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 August 28, 2005

                                       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: 1-6453

                       NATIONAL SEMICONDUCTOR CORPORATION
                       ----------------------------------
             (Exact name of registrant as specified in its charter)

                   DELAWARE                         95-2095071
                   --------                         ----------
          (State of incorporation)     (I.R.S. Employer Identification Number)

                    2900 Semiconductor Drive, P.O. Box 58090
                       Santa Clara, California 95052-8090
                       ----------------------------------
                    (Address of principal executive offices)

Registrant's telephone number, including area code: (408) 721-5000

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 an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes X No .

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). Yes __ No X .

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

          Title of Each Class                 Outstanding at August 28, 2005
          -------------------                 ------------------------------
Common stock, par value $0.50 per share               343,671,653




NATIONAL SEMICONDUCTOR CORPORATION

INDEX

                                                                        Page No.
Part 1. Financial Information

Item 1. Financial Statements

Condensed Consolidated Statements of Operations (Unaudited)
  for the Three Months Ended August 28, 2005 and August 29, 2004               3

Condensed Consolidated Statements of Comprehensive Income (Unaudited) 
  for the Three Months Ended August 28, 2005 and August 29, 2004               4

Condensed Consolidated Balance Sheets (Unaudited) as of August 28, 2005 
  and May 29, 2005                                                             5

Condensed Consolidated Statements of Cash Flows (Unaudited) for the
Three Months Ended August 28, 2005 and August 29, 2004                         6

Notes to Condensed Consolidated Financial Statements (Unaudited)            7-15

Item 2. Management's  Discussion and Analysis of Financial Condition
        and Results of Operations                                          16-27

Item 3. Quantitative and Qualitative Disclosures About Market Risk            28

Item 4. Controls and Procedures                                               29

Part II. Other Information

Item 1. Legal Proceedings                                                     30

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds           31

Item 5. Other Information                                                     32

Item 6. Exhibits                                                              33

Signature                                                                     34



PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)


 
                                                                                      Three Months Ended
                                                                                    Aug. 28,        Aug. 29,
  (In Millions, Except Per Share Amounts)                                             2005            2004
                                                                                --------------- ---------------
                                                                                               
  Net sales                                                                        $ 493.8         $ 548.0
  Operating costs and expenses:
    Cost of sales                                                                    216.1           246.4
    Research and development                                                          80.5            85.7
    Selling, general and administrative                                               66.7            67.6
    Cost reduction and restructuring charges                                          28.0             1.2
    Gain on sale of business                                                         (24.3)            -
  Other operating income, net                                                         (1.0)           (1.5)
                                                                                --------------- ---------------

  Total operating costs and expenses                                                 366.0           399.4
                                                                                --------------- ---------------

  Operating income                                                                   127.8           148.6
  Interest income, net                                                                 7.1             2.6
  Other non-operating expense, net                                                    (2.5)           (2.2)
                                                                                --------------- ---------------

  Income before income taxes                                                         132.4           149.0
  Income tax expense                                                                  46.8            31.3
                                                                                --------------- ---------------

  Net income                                                                      $   85.6         $ 117.7
                                                                                =============== ===============

  Earnings per share:
    Net income:
        Basic                                                                     $   0.25       $   0.33
        Diluted                                                                   $   0.24       $   0.31
    Weighted-average shares used to calculate earnings per share:
        Basic                                                                        345.8           357.3
        Diluted                                                                      363.9           381.7


See accompanying Notes to Condensed Consolidated Financial Statements



NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE
INCOME (Unaudited)






                                                                           Three Months Ended
                                                                        Aug. 28,       Aug. 29,
(In Millions)                                                             2005           2004
                                                                     -------------- ---------------
                                                                                    
Net income                                                               $ 85.6         $117.7

Other comprehensive income, net of tax:
  Unrealized gain on available-for-sale securities                          1.2            0.7
                                                                     -------------- ---------------

Comprehensive income                                                     $ 86.8         $118.4
                                                                     ============== ===============


See accompanying Notes to Condensed Consolidated Financial Statements



NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)


                                                                      Aug. 28,                   May 29,
   (In Millions)                                                        2005                      2005
                                                                 ------------------         -----------------
                                                                                              
