  |   | 60,313 
|                                                             |  |   |        
|Total assets acquired                                        |  |   | 149,089
|                                                             | 
|Current liabilities assumed                                  |  |   | 8,499  
|Deferred tax liabilities                                     |  |   | 18,933 
|                                                             |  |   |        
|Net assets acquired                                          |  | $ | 121,657
|                                                             |  |   |        



|10. | The effective income tax rate for the first six months of fiscal 2007 was 22.0% (before a $1.8 million tax benefit), compared with 29.3% (before a $2.9 million reduction
of previously estimated tax liabilities) for the first six months of fiscal 2006. The $1.8 million tax benefit in the first six months of 2007 was the result of the retroactive extension of the U.S. Research and Experimentation tax credit that
was signed into law on December 21, 2006. The change in the effective tax rate for the first six months of fiscal 2007 reflects the incremental financing costs attributable to CMCs acquisition in income before income taxes and the effect
of including CMCs tax credits and other tax efficiencies for the second half of fiscal 2007. In addition, for the first six months of 2007, the effective tax rate was favorably impacted by the extension of the U.S. Research and Experimentation
tax credit through December 31, 2007. In the first six months of fiscal 2006, the $2.9 million reduction of previously estimated tax liabilities was the result of a favorable tax audit. The effective tax rate differed from the statutory
rate in the first six months of 2007 and 2006, as both years benefited from various tax credits and certain foreign interest expense deductions.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



12



---

|11. | As of April 27, 2007, the Company has two share-based compensation plans, which are described below. The compensation cost that has been charged against income for those plans
for the first six months of fiscal 2007 and 2006 was $3.3 million and $2.6 million, respectively. The total income tax benefit recognized in the income statement for share-based compensation arrangements for the first six months of fiscal
2007 and 2006 was $1.0 million and $0.8 million, respectively.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In March 2002, the Companys shareholders
approved the establishment of an Employee Stock Purchase Plan (ESPP) under which 300,000 shares of the Companys common stock are reserved for issuance to employees. On March 1, 2006, the Companys shareholders authorized an
additional 150,000 shares of the Companys stock under the ESPP. The plan qualifies as a noncompensatory employee stock purchase plan under Section 423 of the Internal Revenue Code. Employees are eligible to participate through payroll
deduction subject to certain limitations.

At the end of each offering period, usually six months, shares are purchased by the participants
at 85% of the lower of the fair market value on the first day of the offering period or the purchase date. During the first six months of fiscal 2007, employees purchased 39,825 shares at a fair market value price of $39.87 per share, leaving a
balance of 162,470 shares available for issuance in the future. As of April 27, 2007, deductions aggregating $979,843 were accrued for the purchase of shares on June 15, 2007.

The fair value of the awards under the employee stock purchase plan was estimated using a Black-Scholes pricing model which uses the assumptions noted in
the following table. The Company uses historical data to estimate volatility of the Companys common stock. The risk-free rate for the contractual life of the option is based on the U.S. Treasury zero coupon issues in effect at the time of
grant.



|                                                           |  |                  |  |              
|---------------------------------------------------------- |  | ---------------- |  | -------------
|                                                           |  | Six Months Ended
|                                                           |  | April 27,2007    |  | April 28,2006
|                                                           |  |                 
|Risk-free interest rate (U.S. Treasury zero coupon issues) |  | 5.15%            |  | 3.20  4.20% 
|Expected dividend yield                                    |  |                 |  |             
|Expected volatility                                        |  | 30.0  39.9%     |  | 30.0  30.7% 
|Expected life (months)                                     |  | 6                |  | 6            

The Company also has an equity incentive plan for officers and key employees. On March 1,
2006, the Companys shareholders authorized the issuance of an additional 1,000,000 shares of the Companys common stock under the equity incentive plan. At April 27, 2007, the Company had 2,519,250 shares reserved for issuance
to officers and key employees, of which 797,150 shares were available to be granted in the future.

The Board of Directors authorized the
Compensation Committee to administer awards granted under the equity incentive plan, including option grants, and to establish the terms of such awards. Awards under the equity incentive plan may be granted to eligible employees



13



---

of the Company over the 10-year period ending March 3, 2014. Options granted become exercisable ratably over a period of four years following the date
of grant and expire on the tenth anniversary of the grant. Option exercise prices are equal to the fair market value of the Companys common stock on the date of grant. The weighted-average grant date fair value of options granted during the
six-month periods ended April 27, 2007 and April 28, 2006, was $21.21 per share and $22.10 per share, respectively.

The fair value of each option granted by the Company was estimated using a Black-Scholes pricing model which uses the assumptions noted in the following table. The Company uses historical data to estimate volatility of the Companys
common stock and option exercise and employee termination assumptions. The range of the expected term reflects the results from certain groups of employees exhibiting different behavior. The risk-free rate for periods within the contractual life of
the option is based on the U.S. Treasury zero coupon issues in effect at the time of the grant.



|                                                           |  |                  |  |              
|---------------------------------------------------------- |  | ---------------- |  | -------------
|                                                           |  | Six Months Ended
|                                                           |  | April 27,2007    |  | April 28,2006
|                                                           |  |                 
|Risk-free interest rate (U.S. Treasury zero coupon issues) |  | 4.32  4.76%     |  | 4.53  4.72% 
|Expected dividend yield                                    |  |                 |  |             
|Expected volatility                                        |  | 43.7  44.3%     |  | 45.0%        
|Expected life (years)                                      |  | 4.5  9.5        |  | 6.5  9.5    

The following table summarizes the changes in outstanding options granted under the Companys
stock option plans for the six-month period ended April 27, 2007:



|                                 |  |                         |   |  |                                       |  |                |      
|-------------------------------- |  | ----------------------- | - |  | ------------------------------------- |  | -------------- | -----
|                                 |  |                         |   |  | Weighted Average                     
|                                 |  | Shares Subject toOption |   |  | Remaining Contractual    Term (years) |  | Exercise Price
|                                 |  |                         |  
|Outstanding, beginning of period |  | 1,469,000               |   |  |                                       |  | $              | 25.80
|Granted                          |  | 331,500                 |   |  |                                       |  |                | 38.91
|Exercised                        |  | (67,700                 | ) |  |                                       |  |                | 19.42
|Canceled or expired              |  | (10,700                 | ) |  |                                       |  |                | 36.24
|                                 |  |                         |   |  |                                       |  |                |      
|                                 |  |                         |  
|Outstanding, end of period       |  | 1,722,100               |   |  | 6.64                                  |  | $              | 28.54
|                                 |  |                         |   |  |                                       |  |                |      
|                                 |  |                         |  
|Exercisable, end of period       |  | 950,950                 |   |  | 5.02                                  |  | $              | 22.05
|                                 |  |                         |   |  |                                       |  |                |      

The aggregate intrinsic value of option shares outstanding and exercisable at
April 27, 2007 was $23.6 million and $19.2 million, respectively.

The number of option shares vested or that are
expected to vest at April 27, 2007 was 1.7 million and the aggregate intrinsic value was $23.4 million. The weighted average



14



---

exercise price and weighted average remaining contractual term of option shares vested or that are expected to vest at April 27, 2007 was $28.37
and 6.60 years, respectively.

The table below presents stock activity related to stock options exercised in the periods ended
April 27, 2007 and April 28, 2006:



|                                                |  |                  |       |                |   |      
|----------------------------------------------- |  | ---------------- | ----- | -------------- | - | -----
|                                                |  | Six Months Ended
|(In thousands)                                  |  | April 27, 2007   |       | April 28, 2006
|                                                |  |                 
|Proceeds from stock options exercised           |  | $                | 1,315 |                | $ | 928  
|Tax benefits related to stock options exercised |  |                  | 500   |                |   | 564  
|Intrinsic value of stock options exercised      |  |                  | 1,417 |                |   | 1,511

Total unrecognized compensation expense for options that have not vested as of
April 27, 2007, is $8.3 million, which will be recognized over a weighted average period of 1.57 years. The total fair value of option shares vested during the period ended April 27, 2007 was $2.1 million.

The following table summarizes information for stock options outstanding at April 27, 2007:



|                            |  |                     |  |                                      |  |                      |       |        |         |                      |   |      
|--------------------------- |  | ------------------- |  | ------------------------------------ |  | -------------------- | ----- | ------ | ------- | -------------------- | - | -----
|                            |  | Options Outstanding |  | Options Exercisable                 
|Range of    Exercise Prices |  | Shares              |  | WeightedAverageRemainingLife (years) |  | WeightedAveragePrice |       | Shares |         | WeightedAveragePrice
|                            |  |                     |  |                                      | 
|$    11.38   17.90         |  | 355,500             |  | 4.08                                 |  | $                    | 14.97 |        | 355,500 |                      | $ | 14.97
|17.91   23.85              |  | 390,750             |  | 4.73                                 |  |                      | 21.41 |        | 343,500 |                      |   | 21.30
|23.86   35.12              |  | 301,750             |  | 6.93                                 |  |                      | 30.55 |        | 167,000 |                      |   | 30.10
|35.13   38.91              |  | 502,700             |  | 9.09                                 |  |                      | 38.91 |        | 43,350  |                      |   | 38.90
|38.92   40.80              |  | 171,400             |  | 8.64                                 |  |                      | 39.03 |        | 41,600  |                      |   | 38.98



15



---

|12. | The Companys pension plans principally include a U.S. pension plan maintained by Esterline, non-U.S. plans maintained by CMC, and U.S. and non-U.S. plans maintained by Leach
Holding Corporation. Components of net periodic pension cost consisted of the following:
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                        |  |                    |        |   |                  |   |        |                 |  |   |                 |   |  |   |        |  
|--------------------------------------- |  | ------------------ | ------ | - | ---------------- | - | ------ | --------------- |  | - | --------------- | - |  | - | ------ | -
|(In thousands)                          |  | Three Months Ended |        |   | Six Months Ended |  
|                                        |  | April 27,2007      |        |   | April 28,  2006  |   |        | April 27,  2007 |  |   | April 28,  2006 |  
|Components of Net Periodic Pension Cost |  |                    |        |   |                  |   |        |                 |  |   |                 |   |  |   |        |  
|Service cost                            |  | $                  | 1,296  |   |                  | $ | 880    |                 |  | $ | 2,275           |   |  | $ | 1,760  |  
|Interest cost                           |  |                    | 3,270  |   |                  |   | 2,494  |                 |  |   | 5,936           |   |  |   | 4,988  |  
|Expected return on plan assets          |  |                    | (4,318 | ) |                  |   | (3,180 | )               |  |   | (7,849          | ) |  |   | (6,359 | )
|Amortization of prior service cost      |  |                    | 5      |   |                  |   | 5      |                 |  |   | 9               |   |  |   | 9      |  
|Amortization of actuarial loss          |  |                    | 47     |   |                  |   | 406    |                 |  |   | 94              |   |  |   | 812    |  
|                                        |  |                    |        |   |                  |   |        |                 |  |   |                 |   |  |   |        |  
|Net Periodic Cost                       |  | $                  | 300    |   |                  | $ | 605    |                 |  | $ | 465             |   |  | $ | 1,210  |  
|                                        |  |                    |        |   |                  |   |        |                 |  |   |                 |   |  |   |        |  

The Companys postretirement plans principally include non-U.S. plans maintained by CMC,
which are non-contributory healthcare and life insurance plans. The components of expense for other retirement benefits consisted of the following:



|                                        |  |                    |     |                  |   |                 |  |                 |     |  |   |  
|--------------------------------------- |  | ------------------ | --- | ---------------- | - | --------------- |  | --------------- | --- |  | - | -
|(In thousands)                          |  | Three Months Ended |     | Six Months Ended
|                                        |  | April 27,2007      |     | April 28,  2006  |   | April 27,  2007 |  | April 28,  2006
|Components of Net Periodic Pension Cost |  |                    |     |                  |   |                 |  |                 |     |  |   |  
|Service cost                            |  | $                  | 40  |                  | $ |                |  | $               | 40  |  | $ | 
|Interest cost                           |  |                    | 66  |                  |   |                |  |                 | 66  |  |   | 
|                                        |  |                    |     |                  |   |                 |  |                 |     |  |   |  
|Net Periodic Cost                       |  | $                  | 106 |                  | $ |                |  | $               | 106 |  | $ | 
|                                        |  |                    |     |                  |   |                 |  |                 |     |  |   |  



16



---

|13. | Segment information:
|--- | --------------------

Business segment information for
continuing operations includes the segments of Avionics & Controls, Sensors & Systems and Advanced Materials.



|                                  |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|--------------------------------- |  | ------------------ | ------- | - | ---------------- | - | ------- | ------------- |  | - | ------------- | - |  | - | ------- | -
|(In thousands)                    |  | Three Months Ended |         |   | Six Months Ended |  
|                                  |  | April 27,2007      |         |   | April 28,2006    |   |         | April 27,2007 |  |   | April 28,2006 |  
|Sales                             |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Avionics & Controls               |  | $                  | 108,314 |   |                  | $ | 71,864  |               |  | $ | 183,819       |   |  | $ | 134,306 |  
|Sensors & Systems                 |  |                    | 98,123  |   |                  |   | 83,177  |               |  |   | 184,314       |   |  |   | 156,647 |  
|Advanced Materials                |  |                    | 105,843 |   |                  |   | 92,898  |               |  |   | 201,391       |   |  |   | 162,651 |  
|                                  |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Total Sales                       |  | $                  | 312,280 |   |                  | $ | 247,939 |               |  | $ | 569,524       |   |  | $ | 453,604 |  
|                                  |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Income from Continuing Operations |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Avionics & Controls               |  | $                  | 11,660  |   |                  | $ | 11,296  |               |  | $ | 23,285        |   |  | $ | 20,671  |  
|Sensors & Systems                 |  |                    | 8,258   |   |                  |   | 7,300   |               |  |   | 13,974        |   |  |   | 13,083  |  
|Advanced Materials                |  |                    | 21,061  |   |                  |   | 15,696  |               |  |   | 31,996        |   |  |   | 23,816  |  
|                                  |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|Segment Earnings                  |  |                    | 40,979  |   |                  |   | 34,292  |               |  |   | 69,255        |   |  |   | 57,570  |  
|                                  |  |                    |         |  
|Corporate expense                 |  |                    | (8,790  | ) |                  |   | (7,465  | )             |  |   | (16,776       | ) |  |   | (14,107 | )
|Other income (expense)            |  |                    | (27     | ) |                  |   | 263     |               |  |   | (17           | ) |  |   | 462     |  
|Interest income                   |  |                    | 785     |   |                  |   | 998     |               |  |   | 1,289         |   |  |   | 1,857   |  
|Interest expense                  |  |                    | (8,728  | ) |                  |   | (5,790  | )             |  |   | (14,252       | ) |  |   | (10,295 | )
|Loss on extinguishment of debt    |  |                    |        |   |                  |   |        |               |  |   |              |   |  |   | (2,156  | )
|                                  |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  
|                                  |  | $                  | 24,219  |   |                  | $ | 22,298  |               |  | $ | 39,499        |   |  | $ | 33,331  |  
|                                  |  |                    |         |   |                  |   |         |               |  |   |               |   |  |   |         |  



|14. | On November 15, 2005, the $30.0 million 6.4% Senior Notes matured and were paid. Additionally, on November 15, 2005, the Company prepaid the
outstanding principal amount of the $40.0 million 6.77% Senior Notes due November 15, 2008. Under the terms of the Note Purchase Agreement, the Company paid an additional $2.2 million make-whole payment, which was recorded as a loss
on extinguishment of debt in the first fiscal quarter of 2006. On February 10, 2006, the Company amended its credit agreement to provide a $100.0 million term loan facility, which may be drawn in U.S. dollars, U.K. pounds or euros. In
addition, the amendment provides that up to $25.0 million of the credit facility and up to $50.0 million of the letter of credit may be drawn in U.K. pounds or euros in addition to U.S. dollars. On February 10, 2006, the Company
borrowed U.K. £57.0 million, or approximately $100.0 million, under the term loan facility. The Company used the proceeds from the loan as working capital for its U.K. operations and to repay a portion of its outstanding borrowings
under the revolving credit facility. The principal amount of the loan is payable quarterly commencing on March 31, 2007 through the termination date of November 14, 2010, according to a payment schedule by which 1.25% of the principal
amount is paid in each quarter of 2007, 2.50% in each quarter of 2008, 5.00% in each quarter of 2009 and 16.25% in each quarter of 2010. The loan accrues interest at a variable rate based on the British Bankers Association Interest Settlement Rate
for deposits in U.K. pounds plus an additional margin
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



17



---

| | amount that ranges from 1.13% to 0.50% depending upon the Companys leverage ratio. At April 27, 2007, the interest rate on the term loan was
6.48%. The Company entered into an interest rate swap agreement on the full principal amount by which the variable interest rate was exchanged for a fixed interest rate of 4.75% plus an additional margin amount determined by reference to the
Companys leverage ratio. In addition, in November 2005, the Company collateralized a $9.9 million letter of credit with an equivalent amount of cash and cash equivalents.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

On March 1, 2007, the Company issued $175.0 million in 6.625% Senior Notes due March 1, 2017 and requiring semi-annual interest payments
in March and September of each year until maturity. The net proceeds from this offering were used to pay a portion of the purchase price of the acquisition of CMC for approximately $337.6 million, including acquisition costs. The Senior Notes
are general unsecured obligations of the Company. The Senior Notes are guaranteed, jointly and severally, by all the existing and future domestic subsidiaries of the Company unless designated as an unrestricted subsidiary under the
indenture covering the Senior Notes. The Senior Notes are subject to redemption at the option of the Company, in whole or in part, on or after March 1, 2010 at redemption prices starting at 106.625% of the principal amount plus accrued interest
during the period beginning March 1, 2007 and declining annually to 100% of principal and accrued interest on March 1, 2012.

On
March 13, 2007, the Company amended its credit agreement to increase the existing revolving credit facility to $200.0 million and to provide an additional $100.0 million U.S. term loan facility. On March 13, 2007 Esterline
borrowed $60.0 million under the revolving credit facility and $100.0 million under the U.S. term loan facility; the Company repaid $15.0 million during the second fiscal quarter of 2007. The company used the proceeds to pay a portion
of the purchase price of the acquisition of CMC. The principal amount of the U.S. term loan facility is payable quarterly commencing on June 30, 2008 through the termination date of March 13, 2012. According to the payment schedule, the
first four payments equal to 1.25% of the initial principal amount, the following eight payments equal to 2.50% of the initial principal amount, the following three payments equal to 5.00% of the initial principal amount, with the final payment
equal to 60% of the initial principal amount. The loan accrues interest at a variable rate based on the Eurodollar rate plus an additional margin amount that ranges from 0.625% to 1.250% depending upon the Companys leverage ratio. As of
April 27, 2007, the interest rate on the term loan was 6.30%.



|15. | The following schedules set forth condensed consolidating financial information as required by Rule 3-10 of Securities and Exchange Commission
Regulation S-X as of April 27, 2007, and October 27, 2006, and for the applicable periods ended April 27, 2007, and April 28, 2006, for (a) Esterline Technologies Corporation (the Parent);
(b) on a combined basis, the subsidiary guarantors (Guarantor Subsidiaries) of the Senior Subordinated Notes which include Advanced Input Devices, Inc., Amtech Automated Manufacturing Technology, Angus Electronics Co., Armtec
Countermeasures Co., Armtec Countermeasures TNO Co., Armtec Defense Products Co., AVISTA, Incorporated, BVR Technologies Co., CMC DataComm Inc., CMC Electronics Acton Inc., CMC Electronics Aurora Inc., EA
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



18



---

| | Technologies Corporation, Equipment Sales Co., Esterline Canadian Holding Co., Esterline Sensors Services Americas, Inc., Esterline Technologies
Holdings Limited, H.A. Sales Co., Hauser Inc., Hytek Finishes Co., Janco Corporation, Kirkhill-TA Co., Korry Electronics Co., Leach Holding Corporation, Leach International Corporation, Leach Technology Group, Inc., Mason
Electric Co., MC Tech Co., Memtron Technologies Co., Norwich Aero Products, Inc., Palomar Products, Inc., Pressure Systems, Inc., Pressure Systems International, Inc., Surftech Finishes Co., UMM Electronics Inc.,
and (c) on a combined basis, the subsidiary non-guarantors (Non-Guarantor Subsidiaries), which include Advanced Input Devices Ltd. (U.K.), Auxitrol S.A., Auxitrol Technologies S.A.S., BAE Systems Canada/Air TV LLC, Beacon Electronics
Inc., CMC Electronics Holdings Inc., CMC Electronics Inc., Darchem Engineering Limited, Darchem Holdings Ltd., Darchem Insulation Systems Limited, Esterline Acquisition Ltd. (U.K.), Esterline Canadian Acquisition Company, Esterline Canadian Limited
Partnership, Esterline Foreign Sales Corporation (U.S. Virgin Islands), Esterline Input Devices Asia Ltd. (Barbados), Esterline Input Devices Ltd. (Shanghai), Esterline Sensors Services Asia PTE, Ltd. (Singapore), Esterline Technologies Denmark ApS
(Denmark), Esterline Technologies Ltd. (England), Guizhou Leach-Tianyi Aviation Electrical Company Ltd. (China), Leach International Asia-Pacific Ltd. (Hong Kong), Leach International Europe S.A. (France), Leach International Germany GmbH
(Germany), Leach International Mexico S. de R.L. de C.V. (Mexico), Leach International U.K. (England), Leach Italia Srl. (Italy), LRE Medical GmbH (Germany), ML Wallop Defence Systems Ltd. (U.K.), Muirhead Aerospace Ltd., Norcroft
Dynamics Ltd., Pressure Systems International Ltd., TA Mfg. Limited (U.K.), Wallop Defence Systems Limited, Weston Aero Ltd. (England), and Weston Aerospace Ltd. (England). Adjustments have been made to prior year reported financial statements
of the parent, guarantor, non-guarantor and eliminations to conform with the current years presentation due to certain reclassifications of guarantor and non-guarantor subsidiaries and to apply the equity method of accounting for certain
guarantor subsidiaries. At October 27, 2006, total assets of guarantors increased $95.5 million, total liabilities increased $24.4 million, and total equity increased $71.1 million. Total assets of non-guarantors increased
$10.8 million, total liabilities decreased by $110.1 million, and total equity increased $120.9 million. For the three-month period ended April 28, 2006, net earnings of guarantors increased $0.9 million. Net income of non-guarantors
increased $44,000. For the six-month period ended April 28, 2006, net earnings of guarantors increased $1.5 million. Net income of non-guarantors increased $1.0 million. The guarantor subsidiaries are direct and indirect wholly-owned
subsidiaries of Esterline Technologies and have fully and unconditionally, jointly and severally, guaranteed the Senior Subordinated Notes.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



19



---

Condensed Consolidating Balance Sheet as of April 27, 2007.