   ASSETS
   Current assets:
      Cash and cash equivalents                                           $   860.5                 $   867.1
      Short-term marketable investments                                       155.1                     155.1
      Receivables, less allowances of $27.0 in fiscal 2006
         and $26.7 in fiscal 2005                                             154.0                     123.9
      Inventories                                                             157.1                     170.2
      Deferred tax assets                                                     127.0                     126.9
      Other current assets                                                     72.5                      70.3
                                                                 ------------------         -----------------

      Total current assets                                                  1,526.2                   1,513.5

   Net property, plant and equipment                                          594.7                     605.1
   Goodwill                                                                    64.9                      87.2
   Deferred tax assets                                                        196.5                     192.2
   Other assets                                                               115.5                     106.2
                                                                 ------------------         -----------------

   Total assets                                                            $2,497.8                  $2,504.2
                                                                 ==================         =================

   LIABILITIES AND SHAREHOLDERS' EQUITY
   Current liabilities:
      Accounts payable                                                   $     83.7                $     64.7
      Accrued expenses                                                        159.5                     143.6
      Income taxes payable                                                    104.2                      76.7
                                                                 ------------------         -----------------

      Total current liabilities                                               347.4                     285.0

   Long-term debt                                                              22.1                      23.0
   Other noncurrent liabilities                                               154.0                     142.1
                                                                 ------------------         -----------------

      Total liabilities                                                       523.5                     450.1
                                                                 ------------------         -----------------

   Commitments and contingencies

   Shareholders' equity:
      Common stock                                                            171.8                     174.0
      Additional paid-in capital                                              867.2                   1,024.5
      Retained earnings                                                     1,039.8                     961.2
      Unearned compensation                                                    (7.5)                     (7.4)
      Accumulated other comprehensive loss                                    (97.0)                    (98.2)
                                                                 ------------------         -----------------

      Total shareholders' equity                                            1,974.3                   2,054.1
                                                                 ------------------         -----------------

   Total liabilities and shareholders' equity                              $2,497.8                  $2,504.2
                                                                 ==================         =================


See accompanying Notes to Condensed Consolidated Financial Statements



NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)



                                                                                  Three Months Ended
                                                                        --------------------------------------
                                                                           Aug. 28,                Aug. 29,
   (In Millions)                                                             2005                    2004
                                                                        ---------------         --------------

                                                                                              
   Cash flows from operating activities:
   Net income                                                                $   85.6              $   117.7
   Adjustments to reconcile net income with net cash
     provided by operating activities:
      Depreciation and amortization                                              43.2                   49.0
      Net loss (gain) on investments                                              2.2                   (0.1)
      Share in net losses of equity-method investments                            0.3                    1.6
      Loss on disposal of equipment                                               1.7                    0.1
      Gain on sale of business                                                  (24.3)                   -
      Tax benefit associated with stock options                                  23.3                    -
      Noncash other operating expense, net                                        0.1                    0.5
      Other, net                                                                 (0.9)                  (0.4)
      Changes in certain assets and liabilities, net:
         Receivables                                                            (30.1)                   7.5
         Inventories                                                             13.1                   (5.6)
         Other current assets                                                    (2.2)                 (17.5)
         Accounts payable and accrued expenses                                   16.6                  (63.7)
         Current and deferred income taxes                                       22.4                   24.6
         Other noncurrent assets                                                (10.3)                   -
         Other noncurrent liabilities                                            11.9                    5.9
                                                                        ---------------         --------------
                                                                    
   Net cash provided by operating activities                                    152.6                  119.6
                                                                        ---------------         --------------
                                                                        
   Cash flows from investing activities:
   Purchase of property, plant and equipment                                    (12.8)                 (55.0)
   Sale of business                                                              60.0                    -
   Sale of investments                                                            -                      0.1
   Security deposits on leased equipment                                          -                     (2.8)
   Funding of benefit plan                                                       (1.2)                  (4.8)
   Other, net                                                                    (1.1)                  (0.1)
                                                                        ---------------         --------------

   Net cash provided by (used by) investing activities                           44.9                  (62.6)
                                                                        ---------------         --------------
   
   Cash flows from financing activities:
   Payments on software license obligations                                     (12.9)                  (1.5)
   Issuance of common stock                                                      91.1                   25.1
   Purchase and retirement of treasury stock                                   (275.3)                   -
   Cash dividends declared and paid                                              (7.0)                   -
                                                                        ---------------         --------------

   Net cash (used by) provided by financing activities                         (204.1)                  23.6
                                                                        ---------------         --------------
                                                                        