(In thousands)



|                                 |  |        |           |                       |   |                           |  |   |              |   |  |       |            |   |  |   |          
|-------------------------------- |  | ------ | --------- | --------------------- | - | ------------------------- |  | - | ------------ | - |  | ----- | ---------- | - |  | - | ---------
|                                 |  | Parent |           | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Total
|                                 |  |        |           |                       |  
|Assets                           |  |        |           |                       |   |                           |  |   |              |   |  |       |            |   |  |   |          
|                                 |  |        |           |                       |  
|Current Assets                   |  |        |           |                       |   |                           |  |   |              |   |  |       |            |   |  |   |          
|Cash and cash equivalents        |  | $      | 20,661    |                       | $ | 1,104                     |  | $ | 38,897       |   |  | $     |           |   |  | $ | 60,662   
|Cash in escrow                   |  |        | 1,275     |                       |   |                          |  |   |             |   |  |       |           |   |  |   | 1,275    
|Accounts receivable, net         |  |        | 321       |                       |   | 107,863                   |  |   | 130,694      |   |  |       |           |   |  |   | 238,878  
|Inventories                      |  |        |          |                       |   | 117,872                   |  |   | 123,798      |   |  |       |           |   |  |   | 241,670  
|Income tax refundable            |  |        |          |                       |   | 4,385                     |  |   | 10,006       |   |  |       |           |   |  |   | 14,391   
|Deferred income tax benefits     |  |        | 28,155    |                       |   |                          |  |   | 3,028        |   |  |       |           |   |  |   | 31,183   
|Prepaid expenses                 |  |        | 118       |                       |   | 3,445                     |  |   | 9,803        |   |  |       |           |   |  |   | 13,366   
|Total Current Assets             |  |        | 50,530    |                       |   | 234,669                   |  |   | 316,226      |   |  |       |           |   |  |   | 601,425  
|                                 |  |        |           |                       |  
|Property, Plant & Equipment, Net |  |        | 2,159     |                       |   | 103,784                   |  |   | 107,897      |   |  |       |           |   |  |   | 213,840  
|Goodwill                         |  |        |          |                       |   | 195,740                   |  |   | 387,314      |   |  |       |           |   |  |   | 583,054  
|Intangibles, Net                 |  |        | 73        |                       |   | 72,788                    |  |   | 301,454      |   |  |       |           |   |  |   | 374,315  
|Debt Issuance Costs, Net         |  |        | 10,418    |                       |   |                          |  |   |             |   |  |       |           |   |  |   | 10,418   
|Deferred Income Tax Benefits     |  |        | 13,494    |                       |   |                          |  |   | (29          | ) |  |       |           |   |  |   | 13,465   
|Other Assets                     |  |        | 4,305     |                       |   | 16,212                    |  |   | 8,597        |   |  |       |           |   |  |   | 29,114   
|Amounts Due (To) From            |  |        |           |                       |   |                           |  |   |              |   |  |       |            |   |  |   |          
|Subsidiaries                     |  |        | 185,426   |                       |   |                          |  |   |             |   |  |       | (185,426   | ) |  |   |         
|Investment in Subsidiaries       |  |        | 1,203,342 |                       |   | 204,820                   |  |   |             |   |  |       | (1,408,162 | ) |  |   |         
|Total Assets                     |  | $      | 1,469,747 |                       | $ | 828,013                   |  | $ | 1,121,459    |   |  | $     | (1,593,588 | ) |  | $ | 1,825,631
|                                



20



---

(In thousands)



|                                           |  |              |  |                       |  |                           |  |                    |   |  |                
|------------------------------------------ |  | ------------ |  | --------------------- |  | ------------------------- |  | ------------------ | - |  | ---------------
|                                           |  | Parent       |  | GuarantorSubsidiaries |  | Non-GuarantorSubsidiaries |  | Eliminations       |   |  | Total          
|                                           |  |              |  |                       | 
|Liabilities and Shareholders Equity       |  |              |  |                       |  |                           |  |                    |   |  |                
|                                           |  |              |  |                       | 
|Current Liabilities                        |  |              |  |                       |  |                           |  |                    |   |  |                
|Accounts payable                           |  | $      4,299 |  | $      22,009         |  | $      53,516             |  | $                 |   |  | $        79,824
|Accrued liabilities                        |  | 30,882       |  | 50,594                |  | 86,835                    |  |                   |   |  | 168,311        
|Credit facilities                          |  | 45,000       |  |                      |  | 4,573                     |  |                   |   |  | 49,573         
|Current maturities oflong-term debt        |  | 7,120        |  | 1,108                 |  | 532                       |  |                   |   |  | 8,760          
|Federal and foreignincome taxes            |  | 2,215        |  | 5,857                 |  | 148                       |  |                   |   |  | 8,220          
|Total Current Liabilities                  |  | 89,516       |  | 79,568                |  | 145,604                   |  |                   |   |  | 314,688        
|                                           |  |              |  |                       | 
|Long-Term Debt, Net                        |  | 555,815      |  | 1,753                 |  | 1,493                     |  |                   |   |  | 559,061        
|Deferred Income Taxes                      |  | 28,631       |  | 1                     |  | 87,076                    |  |                   |   |  | 115,708        
|Other Liabilities                          |  | 6,850        |  | 10,349                |  | 26,757                    |  |                   |   |  | 43,956         
|Amounts Due To (From) Subsidiaries         |  |             |  | 3,683                 |  | 186,510                   |  | (190,193           | ) |  |               
|Minority Interest                          |  |             |  |                      |  | 3,283                     |  |                   |   |  | 3,283          
|Shareholders Equity                       |  | 788,935      |  | 732,659               |  | 670,736                   |  | (1,403,395         | ) |  | 788,935        
|Total Liabilities and Shareholders Equity |  | $ 1,469,747  |  | $  828,013            |  | $  1,121,459              |  | $ (1,593,588)      |   |  | $   1,825,631  
|                                          



21



---

Condensed Consolidating Statement of Operations for the three month period ended April 27, 2007.

(In thousands)



|                                                 |  |               |   |  |                       |   |  |                           |   |  |               |   |  |               |  
|------------------------------------------------ |  | ------------- | - |  | --------------------- | - |  | ------------------------- | - |  | ------------- | - |  | ------------- | -
|                                                 |  | Parent        |   |  | GuarantorSubsidiaries |   |  | Non-GuarantorSubsidiaries |   |  | Eliminations  |   |  | Total         |  
|                                                 |  |               |   |  |                      
|Net Sales                                        |  | $            |   |  | $  179,552            |   |  | $    136,618              |   |  | $      (3,890 | ) |  | $    312,280  |  
|Cost of Sales                                    |  |              |   |  | 121,019               |   |  | 96,289                    |   |  | (3,890        | ) |  | 213,418       |  
|                                                 | 
|                                                 |  |              |   |  | 58,533                |   |  | 40,329                    |   |  |              |   |  | 98,862        |  
|Expenses                                         |  |               |   |  |                       |   |  |                           |   |  |               |   |  |               |  
|Selling, generaland administrative               |  |              |   |  | 24,298                |   |  | 26,103                    |   |  |              |   |  | 50,401        |  
|Research, developmentand engineering             |  |              |   |  | 7,597                 |   |  | 11,485                    |   |  |              |   |  | 19,082        |  
|                                                 | 
|Total Expenses                                   |  |              |   |  | 31,895                |   |  | 37,588                    |   |  |              |   |  | 69,483        |  
|                                                 |  |               |   |  |                      
|Other                                            |  |               |   |  |                       |   |  |                           |   |  |               |   |  |               |  
|Other expense                                    |  |              |   |  | 1                     |   |  | 26                        |   |  |              |   |  | 27            |  
|Insurance recovery                               |  |              |   |  |                      |   |  | (2,810                    | ) |  |              |   |  | (2,810        | )
|                                                 | 
|Total Other                                      |  |              |   |  | 1                     |   |  | (2,784                    | ) |  |              |   |  | (2,783        | )
|                                                 | 
|                                                 |  |               |   |  |                      
|Operating Earnings                               |  |              |   |  | 26,637                |   |  | 5,525                     |   |  |              |   |  | 32,162        |  
|                                                 |  |               |   |  |                      
|Interest income                                  |  | (5,561        | ) |  | (1,502                | ) |  | (3,552                    | ) |  | 9,830         |   |  | (785          | )
|Interest expense                                 |  | 8,492         |   |  | 4,162                 |   |  | 5,904                     |   |  | (9,830        | ) |  | 8,728         |  
|                                                 | 
|Other Expense, Net                               |  | 2,931         |   |  | 2,660                 |   |  | 2,352                     |   |  |              |   |  | 7,943         |  
|                                                 | 
|                                                 |  |               |   |  |                      
|Income (Loss) BeforeIncome Taxes                 |  | (2,931        | ) |  | 23,977                |   |  | 3,173                     |   |  |              |   |  | 24,219        |  
|Income Tax Expense (Benefit)                     |  | (636          | ) |  | 4,447                 |   |  | 683                       |   |  |              |   |  | 4,494         |  
|                                                 | 
|Income (Loss) Before                             |  |               |   |  |                       |   |  |                           |   |  |               |   |  |               |  
|Minority Interest                                |  | (2,295        | ) |  | 19,530                |   |  | 2,490                     |   |  |              |   |  | 19,725        |  
|                                                 |  |               |   |  |                      
|Minority Interest                                |  |              |   |  |                      |   |  | 35                        |   |  |              |   |  | 35            |  
|                                                 | 
|Income (Loss)                                    |  | (2,295        | ) |  | 19,530                |   |  | 2,525                     |   |  |              |   |  | 19,760        |  
|                                                 |  |               |   |  |                      
|Equity in Net Income ofConsolidated Subsidiaries |  | 22,055        |   |  | 1,760                 |   |  |                          |   |  | (23,815       | ) |  |              |  
|                                                 | 
|Net Income (Loss)                                |  | $    19,760   |   |  | $    21,290           |   |  | $        2,525            |   |  | $    (23,815  | ) |  | $      19,760 |  
|                                                 | 



22



---

Condensed Consolidating Statement of Operations for the six month period ended April 27, 2007.

(In thousands)



|                                                 |  |               |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|------------------------------------------------ |  | ------------- | - |  | --------------------- | - |  | ------------------------- | - |  | ------------ | - |  | ----------- | -
|                                                 |  | Parent        |   |  | GuarantorSubsidiaries |   |  | Non-GuarantorSubsidiaries |   |  | Eliminations |   |  | Total       |  
|                                                 |  |               |   |  |                      
|Net Sales                                        |  | $            |   |  | $  341,641            |   |  | $  235,305                |   |  | $    (7,422  | ) |  | $  569,524  |  
|Cost of Sales                                    |  |              |   |  | 234,254               |   |  | 169,261                   |   |  | (7,422       | ) |  | 396,093     |  
|                                                 | 
|                                                 |  |              |   |  | 107,387               |   |  | 66,044                    |   |  |             |   |  | 173,431     |  
|                                                 |  |               |   |  |                      
|Expenses                                         |  |               |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|Selling, generaland administrative               |  |              |   |  | 48,767                |   |  | 44,009                    |   |  |             |   |  | 92,776      |  
|Research, developmentand engineering             |  |              |   |  | 13,176                |   |  | 19,457                    |   |  |             |   |  | 32,633      |  
|                                                 | 
|Total Expenses                                   |  |              |   |  | 61,943                |   |  | 63,466                    |   |  |             |   |  | 125,409     |  
|                                                 |  |               |   |  |                      
|Other                                            |  |               |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|Other expense                                    |  |              |   |  | 1                     |   |  | 16                        |   |  |             |   |  | 17          |  
|Insurance recovery                               |  |              |   |  |                      |   |  | (4,457                    | ) |  |             |   |  | (4,457      | )
|                                                 | 
|Total Other                                      |  |              |   |  | 1                     |   |  | (4,441                    | ) |  |             |   |  | (4,440      | )
|                                                 | 
|                                                 |  |               |   |  |                      
|Operating Earnings                               |  |              |   |  | 45,443                |   |  | 7,019                     |   |  |             |   |  | 52,462      |  
|                                                 |  |               |   |  |                      
|Interest income                                  |  | (10,714       | ) |  | (2,679                | ) |  | (4,015                    | ) |  | 16,119       |   |  | (1,289      | )
|Interest expense                                 |  | 13,808        |   |  | 7,810                 |   |  | 8,753                     |   |  | (16,119      | ) |  | 14,252      |  
|                                                 | 
|Other Expense, Net                               |  | 3,094         |   |  | 5,131                 |   |  | 4,738                     |   |  |             |   |  | 12,963      |  
|                                                 | 
|                                                 |  |               |   |  |                      
|Income (Loss) BeforeIncome Taxes                 |  | (3,094        | ) |  | 40,312                |   |  | 2,281                     |   |  |             |   |  | 39,499      |  
|Income Tax Expense (Benefit)                     |  | (683          | ) |  | 7,386                 |   |  | 176                       |   |  |             |   |  | 6,879       |  
|                                                 | 
|Income (Loss) BeforeMinority Interest            |  | (2,411        | ) |  | 32,926                |   |  | 2,105                     |   |  |             |   |  | 32,620      |  
|                                                 |  |               |   |  |                      
|Minority Interest                                |  |              |   |  |                      |   |  | (59                       | ) |  |             |   |  | (59         | )
|                                                 | 
|Income (Loss)                                    |  | (2,411        | ) |  | 32,926                |   |  | 2,046                     |   |  |             |   |  | 32,561      |  
|                                                 |  |               |   |  |                      
|Equity in Net Income ofConsolidated Subsidiaries |  | 34,972        |   |  | 2,211                 |   |  |                          |   |  | (37,183      | ) |  |            |  
|                                                 | 
|Net Income (Loss)                                |  | $    32,561   |   |  | $    35,137           |   |  | $      2,046              |   |  | $  (37,183   | ) |  | $    32,561 |  
|                                                 | 



23



---

Condensed Consolidating Statement of Cash Flows for the six month period ended April 27, 2007.

(In thousands)



|                                                      |  |             |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|----------------------------------------------------- |  | ----------- | - |  | --------------------- | - |  | ------------------------- | - |  | ------------ | - |  | ----------- | -
|                                                      |  | Parent      |   |  | GuarantorSubsidiaries |   |  | Non-GuarantorSubsidiaries |   |  | Eliminations |   |  | Total       |  
|                                                      |  |             |   |  |                      
|Cash Flows Provided (Used)by Operating Activities     |  |             |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|Net earnings (loss)                                   |  | $    32,561 |   |  | $    35,137           |   |  | $        2,046            |   |  | $    (37,183 | ) |  | $    32,561 |  
|Minority interest                                     |  |            |   |  |                      |   |  | 59                        |   |  |             |   |  | 59          |  
|Depreciation & amortization                           |  |            |   |  | 12,799                |   |  | 11,868                    |   |  |             |   |  | 24,667      |  
|Deferred income taxes                                 |  | (1,090      | ) |  | 26                    |   |  | (1,117                    | ) |  |             |   |  | (2,181      | )
|Stock-based compensation                              |  |            |   |  | 1,994                 |   |  | 1,313                     |   |  |             |   |  | 3,307       |  
|Gain on sale of short-term investments                |  |            |   |  |                      |   |  |                          |   |  |             |   |  |            |  
|Working capital changes, net ofeffect of acquisitions |  |             |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|Accounts receivable                                   |  | (20         | ) |  | (1,864                | ) |  | 6,823                     |   |  |             |   |  | 4,939       |  
|Inventories                                           |  |            |   |  | (6,967                | ) |  | 726                       |   |  |             |   |  | (6,241      | )
|Prepaid expenses                                      |  | 46          |   |  | 1,186                 |   |  | (2,876                    | ) |  |             |   |  | (1,644      | )
|Accounts payable                                      |  | 3,574       |   |  | 1,085                 |   |  | (4,000                    | ) |  |             |   |  | 659         |  
|Accrued liabilities                                   |  | 4,501       |   |  | (7,193                | ) |  | 773                       |   |  |             |   |  | (1,919      | )
|Federal & foreign income taxes                        |  | (576        | ) |  | 4,794                 |   |  | 3,517                     |   |  |             |   |  | 7,735       |  
|Other liabilities                                     |  | 479         |   |  | 351                   |   |  | (485                      | ) |  |             |   |  | 345         |  
|Other, net                                            |  | (289        | ) |  | (911                  | ) |  | (4,191                    | ) |  |             |   |  | (5,391      | )
|                                                      | 
|                                                      |  | 39,186      |   |  | 40,437                |   |  | 14,456                    |   |  | (37,183      | ) |  | 56,896      |  
|                                                      |  |             |   |  |                      
|Cash Flows Provided (Used)by Investing Activities     |  |             |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|Purchases of capital assets                           |  | (109        | ) |  | (7,365                | ) |  | (7,122                    | ) |  |             |   |  | (14,596     | )
|Proceeds from sale of capital assets                  |  |            |   |  | 417                   |   |  | 97                        |   |  |             |   |  | 514         |  
|Proceeds from sale of short-term investments          |  |            |   |  |                      |   |  |                          |   |  |             |   |  |            |  
|Acquisitions of businesses, net                       |  |            |   |  |                      |   |  | (337,663                  | ) |  |             |   |  | (337,663    | )
|                                                      | 
|                                                      |  | (109        | ) |  | (6,948                | ) |  | (344,688                  | ) |  |             |   |  | (351,745    | )



24



---

(In thousands)



|                                                             |  |             |   |  |                       |   |  |                           |   |  |              |  |             |  
|------------------------------------------------------------ |  | ----------- | - |  | --------------------- | - |  | ------------------------- | - |  | ------------ |  | ----------- | -
|                                                             |  | Parent      |   |  | GuarantorSubsidiaries |   |  | Non-GuarantorSubsidiaries |   |  | Eliminations |  | Total       |  
|                                                             |  |             |   |  |                      
|Cash Flows Provided (Used)by Financing Activities            |  |             |   |  |                       |   |  |                           |   |  |              |  |             |  
|Proceeds provided by stockissuance under employeestock plans |  | 3,144       |   |  |                      |   |  |                          |   |  |             |  | 3,144       |  
|Excess tax benefits fromstock option exercises               |  | 388         |   |  |                      |   |  |                          |   |  |             |  | 388         |  
|Debt and other issuancecosts                                 |  | (5,725      | ) |  |                      |   |  |                          |   |  |             |  | (5,725      | )
|Dividends paid to minorityinterest                           |  |            |   |  |                      |   |  | (354                      | ) |  |             |  | (354        | )
|Net change in credit facilities                              |  | 40,000      |   |  |                      |   |  | 1,238                     |   |  |             |  | 41,238      |  
|Proceeds from issuance oflong-term debt                      |  | 275,000     |   |  |                      |   |  |                          |   |  |             |  | 275,000     |  
|Repayment of long-term debt                                  |  | (1,401      | ) |  | (523                  | ) |  | (158                      | ) |  |             |  | (2,082      | )
|Net change in intercompanyfinancing                          |  | (344,165    | ) |  | (34,388               | ) |  | 341,370                   |   |  | 37,183       |  |            |  
|                                                             | 
|                                                             |  | (32,759     | ) |  | (34,911               | ) |  | 342,096                   |   |  | 37,183       |  | 311,609     |  
|                                                             |  |             |   |  |                      
|Effect of Foreign ExchangeRates on Cash                      |  |            |   |  | (146                  | ) |  | 1,410                     |   |  |             |  | 1,264       |  
|                                                             | 
|                                                             |  |             |   |  |                      
|Net Increase (Decrease) in Cashand Cash Equivalents          |  | 6,318       |   |  | (1,568                | ) |  | 13,274                    |   |  |             |  | 18,024      |  
|Cash and Cash Equivalents Beginning of Period               |  | 14,343      |   |  | 2,672                 |   |  | 25,623                    |   |  |             |  | 42,638      |  
|                                                             | 
|Cash and Cash Equivalents End of Period                     |  | $    20,661 |   |  | $    1,104            |   |  | $  38,897                 |   |  | $           |  | $    60,662 |  
|                                                             | 



25



---

Condensed Consolidating Balance Sheet as of October 27, 2006.

(In thousands)



|                                   |  |               |  |                       |  |                           |  |                  |   |  |              
|---------------------------------- |  | ------------- |  | --------------------- |  | ------------------------- |  | ---------------- | - |  | -------------
|                                   |  | Parent        |  | GuarantorSubsidiaries |  | Non-GuarantorSubsidiaries |  | Eliminations     |   |  | Total        
|                                   |  |               |  |                       | 
|Assets                             |  |               |  |                       |  |                           |  |                  |   |  |              
|                                   |  |               |  |                       | 
|Current Assets                     |  |               |  |                       |  |                           |  |                  |   |  |              
|Cash and cash equivalents          |  | $      14,343 |  | $      2,672          |  | $      25,623             |  | $               |   |  | $      42,638
|Cash in escrow                     |  | 4,409         |  |                      |  |                          |  |                 |   |  | 4,409        
|Accounts receivable, net           |  | 301           |  | 105,584               |  | 85,852                    |  |                 |   |  | 191,737      
|Inventories                        |  |              |  | 107,864               |  | 77,982                    |  |                 |   |  | 185,846      
|Income tax refundable              |  |              |  | 3,394                 |  | 2,837                     |  |                 |   |  | 6,231        
|Deferred income tax benefits       |  | 25,227        |  | 5                     |  | 2,700                     |  |                 |   |  | 27,932       
|Prepaid expenses                   |  | 164           |  | 4,480                 |  | 4,901                     |  |                 |   |  | 9,545        
|Total Current Assets               |  | 44,444        |  | 223,999               |  | 199,895                   |  |                 |   |  | 468,338      
|                                   |  |               |  |                       | 
|Property, Plant & Equipment, Net   |  | 2,324         |  | 95,070                |  | 73,048                    |  |                 |   |  | 170,442      
|Goodwill                           |  |              |  | 195,474               |  | 170,681                   |  |                 |   |  | 366,155      
|Intangibles, Net                   |  | 73            |  | 75,928                |  | 165,656                   |  |                 |   |  | 241,657      
|Debt Issuance Costs, Net           |  | 5,297         |  |                      |  |                          |  |                 |   |  | 5,297        
|Deferred Income Tax Benefits       |  | 13,531        |  |                      |  | 1,259                     |  |                 |   |  | 14,790       
|Other Assets                       |  | 2,708         |  | 15,344                |  | 5,720                     |  |                 |   |  | 23,772       
|Amounts Due To (From) Subsidiaries |  | 168,889       |  |                      |  |                          |  | (168,889         | ) |  |             
|Investment in Subsidiaries         |  | 826,622       |  | 192,010               |  |                          |  | (1,018,632       | ) |  |             
|Total Assets                       |  | $ 1,063,888   |  | $    797,825          |  | $    616,259              |  | $ (1,187,521     | ) |  | $ 1,290,451  
|                                  



26



---

(In thousands)



|                                          |  |                 |  |                       |   |  |                           |  |                    |   |  |              
|----------------------------------------- |  | --------------- |  | --------------------- | - |  | ------------------------- |  | ------------------ | - |  | -------------
|                                          |  | Parent          |  | GuarantorSubsidiaries |   |  | Non-GuarantorSubsidiaries |  | Eliminations       |   |  | Total        
|                                         
|Liabilities and Shareholders Equity     
|                                          |  |                 |  |                       |  
|Current Liabilities                       |  |                 |  |                       |   |  |                           |  |                    |   |  |              
|Accounts payable                          |  | $           725 |  | $    20,678           |   |  | $    41,290               |  | $                 |   |  | $      62,693
|Accrued liabilities                       |  | 30,651          |  | 57,455                |   |  | 33,313                    |  |                   |   |  | 121,419      
|Credit facilities                         |  | 5,000           |  |                      |   |  | 3,075                     |  |                   |   |  | 8,075        
|Current maturities oflong-term debt       |  | 4,054           |  |                      |   |  | 1,484                     |  |                   |   |  | 5,538        
|Federal and foreignincome taxes           |  | 2,791           |  | 72                    |   |  | 11                        |  |                   |   |  | 2,874        
|Total Current Liabilities                 |  | 43,221          |  | 78,205                |   |  | 79,173                    |  |                   |   |  | 200,599      
|                                          |  |                 |  |                       |  
|Long-Term Debt, Net                       |  | 278,365         |  |                      |   |  | 3,942                     |  |                   |   |  | 282,307      
|Deferred Income Taxes                     |  | 27,942          |  | (20                   | ) |  | 44,427                    |  |                   |   |  | 72,349       
|Other Liabilities                         |  | 6,371           |  | 9,998                 |   |  | 7,260                     |  |                   |   |  | 23,629       
|Amounts Due To (From)Subsidiaries         |  |                |  | 28,228                |   |  | 187,381                   |  | (215,609           | ) |  |             
|Minority Interest                         |  |                |  |                      |   |  | 3,578                     |  |                   |   |  | 3,578        
|Shareholders Equity                      |  | 707,989         |  | 681,414               |   |  | 290,498                   |  | (971,912           | ) |  | 707,989      
|Total Liabilities andShareholders Equity |  | $ 1,063,888     |  | $  797,825            |   |  | $  616,259                |  | $   (1,187,521     | ) |  | $ 1,290,451  
|                                         



27



---

Condensed Consolidating Statement of Operations for the three month period ended April 28, 2006.

(In thousands)



|                                                 |  |               |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|------------------------------------------------ |  | ------------- | - |  | --------------------- | - |  | ------------------------- | - |  | ------------ | - |  | ----------- | -
|                                                 |  | Parent        |   |  | GuarantorSubsidiaries |   |  | Non-GuarantorSubsidiaries |   |  | Eliminations |   |  | Total       |  
|                                                 |  |               |   |  |                      
|Net Sales                                        |  | $            |   |  | $   160,899           |   |  | $       89,191            |   |  | $    (2,151  | ) |  | $  247,939  |  
|Cost of Sales                                    |  |              |   |  | 106,538               |   |  | 62,813                    |   |  | (2,151       | ) |  | 167,200     |  
|                                                 | 
|                                                 |  |              |   |  | 54,361                |   |  | 26,378                    |   |  |             |   |  | 80,739      |  
|Expenses                                         |  |               |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|Selling, generaland administrative               |  |              |   |  | 23,910                |   |  | 17,063                    |   |  |             |   |  | 40,973      |  
|Research, developmentand engineering             |  |              |   |  | 5,488                 |   |  | 7,451                     |   |  |             |   |  | 12,939      |  
|                                                 | 
|Total Expenses                                   |  |              |   |  | 29,398                |   |  | 24,514                    |   |  |             |   |  | 53,912      |  
|                                                 |  |               |   |  |                      
|Other                                            |  |               |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|Other expense (income)                           |  |              |   |  | (653                  | ) |  | 390                       |   |  |             |   |  | (263        | )
|                                                 | 
|Total Other                                      |  |              |   |  | (653                  | ) |  | 390                       |   |  |             |   |  | (263        | )
|                                                 | 
|                                                 |  |               |   |  |                      
|Operating Earnings                               |  |              |   |  | 25,616                |   |  | 1,474                     |   |  |             |   |  | 27,090      |  
|                                                 |  |               |   |  |                      
|Interest income                                  |  | (4,957        | ) |  | (1,236                | ) |  | (372                      | ) |  | 5,567        |   |  | (998        | )
|Interest expense                                 |  | 5,581         |   |  | 3,310                 |   |  | 2,466                     |   |  | (5,567       | ) |  | 5,790       |  
|                                                 | 
|Other Expense, Net                               |  | 624           |   |  | 2,074                 |   |  | 2,094                     |   |  |             |   |  | 4,792       |  
|                                                 | 
|                                                 |  |               |   |  |                      
|Income (Loss) Before                             |  |               |   |  |                       |   |  |                           |   |  |              |   |  |             |  
|Income Taxes                                     |  | (624          | ) |  | 23,542                |   |  | (620                      | ) |  |             |   |  | 22,298      |  
|Income Tax Expense (Benefit)                     |  | (153          | ) |  | 4,493                 |   |  | (33                       | ) |  |             |   |  | 4,307       |  
|                                                 | 
|Income (Loss) Before MinorityInterest            |  | (471          | ) |  | 19,049                |   |  | (587                      | ) |  |             |   |  | 17,991      |  
|                                                 |  |               |   |  |                      
|Minority Interest                                |  |              |   |  |                      |   |  | (332                      | ) |  |             |   |  | (332        | )
|                                                 | 
|Income (Loss)                                    |  | (471          | ) |  | 19,049                |   |  | (919                      | ) |  |             |   |  | 17,659      |  
|                                                 |  |               |   |  |                      
|Equity in Net Income ofConsolidated Subsidiaries |  | 18,130        |   |  | 953                   |   |  |                          |   |  | (19,083      | ) |  |            |  
|                                                 | 
|Net Income (Loss)                                |  | $    17,659   |   |  | $     20,002          |   |  | $        (919             | ) |  | $    (19,083 | ) |  | $    17,659 |  
|                                                 | 



28



---

Condensed Consolidating Statement of Operations for the six month period ended April 28, 2006.

(In thousands)



|                                                 |  |        |             |   |                       |   |            |                           |  |   |              |   |  |       |         |   |  |   |            |  
|------------------------------------------------ |  | ------ | ----------- | - | --------------------- | - | ---------- | ------------------------- |  | - | ------------ | - |  | ----- | ------- | - |  | - | ---------- | -
|                                                 |  | Parent |             |   | GuarantorSubsidiaries |   |            | Non-GuarantorSubsidiaries |  |   | Eliminations |   |  | Total |        
|                                                 |  |        |             |   |                      
|Net Sales                                        |  |        | $          |   |                       |   | $  304,295 |                           |  |   | $  156,459   |   |  | $     | (7,150  | ) |  |   | $  453,604 |  
|Cost of Sales                                    |  |        |            |   |                       |   | 205,776    |                           |  |   | 111,380      |   |  |       | (7,150  | ) |  |   | 310,006    |  
|                                                 | 
|                                                 |  |        |            |   |                       |   | 98,519     |                           |  |   | 45,079       |   |  |       |        |   |  |   | 143,598    |  
|Expenses                                         |  |        |             |   |                       |   |            |                           |  |   |              |   |  |       |         |   |  |   |            |  
|Selling, general andadministrative               |  |        |            |   |                       |   | 47,769     |                           |  |   | 29,094       |   |  |       |        |   |  |   | 76,863     |  
|Research, developmentand engineering             |  |        |            |   |                       |   | 10,590     |                           |  |   | 12,682       |   |  |       |        |   |  |   | 23,272     |  
|                                                 | 
|Total Expenses                                   |  |        |            |   |                       |   | 58,359     |                           |  |   | 41,776       |   |  |       |        |   |  |   | 100,135    |  
|                                                 |  |        |             |   |                      
|Other                                            |  |        |             |   |                       |   |            |                           |  |   |              |   |  |       |         |   |  |   |            |  
|Other income                                     |  |        |            |   |                       |   | (380       | )                         |  |   | (82          | ) |  |       |        |   |  |   | (462       | )
|                                                 | 
|Total Other                                      |  |        |            |   |                       |   | (380       | )                         |  |   | (82          | ) |  |       |        |   |  |   | (462       | )
|                                                 | 
|                                                 |  |        |             |   |                      
|Operating Earnings                               |  |        |            |   |                       |   | 40,540     |                           |  |   | 3,385        |   |  |       |        |   |  |   | 43,925     |  
|                                                 |  |        |             |   |                      
|Interest income                                  |  |        | (9,157      | ) |                       |   | (2,298     | )                         |  |   | (847         | ) |  |       | 10,445  |   |  |   | (1,857     | )
|Interest expense                                 |  |        | 9,989       |   |                       |   | 6,128      |                           |  |   | 4,623        |   |  |       | (10,445 | ) |  |   | 10,295     |  
|Loss on extinguishmentof debt                    |  |        | 2,156       |   |                       |   |           |                           |  |   |             |   |  |       |        |   |  |   | 2,156      |  
|                                                 | 
|Other Expense, Net                               |  |        | 2,988       |   |                       |   | 3,830      |                           |  |   | 3,776        |   |  |       |        |   |  |   | 10,594     |  
|                                                 | 
|                                                 |  |        |             |   |                      
|Income (Loss) BeforeIncome Taxes                 |  |        | (2,988      | ) |                       |   | 36,710     |                           |  |   | (391         | ) |  |       |        |   |  |   | 33,331     |  
|Income Tax Expense (Benefit)                     |  |        | (817        | ) |                       |   | 8,538      |                           |  |   | (858         | ) |  |       |        |   |  |   | 6,863      |  
|                                                 | 
|Income (Loss) BeforeMinority Interest            |  |        | (2,171      | ) |                       |   | 28,172     |                           |  |   | 467          |   |  |       |        |   |  |   | 26,468     |  
|                                                 |  |        |             |   |                      
|Minority Interest                                |  |        |            |   |                       |   |           |                           |  |   | (445         | ) |  |       |        |   |  |   | (445       | )
|                                                 | 
|Income (Loss)                                    |  |        | (2,171      | ) |                       |   | 28,172     |                           |  |   | 22           |   |  |       |        |   |  |   | 26,023     |  
|                                                 |  |        |             |   |                      
|Equity in Net Income ofConsolidated Subsidiaries |  |        | 28,194      |   |                       |   | 2,509      |                           |  |   |             |   |  |       | (30,703 | ) |  |   |           |  
|                                                 | 
|Net Income (Loss)                                |  | $      | 26,023      |   |                       | $ | 30,681     |                           |  | $ | 22           |   |  | $     | (30,703 | ) |  | $ | 26,023     |  
|                                                 | 



29



---

Condensed Consolidating Statement of Cash Flows for the six month period ended April 28, 2006.

(In thousands)



|                                                      |  |                 |   |  |                       |   |  |                           |   |  |              |         |   |       |                 |  
|----------------------------------------------------- |  | --------------- | - |  | --------------------- | - |  | ------------------------- | - |  | ------------ | ------- | - | ----- | --------------- | -
|                                                      |  | Parent          |   |  | GuarantorSubsidiaries |   |  | Non-GuarantorSubsidiaries |   |  | Eliminations |         |   | Total |                
|                                                      |  |                 |   |  |                      
|Cash Flows Provided (Used)by Operating Activities     |  |                 |   |  |                       |   |  |                           |   |  |              |         |   |       |                 |  
|Net earnings (loss)                                   |  | $        26,023 |   |  | $      30,681         |   |  | $          22             |   |  | $            | (30,703 | ) |       | $        26,023 |  
|Minority interest                                     |  |                |   |  |                      |   |  | 445                       |   |  |              |        |   |       | 445             |  
|Depreciation & amortization                           |  |                |   |  | 11,690                |   |  | 8,148                     |   |  |              |        |   |       | 19,838          |  
|Deferred income taxes                                 |  | (1,488          | ) |  | 95                    |   |  | 1,978                     |   |  |              |        |   |       | 585             |  
|Stock-based compensation                              |  |                |   |  | 1,775                 |   |  | 874                       |   |  |              |        |   |       | 2,649           |  
|Gain on sale of short-terminvestments                 |  | (610            | ) |  |                      |   |  |                          |   |  |              |        |   |       | (610            | )
|Working capital changes, netof effect of acquisitions |  |                 |   |  |                       |   |  |                           |   |  |              |         |   |       |                 |  
|Accounts receivable                                   |  | (397            | ) |  | 7,040                 |   |  | (5,724                    | ) |  |              |        |   |       | 919             |  
|Inventories                                           |  |                |   |  | (14,076               | ) |  | (8,013                    | ) |  |              |        |   |       | (22,089         | )
|Prepaid expenses                                      |  | (16             | ) |  | (619                  | ) |  | (1,473                    | ) |  |              |        |   |       | (2,108          | )
|Accounts payable                                      |  | 1,309           |   |  | 676                   |   |  | 4,369                     |   |  |              |        |   |       | 6,354           |  
|Accrued liabilities                                   |  | (4,895          | ) |  | (2,413                | ) |  | (2,384                    | ) |  |              |        |   |       | (9,692          | )
|Federal & foreign incometaxes                         |  | 291             |   |  | (825                  | ) |  | (4,690                    | ) |  |              |        |   |       | (5,224          | )
|Other liabilities                                     |  | 1,115           |   |  | 58                    |   |  | (58                       | ) |  |              |        |   |       | 1,115           |  
|Other, net                                            |  | 123             |   |  | (563                  | ) |  | (295                      | ) |  |              |        |   |       | (735            | )
|                                                      | 
|                                                      |  | 21,455          |   |  | 33,519                |   |  | (6,801                    | ) |  |              | (30,703 | ) |       | 17,470          |  
|                                                      |  |                 |   |  |                      
|Cash Flows Provided (Used)by Investing Activities     |  |                 |   |  |                       |   |  |                           |   |  |              |         |   |       |                 |  
|Purchases of capital assets                           |  | (126            | ) |  | (6,911                | ) |  | (5,355                    | ) |  |              |        |   |       | (12,392         | )
|Proceeds from sale of capitalassets                   |  | 5               |   |  | 339                   |   |  | 114                       |   |  |              |        |   |       | 458             |  
|Proceeds from sale ofshort-term investments           |  | 63,266          |   |  |                      |   |  |                          |   |  |              |        |   |       | 63,266          |  
|Acquisitions of businesses, net                       |  |                |   |  | (3,519                | ) |  | (186,148                  | ) |  |              |        |   |       | (189,667        | )
|                                                      | 
|                                                      |  | 63,145          |   |  | (10,091               | ) |  | (191,389                  | ) |  |              |        |   |       | (138,335        | )



30



---

(In thousands)



|                                                             |  |            |   |  |                       |   |  |                           |   |  |              |  |            |  
|------------------------------------------------------------ |  | ---------- | - |  | --------------------- | - |  | ------------------------- | - |  | ------------ |  | ---------- | -
|                                                             |  | Parent     |   |  | GuarantorSubsidiaries |   |  | Non-GuarantorSubsidiaries |   |  | Eliminations |  | Total      |  
|Cash Flows Provided (Used)by Financing Activities            |  |            |   |  |                       |   |  |                           |   |  |              |  |            |  
|Proceeds provided by stockissuance under employeestock plans |  | 2,351      |   |  |                      |   |  |                          |   |  |             |  | 2,351      |  
|Excess tax benefits fromstock option exercises               |  | 359        |   |  |                      |   |  |                          |   |  |             |  | 359        |  
|Net change in credit facilities                              |  | 14,000     |   |  |                      |   |  | 2,188                     |   |  |             |  | 16,188     |  
|Proceeds from issuance oflong-term debt                      |  | 100,000    |   |  |                      |   |  |                          |   |  |             |  | 100,000    |  
|Repayment of long-term debt                                  |  | (66,037    | ) |  | 1                     |   |  | (4,520                    | ) |  |             |  | (70,556    | )
|Net change in intercompanyfinancing                          |  | (190,686   | ) |  | (19,520               | ) |  | 179,503                   |   |  | 30,703       |  |           |  
|                                                             | 
|                                                             |  | (140,013   | ) |  | (19,519               | ) |  | 177,171                   |   |  | 30,703       |  | 48,342     |  
|                                                             |  |            |   |  |                      
|Effect of Foreign ExchangeRates on Cash                      |  |           |   |  | (21                   | ) |  | 496                       |   |  |             |  | 475        |  
|                                                             | 
|                                                             |  |            |   |  |                      
|Net Increase (Decrease) in Cashand Cash Equivalents          |  | (55,413    | ) |  | 3,888                 |   |  | (20,523                   | ) |  |             |  | (72,048    | )
|Cash and Cash Equivalents Beginning of Period               |  | 75,364     |   |  | 2,154                 |   |  | 40,786                    |   |  |             |  | 118,304    |  
|                                                             | 
|Cash and Cash Equivalents End of Period                     |  | $   19,951 |   |  | $   6,042             |   |  | $   20,263                |   |  | $           |  | $   46,256 |  
|                                                             | 



31



---

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

Overview

We operate our businesses in three segments:  Avionics & Controls, Sensors & Systems and Advanced Materials. The Avionics & Controls segment designs and manufactures integrated
cockpit systems, technology interface systems for military and commercial aircraft and land- and sea-based military vehicles, secure communications systems, specialized medical equipment, and other industrial applications. The Sensors &
Systems segment produces high-precision temperature and pressure sensors, electrical power switching, control and data communication devices, micro-motors, motion control sensors, and other related systems, principally for aerospace and defense
customers. The Advanced Materials segment develops and manufactures high-performance elastomer products used in a wide range of commercial aerospace and military applications, combustible ordnance components and electronic warfare countermeasure
devices for military customers, and thermally engineered components for critical aerospace applications. Sales in all segments include domestic, international, defense and commercial customers.

Our current business and strategic plan focuses on the continued development of our products principally for aerospace and defense markets. We are concentrating our
efforts to expand our capabilities in these markets and anticipate the global needs of our customers and respond to such needs with comprehensive solutions. These efforts focus on continuous research and new product development, acquisitions and
establishing strategic realignments of operations to expand our capabilities as a more comprehensive supplier to our customers across our entire product offering. On March 14, 2007, we acquired all of the outstanding capital stock of CMC
Electronics Holdings, Inc. (CMC) for approximately $337.6 million in cash, including acquisition costs. CMC is a manufacturer of high technology avionics including global positioning systems, head-up displays, enhanced vision systems and
electronic flight management systems. The acquisition significantly expands the scale of our existing Avionics & Controls business. CMC is included in the Avionics & Controls segment and the results of its operations were included
from the effective date of the acquisition. We acquired Wallop Defence Systems Limited (Wallop) and FR Countermeasures on March 24, 2006 and December 23, 2005, respectively. Wallop and FR Countermeasures are manufacturers of military
pyrotechnic countermeasure devices. We paid approximately $65.0 million for both companies, including acquisition costs and an adjustment based on the amount of indebtedness and net working capital as of closing. In addition, we may pay an
additional purchase price of up to U.K. £10.0 million, or approximately $19.0 million, depending on the achievement of certain objectives. The acquisitions strengthen our international and U.S. position in countermeasure devices.
Wallop and FR Countermeasures are included in our Advanced Materials segment. On December 16, 2005, we acquired all of the outstanding capital stock of Darchem Holdings Limited (Darchem), a manufacturer of thermally engineered components for
critical aerospace applications for U.K. £68.7 million (approximately $121.7 million) including acquisition costs and an adjustment based on the amount of cash and net working capital of Darchem as of



32



---

closing. Darchem holds a leading position in its niche market and fits our engineered-to-order model and is included in our Advanced Materials segment.

Net earnings for the first six month period ended April 27, 2007 was $32.6 million or $1.25 per diluted share, compared with $26.0 million
or $1.01 per diluted share in the prior-year period. Avionics & Controls performance was strong compared to the prior-year period, offset by the effect of the shipment of acquired inventory of CMC which was valued at fair value. Results in
Sensors & Systems were mixed, while Advanced Materials earnings reflected strong sales and earnings and a $3.5 million, net of tax, insurance recovery. Interest expense increased $3.1 million, net of tax, over the prior-year
period, reflecting the cost of financing the CMC acquisition. Net earnings for the first six month period ended April 27, 2007 reflected an effective tax rate of 22.0% (before a $1.8 million tax benefit) compared to 29.3% (before a
$2.9 million reduction of previously estimated tax liabilities) for the prior-year period. For the first six month period ended April 28, 2006, non-operating expense included a $1.4 million, net of tax, make-whole payment arising from
the $40.0 million prepayment of our 6.77% Senior Notes.

Results of Continuing Operations

Three Month Period Ended April 27, 2007 Compared to Three Month Period Ended April 28, 2006

Sales for the second fiscal quarter increased 26.0% compared with the prior-year period. Sales by segment were as follows:

(In thousands)

|                    |  |                                       |                |                    |                |  |   |        
|------------------- |  | ------------------------------------- | -------------- | ------------------ | -------------- |  | - | -------
|                    |  | Incr./(Decr.) from prior  year period |                | Three Months Ended
|                    |  |                                       | April 27, 2007 |                    | April 28, 2006
|                    |  |                                       |               
|Avionics & Controls |  | 50.7%                                 |                | $                  | 108,314        |  | $ | 71,864 
|Sensors & Systems   |  | 18.0%                                 |                |                    | 98,123         |  |   | 83,177 
|Advanced Materials  |  | 13.9%                                 |                |                    | 105,843        |  |   | 92,898 
|                    |  |                                       |                |                    |                |  |   |        
|Total Net Sales     |  |                                       |                | $                  | 312,280        |  | $ | 247,939

The 50.7% increase in Avionics & Controls principally reflected incremental sales from the CMC
acquisition. The increase also included higher sales volumes of cockpit controls and medical equipment devices from new OEM programs.

The 18.0% increase
in sales of Sensors & Systems reflected higher temperature sensor sales and strong sales of electrical power switching devices from new OEM programs, as well as the effect of exchange rates. Sales in the second fiscal quarter of 2007
reflected a stronger U.K. pound and euro relative to the U.S. dollar, as the average exchange rate from the U.K. pound and euro to the U.S. dollar increased from 1.76 and 1.21, respectively, in the second fiscal quarter of 2006 to 1.97 and 1.32,
respectively, in the second fiscal quarter of 2007.



33



---

The 13.9% increase in sales of Advanced Materials principally reflected strong sales across the segment reflecting
increased demand from aerospace and defense customers.

Overall, for the second quarter of fiscal 2007, gross margin as a percentage of sales was 31.7%
compared with 32.6% for the second quarter of fiscal 2006. Avionics & Controls segment gross margin was 31.5% and 35.1% for the second fiscal quarter of 2007 and 2006, respectively. The decrease in gross margin reflected the shipment of
acquired inventory of CMC, which was valued at the fair value. Our gross margin in the third quarter of fiscal 2007 will be further impacted by the shipment of acquired inventory of CMC by approximately $3.4 million. Excluding CMC,
Avionics & Controls gross margin was 35.2% and 35.1% for the second quarter of fiscal 2007 and 2006, respectively, reflecting increased after-market spares sales, price increases on certain cockpit control devices, partially offset by price
decreases on certain medical equipment due to competitive pressures.

Sensors & Systems segment gross margin was 34.5% and 34.0% for the second
fiscal quarter of 2007 and 2006, respectively. Gross margin reflected sales price increases on our electrical power switching devices and higher after-market sales of temperature and pressure sensors. Gross margins were impacted by the effect of a
weaker U.S. dollar compared with the U.K. pound and euro on U.S. dollar-denominated sales and U.K. pound and euro-denominated cost of sales.

Advanced
Materials segment gross margin was 29.2% and 29.3% for the second fiscal quarter of 2007 and 2006, respectively. Gross margin at our elastomer and Arkansas flare countermeasure devices operation increased over the second fiscal quarter of 2006
reflecting increased prices, improved operational efficiencies and a higher recovery of fixed expenses due to higher sales. Gross margin was impacted by the slow start-up of our FR Countermeasures unit in Tennessee.

Selling, general and administrative expenses (which include corporate expenses) totaled $50.4 million and $41.0 million for the second fiscal quarter of 2007
and 2006, respectively, or 16.1% of sales for the second fiscal quarter of 2007 compared with 16.5% for the second fiscal quarter of 2006. The increase in the amount of selling, general and administrative expenses primarily reflected incremental
selling, general and administrative expenses from the CMC, Wallop, FR Countermeasures and Darchem acquisitions. The increase was partially offset by lower medical costs under our self-insured medical plan covering U.S. employees, reflecting a change
in our medical plans from principally a co-pay arrangement to a high-deductible plan.

Research, development and engineering spending was
$19.1 million, or 6.1% of sales, for the second fiscal quarter of 2007 compared with $12.9 million, or 5.2% of sales, for the second fiscal quarter of 2006. The increase in research, development and engineering principally reflected
spending on new programs, including the T6-B cockpit avionics system, A400M primary power distribution assembly, TP400 engine sensors, 787 overhead panel control and 787 environmental control programs. Research, development and engineering spending
is expected to be about 5% of sales for the second half of fiscal 2007.

Segment earnings (operating earnings excluding corporate expenses and other income
or expense) for the second fiscal quarter of 2007 totaled $41.0 million, compared with $34.3 million



34



---

for the second fiscal quarter in 2006. Avionics & Controls segment earnings were $11.7 million for the second fiscal quarter of 2007 compared
with $11.3 million for the second fiscal quarter of 2006, principally reflecting strong earnings from our cockpit control and medical equipment devices operations reflecting increased sales, substantially offset by the impact of the shipment of
acquired inventory of CMC as described above.

Sensors & Systems segment earnings were $8.3 million for the second quarter of fiscal 2007
compared with $7.3 million for the second quarter of fiscal 2006. The increase in Sensors & Systems earnings reflected improved results from our pressure and temperature sensors and non-U.S. electrical power switching devices
operation. These increases were partially offset by higher research, engineering and development expenses on the A400M development and additional contract losses from our small unit that manufactures precision gears and data concentrators. Comparing
results to the prior year, the second quarter of fiscal 2006 included a $1.0 million charge as result of a customer contract termination.

Advanced
Materials segment earnings were $21.1 million for the second fiscal quarter of 2007 compared with $15.7 million for the second fiscal quarter of 2006 principally reflecting incremental earnings from the Darchem acquisition and improved
earnings from our elastomer and Arkansas countermeasure flare operations. Earnings were impacted by start-up costs at our FR Countermeasures unit and low sales at our Wallop operations. Advanced Materials earnings included $2.8 million in
business interruption insurance recoveries, net of reserves on certain incremental costs which may not be covered by insurance. The loss is related to an explosion that occurred at Wallop on June 26, 2006, which resulted in one fatality and
several minor injuries. Although this facility is expected to be closed for about two years due to the requirements of the Health Safety Executive (HSE) to review the cause of the accident, normal operations will continue at unaffected portions of
the facility. The HSE investigation will not be completed until a Coroners Inquest is filed, possibly in 2007. Although it is not possible to determine the results of the HSE investigation or how the Coroner will rule, management does not
expect to be found in breach of the Health & Safety Act related to the accident and, accordingly, no amounts have been recorded for any potential fines that may be assessed by the HSE. The HSE will also review and approve the plans and
construction of the new flare facility. The operation is insured under a property, casualty and business interruption insurance policy. The damaged building and inventory is fully covered by insurance, and, accordingly, no loss as a result of the
accident has been recorded related to these assets.

Interest expense for the second fiscal quarter of 2007 was $8.7 million compared with
$5.8 million for the second fiscal quarter of 2006, reflecting increased borrowings to finance acquisitions and working capital requirements.

The
effective income tax rate for the second fiscal quarter of 2007 was 22.0% (before an $846k tax benefit) compared with 28.3% (before a $2.0 million reduction of previously estimated tax liabilities) for the second fiscal quarter of 2006. The $846k
tax benefit was primarily the result of the application of the new projected effective income tax rate to the first quarter pre-tax income. The change in the effective tax rate for the second fiscal quarter of 2007 reflects the incremental financing
costs attributable to CMCs acquisition in income before income taxes and the effect of



35



---

including CMCs tax credits and other tax efficiencies for the second half of fiscal 2007. The effective tax rate differed from the statutory rate in
second fiscal quarters of 2007 and 2006, as both periods benefited from various tax credits and certain foreign interest expense deductions.

New orders
for the second fiscal quarter of 2007 were $610.2 million compared with $335.1 million for the same period in 2006, an increase of 82.1%, principally reflecting the acquisition of CMC and its backlog.

Six Month Period Ended April 27, 2007 Compared to Six Month Period Ended April 28, 2006

Year-to-date sales increased 25.6% compared with the prior-year period. Sales by segment were as follows:

(In thousands)

|                    |  |                                      |                |                  |                |  |   |        
|------------------- |  | ------------------------------------ | -------------- | ---------------- | -------------- |  | - | -------
|                    |  | Incr./(Decr.)from prior  year period |                | Six Months Ended
|                    |  |                                      | April 27, 2007 |                  | April 28, 2006
|                    |  |                                      |               
|Avionics & Controls |  | 36.9%                                |                | $                | 183,819        |  | $ | 134,306
|Sensors & Systems   |  | 17.7%                                |                |                  | 184,314        |  |   | 156,647
|Advanced Materials  |  | 23.8%                                |                |                  | 201,391        |  |   | 162,651
|                    |  |                                      |                |                  |                |  |   |        
|Total Net Sales     |  |                                      |                | $                | 569,524        |  | $ | 453,604
|                    |  |                                      |                |                  |                |  |   |        

The 36.9% increase in Avionics & Controls was principally due to incremental sales from the CMC
acquisition and higher sales volumes of cockpit controls and medical equipment devices from new OEM programs.

The 17.7% increase in sales of
Sensors & Systems reflected higher temperature sensor after-market sales and strong sales of electrical power switching devices from new OEM programs, as well as the effect of exchange rates. Sales in the first six months of fiscal 2007
reflected a stronger U.K. pound and euro relative to the U.S. dollar, as the average exchange rate from the U.K. pound and euro to the U.S. dollar increased from 1.75 and 1.20, respectively, in the first six months of fiscal 2006 to 1.95 and 1.31,
respectively, in the first six months of fiscal of 2007.

The 23.8% increase in sales of Advanced Materials principally reflected strong sales across the
segment and incremental sales from the acquisition of Darchem in December 2005.

Overall, gross margin as a percentage of sales was 30.5% and 31.7% for the
first six months of fiscal 2007 and 2006, respectively. Avionics & Controls segment gross margin was 33.0% and 35.4% for the first six months of fiscal 2007 and 2006, respectively, reflecting the shipment of acquired inventory of CMC, which
was valued at fair value. Our gross margin in the third quarter of fiscal 2007 will be further impacted by the shipment of acquired inventory of CMC by approximately $3.4 million. Excluding CMC, Avionics & Controls gross margin was
35.3% and 35.4% for the first six months of fiscal 2007 and 2006, respectively, reflecting increased after-



36



---

market spares sales, price increases on certain cockpit control devices, partially offset by price decreases on certain medical equipment due to competitive
pressures.

Sensors & Systems segment gross margin was 32.3% and 33.2% for the first six months of fiscal 2007 and 2006, respectively. Gross
margin at our U.S. manufacturer of electrical power switching devices declined due to higher material and labor costs principally driven by quality issues on vendor supplied material. The decrease in gross margin also reflected a contract overrun at
a small unit which manufactures precision gears and data concentrators. Gross margin at our pressure and temperature sensors operations improved over the prior year reflecting higher after-market sales. Additionally, in the prior-year period,
Sensors & Systems absorbed the impact of the move of our sensor indicator operation to a new facility and incurred excess cost of sales due to the production ramp up on the industrial sensors for a relatively new program. Gross margins were
impacted by the effect of a weaker U.S. dollar compared with the U.K. pound and euro on U.S. dollar-denominated sales and U.K. pound and euro-denominated cost of sales.

Advanced Materials segment gross margin was 26.4% and 27.0% for the first six months of fiscal 2007 and 2006, respectively. The decrease in Advanced Materials gross margin reflected the continued shut-down of our
advanced flares operation at Wallop as a result of the explosion, explained above, and start-up costs at our FR Countermeasures unit acquired in December 2005. These decreases in gross margin were partially offset by improved gross margin at Darchem
due to prior-year impact of the shipment of acquired inventories, which were valued at fair market value at acquisition. In addition, gross margins at our U.S. flare operations improved reflecting improved pricing and higher operating efficiencies
at our Arkansas flare countermeasure operation. Additionally, gross margins at our elastomer operations improved due to an improved mix of higher margin aerospace sales and an improved recovery of fixed expenses due to higher sales.

Selling, general and administrative expenses (which include corporate expenses) totaled $92.8 million and $76.9 million for the first six months of fiscal 2007
and 2006, respectively, or 16.3% of sales, for the first six months of fiscal 2007 compared with 16.9% for the prior-year period. The increase in the amount of selling, general and administrative expenses primarily reflected incremental selling,
general and administrative expenses from the CMC, Wallop, FR Countermeasures and Darchem acquisitions. The increase was partially offset by lower medical costs under our self-insured medical plan covering U.S. employees, reflecting a change in our
medical plans from principally a co-pay arrangement to a high-deductible plan. The increase in corporate expense principally reflected an adjustment to rent expense and the cost of an option to buy Canadian dollars to cover a portion of the purchase
price of CMC.

Research, development and engineering expenses were $32.6 million, or 5.7% of sales for the first six months of fiscal 2007 compared
with $23.3 million, or 5.1% of sales, for the first six months of fiscal 2006. The increase in research, development and engineering principally reflected spending on new programs, including the T6-B, A400M primary power distribution assembly,
TP400 engine sensors, 787 overhead panel control and 787 environmental control programs. Research, development and engineering spending is expected to be 5% over the second half of fiscal 2007.



37



---

Segment earnings (operating earnings excluding corporate expenses and other income or expense) for the first six months
of fiscal 2007 totaled $69.3 million, compared with $57.6 million for the prior-year period. Avionics & Controls segment earnings were $23.3 million for the first six months of fiscal 2007 compared with $20.7 million in
the prior-year period, principally reflecting strong earnings from our cockpit control and medical equipment devices operation, partially offset by the shipment of acquired inventory of CMC, which was valued at fair value.

Sensors & Systems segment earnings were $14.0 million for the first six months of fiscal 2007 compared with $13.1 million in the prior-year period.
The increase in Sensors & Systems earnings reflected mixed results. Results included a charge for the contract overrun described above and lower earnings at our U.S. electrical power switching devices operation, which were partially offset
by a reimbursement of research, development and engineering expense negotiated with a customer during the first fiscal quarter of 2007. Operating earnings at our non-U.S. electrical power switching devices operation reflected improved results from
increased sales from new OEM programs, which was offset by higher research, development and engineering expenses on the A400M program. The improved results at our pressure and temperature sensors operations reflected higher after-market sales and an
increased government subsidy for research and development expenses. Comparing results to the prior-year period, the first six months of fiscal 2006 included a $1.0 million charge due to a customer contract termination.

Advanced Materials segment earnings were $32.0 million for the first six months of fiscal 2007 compared with $23.8 million for the prior-year period,
principally reflecting incremental earnings from the Darchem acquisition and improved earnings from our elastomer and Arkansas countermeasure flare operations. Earnings were impacted by start-up costs at our FR Countermeasures unit and low sales at
our Wallop operations. Advanced Materials earnings included $4.5 million in business interruption insurance recoveries, net of reserves on certain incremental costs which may not be covered by insurance, as previously discussed.

Interest expense for the first six months of fiscal 2007 was $14.3 million compared with $10.3 million for the prior-year period, reflecting increased
borrowings to finance acquisitions and working capital requirements.

The effective income tax rate for the first six months of fiscal 2007 was 22.0%
(before a $1.8 million tax benefit), compared with 29.3% (before a $2.9 million reduction of previously estimated tax liabilities) for the first six months of fiscal 2006. The $1.8 million tax benefit in the first six months of 2007
was the result of the retroactive extension of the U.S. Research and Experimentation tax credit that was signed into law on December 21, 2006. The change in the effective tax rate for the first six months of fiscal 2007 reflects the incremental
financing costs attributable to CMCs acquisition in income before income taxes and the effect of including CMCs tax credits and other tax efficiencies for the second half of fiscal 2007. In addition, for the first six months of 2007, the
effective tax rate was favorably impacted by the extension of the U.S. Research and Experimentation tax credit through December 31, 2007. In the first six months of fiscal 2006, the $2.9 million reduction of previously estimated tax
liabilities was the



38



---

result of a favorable tax audit. The effective tax rate differed from the statutory rate in the first six months of 2007 and 2006, as both years benefited
from various tax credits and certain foreign interest expense deductions.

New orders for the first six months of fiscal 2007 were $870.5 million
compared with $604.2 million for the same period in fiscal 2006, including backlog acquired from CMC. Backlog at April 27, 2007, was $954.4 million compared with $633.4 million at April 28, 2006. Approximately
$307.7 million in backlog is scheduled for delivery after fiscal 2007. Most orders in backlog are subject to cancellation until delivery.

Liquidity and Capital Resources

Cash and cash equivalents at April 27, 2007 totaled $60.7 million, an
increase of $18.0 million from October 27, 2006. Net working capital increased to $286.7 million at April 27, 2007 from $267.7 million at October 27, 2006. Sources of cash flows from operating activities
principally consist of cash received from the sale of products offset by cash payments for material, labor and operating expenses. Cash flows from operating activities were $56.9 million and $17.5 million in the first six months of fiscal
2007 and 2006, respectively. The increase principally reflected higher net earnings, increased cash received from the sale of our products, decreased purchases of inventory and lower payments of income taxes. These increases were partially offset by
an increased pension contribution to our U.S. pension plan maintained by Leach in the first quarter of 2007.

Cash flows used by investing activities were
$351.7 million and $138.3 million in the first six months of fiscal 2007 and 2006, respectively. The increase in cash used for investing activities mainly reflected cash paid for acquisitions of businesses, partially offset by the proceeds
from the sale of short-term investments in the prior-year period.

Cash flows provided by financing activities were $311.6 million and
$48.3 million in the first six months of fiscal 2007 and 2006, respectively. The increase in cash provided by financing activities reflected the issuance of $175.0 million Senior Notes due in 2017 and a $25.0 million net increase in
credit facilities, offset by the repayment of our $30.0 million 6.4% Senior Notes in accordance with terms and the $40.0 million prepayment of our 6.77% Senior Notes in the first fiscal quarter of 2006.

Capital expenditures, consisting of machinery, equipment and computers, are anticipated to be approximately $33.0 million during fiscal 2007, compared with
$26.5 million expended in fiscal 2006. Capital expenditures for the first six months of fiscal 2007 totaled $14.6 million, primarily for machinery and equipment and enhancements to information systems.

Total debt at April 27, 2007 was $617.4 million and consisted of $175.0 million of Senior Notes due in 2017, $175.4 million of Senior
Subordinated Notes due in 2013, $112.5 million under our GBP Term Loan, $100.0 million under our U.S. term loan facility, and $54.5 million of various foreign currency debt agreements and other debt agreements, including capital lease
obligations. The Senior Notes are due March 1, 2017 and bear an interest rate of 6.625%. The Senior



39



---

Subordinated Notes are due June 15, 2013 and bear an interest rate of 7.75%. In September 2003, we entered into an interest rate swap
agreement on $75.0 million of our Senior Subordinated Notes due in 2013. The swap agreement exchanged the fixed rate for a variable interest rate on $75.0 million of the $175.0 million principal amount outstanding. On
November 15, 2005, the $30.0 million 6.4% Senior Notes matured and were paid. Additionally, on November 15, 2005, we prepaid the outstanding principal amount of $40.0 million of our 6.77% Senior Notes due November 15, 2008.
Under the terms of the Note Purchase Agreement, we paid an additional $2.2 million make-whole payment, which was recorded as a loss on extinguishment of debt in the first quarter of fiscal 2006. On February 10, 2006, we amended our credit
agreement to provide a $100.0 million term loan facility, which may be drawn in U.S. dollars, U.K. pounds or euros. On February 10, 2006 we borrowed U.K. £57.0 million, or approximately $100.0 million, under the term loan
facility. We used the proceeds from the loan as working capital for our U.K. operations and to repay a portion of our outstanding borrowings under our revolving credit facility. The principal amount of the loan is payable quarterly commencing on
March 31, 2007 through the termination date of November 14, 2010 according to a payment schedule by which 1.25% of the principal amount is paid in each quarter of 2007, 2.50% in each quarter of 2008, 5.00% in each quarter of 2009 and
16.25% in each quarter of 2010. The loan accrues interest at a variable rate based on the British Bankers Association Interest Settlement Rate for deposits in U.K. pounds plus an additional margin amount that ranges from 1.13% to 0.50% depending
upon our leverage ratio. At April 27, 2007, the interest rate on the term loan was 6.48%. We also entered into an interest rate swap agreement on the full principal amount of the term loan, exchanging the variable interest rate for a fixed
interest rate of 4.75% plus an additional margin amount determined by reference to the Companys leverage ratio. In addition, in November 2005, we collateralized a $9.9 million letter of credit with an equivalent amount of cash and cash
equivalents.

On March 14, 2007, we acquired CMC Electronics Holdings Inc. (CMC) for approximately $337.6 million in cash, including acquisition
costs. The acquisition was financed in part with the proceeds of the $175 million Senior Notes due March 1, 2017. In addition, on March 13, 2007, the Company amended its credit agreement to increase the existing revolving credit
facility to $200.0 million and to provide an additional $100.0 million U.S. term loan facility. On March 13, 2007 the Company borrowed $60.0 million under the revolving credit facility and $100.0 million under the U.S. term
loan facility to pay a portion of the purchase price of the acquisition of CMC; the Company repaid $15.0 million during the second fiscal quarter of 2007.

We believe cash on hand and funds generated from operations are adequate to service operating cash requirements and capital expenditures through April 2008. In addition, we believe that we have adequate access to capital markets to fund
future acquisitions.



40



---

Forward-Looking Statements

This quarterly report on Form 10-Q contains forward-looking statements. These statements relate to future events or our future financial performance. In some cases you can identify forward-looking statements by
terminology such as anticipate, believe, continue, could, estimate, expect, intend, may, might, plan, potential,
predict, should or will or the negative of such terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors, including the risk
factors set forth in Forward-Looking Statements and Risk Factors in our Annual Report on Form 10-K for the fiscal year ended October 27, 2006, that may cause our or the industrys actual results, performance or
achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. You should not place undue reliance on these forward-looking statements. Although we believe that
the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, performance or achievements. Given these risks and uncertainties, you are cautioned not to place undue reliance on such forward-looking
statements. The forward-looking statements included or incorporated by reference into this report are made only as of the date hereof. We do not undertake and specifically decline any obligation to update any such statements or to publicly announce
the results of any revisions to any such statements to reflect future events or developments.

Item 4.
        Controls and Procedures

Our principal executive and financial officers evaluated our disclosure
controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of April 27, 2007. Based upon that evaluation, they concluded as of April 27, 2007 that our disclosure controls and procedures
were effective to ensure that information we are required to disclose in the reports that we file under the Exchange Act is recorded, processed, summarized and reported within time periods specified in Securities and Exchange Commission rules and
forms. In addition, our principal executive and financial officers concluded as of April 27, 2007 that our disclosure controls and procedures are also effective to ensure that information required to be disclosed in reports that we file or
submit under the Exchange Act is accumulated and communicated to our management, including to our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

During the time period covered by this report, there were no changes in our internal control over financial reporting that materially affected, or are reasonably likely
to materially affect, our internal control over financial reporting.



41



---

PART II  OTHER INFORMATION

Item 1.        Legal Proceedings

From time to time we are involved in legal proceedings arising in the ordinary course of business. We believe that adequate reserves for these liabilities have been made and that there is no litigation pending that
could have a material adverse effect on our results of operations and financial condition.

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

At our annual meeting of shareholders held on March 7, 2007, the shareholders acted on the following proposals:

The election of the following directors for three-year terms expiring at the 2010 annual meeting:



|                  |  |            |  |         
|----------------- |  | ---------- |  | --------
|                  |  | Votes Cast
|Name              |  | For        |  | Withheld
|                  |  |           
|John F. Clearman  |  | 21,042,259 |  | 617,629 
|Charles R. Larson |  | 20,884,296 |  | 775,592 
|Jerry D. Leitman  |  | 21,140,415 |  | 519,473 

The election of the following director for a two-year term expiring at the 2009 annual meeting:



|              |  |            |  |         
|------------- |  | ---------- |  | --------
|              |  | Votes Cast
|Name          |  | For        |  | Withheld
|              |  |           
|Paul V. Haack |  | 20,976,720 |  | 683,168 

Current directors whose terms are continuing after the 2007 annual meeting are Lewis E. Burns,
Robert S. Cline, Robert W. Cremin, Anthony P. Franceschini, and James L. Pierce.



42



---

Item 6.        Exhibits



| |  |      |  |                                                                                                                                                                               
| |  | ---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | 11   |  | Schedule setting forth computation of basic and diluted earnings per common share for the three and six month periods ended April 27, 2007 and April 28, 2006.                
| |  |     
| |  | 31.1 |  | Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
| |  |     
| |  | 31.2 |  | Certification of Chief Financial Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
| |  |     
| |  | 32.1 |  | Certification (of Robert W. Cremin) pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                 
| |  |     
| |  | 32.2 |  | Certification (of Robert D. George) pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                 



43



---

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 hereunto duly authorized.



|                     |  |                                    |  |                                         
|-------------------- |  | ---------------------------------- |  | ----------------------------------------
|                     |  | ESTERLINE TECHNOLOGIES CORPORATION
|                     |  | (Registrant)                      
|                     |  |                                   
|Dated:  June 5, 2007 |  | By:                                |  | /s/ Robert D. George                    
|                     |  |                                    |  | Robert D. George                        
|                     |  |                                    |  | Vice President, Chief Financial Officer,
|                     |  |                                    |  | Secretary and Treasurer                 
|                     |  |                                    |  | (Principal Financial Officer)           



44