   Net change in cash and cash equivalents                                       (6.6)                  80.6
   Cash and cash equivalents at beginning of period                             867.1                  642.9
                                                                        ---------------         --------------
                                                                       
   Cash and cash equivalents at end of period                                 $ 860.5                $ 723.5
                                                                        ===============         ==============


See accompanying Notes to Condensed Consolidated Financial Statements



NATIONAL SEMICONDUCTOR CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


Note 1. Summary of Significant Accounting Policies

In the opinion of management,  the accompanying unaudited condensed consolidated
financial  statements  contain all  adjustments  necessary to present fairly the
financial   position  and  results  of  operations  of  National   Semiconductor
Corporation and our majority-owned  subsidiaries.  You should not expect interim
results of operations to  necessarily  be indicative of the results for the full
fiscal year.  This report should be read in  conjunction  with the  consolidated
financial  statements  and  accompanying  notes included in our annual report on
Form 10-K for the fiscal year ended May 29, 2005.

o Property, Plant and Equipment

Effective May 30, 2005, we  prospectively  changed the estimated  useful life of
our factory  machinery and  equipment  from 5 years to 9 years for machinery and
equipment  placed  in  service  on or  after  that  date.  We will  continue  to
depreciate  these assets using a  straight-line  method.  The change was adopted
because  we  recently  completed  the  sale of our PC  Super  I/O  and  cordless
businesses  and  announced  the  closure  of our  assembly  and  test  plant  in
Singapore,  key actions  associated with the  implementation  of our strategy to
focus on analog product capabilities. The life cycles of analog products and the
process  technology  associated  with  analog  are  longer  than the  non-analog
products that were  historically a part of our product  portfolio.  As a result,
the  average  product  life  of our  current  portfolio  is  longer  than it was
previously.  Therefore,  the equipment used to manufacture our now-predominantly
analog product  portfolio will have longer  productive  lives. The effect of the
change was an increase to net income of $0.1  million with no effect to earnings
per share for the first quarter of fiscal 2006.  Factory machinery and equipment
placed in service  prior to fiscal year 2006 continue to be  depreciated  over 5
years using a straight-line method.

o Earnings Per Share

A  reconciliation  of the shares  used in the  computation  of basic and diluted
earnings per share follows:



                                                                           Three Months Ended
                                                                         Aug. 28,      Aug. 29,      
(In Millions)                                                              2005          2004
                                                                        ------------- -------------
                                                                                    
Numerator:
  Net income                                                              $ 85.6        $117.7
                                                                        ============= ==============
                                                                   
Denominator:
  Weighted-average common shares outstanding used
    for basic earnings per share                                           345.8         357.3

  Effect of dilutive securities:
    Stock options                                                           18.1          24.4
                                                                        ------------- --------------
                                                                  
Weighted-average common and potential common
  shares outstanding used for diluted earnings per share                   363.9         381.7
                                                                        ============= ==============


     For  the  first  quarter  of  fiscal  2006,  we  did  not  include  options
outstanding   to  purchase   13.6   million   shares  of  common  stock  with  a
weighted-average  exercise  price of $28.91 in diluted  earnings per share since
their  effect was  antidilutive  because  the  exercise  price of these  options
exceeded the average  market price  during the  quarter.  However,  these shares
could potentially  dilute basic earnings per share in the future.  For the first
quarter of fiscal 2005, we did not include options  outstanding to purchase 19.7
million shares of common stock with a weighted-average  exercise price of $25.73
in diluted  earnings per share since their effect was  antidilutive  because the
exercise  price of these  options  exceeded the average  market price during the
quarter.



o Employee Stock Plans

We account for our employee  stock option and stock purchase plans in accordance
with the  intrinsic  method of  Accounting  Principles  Board  Opinion  No.  25,
"Accounting for Stock Issued to Employees." As we indicated in the annual report
on Form 10-K for the fiscal year ended May 29,  2005,  the  adoption of SFAS No.
123 (revised 2004),  "Share-Based Payment," will be effective beginning with our
2007 fiscal year. For more complete information on our stock-based  compensation
plans,  see Note 11 to the  Consolidated  Financial  Statements  included in our
annual report on Form 10-K for the year ended May 29, 2005.

     Pro forma  information  regarding  net  income  and  earnings  per share is
required by SFAS No. 123, "Accounting for Stock-Based  Compensation," as amended
by  SFAS  No.  148,  "Accounting  for  Stock-Based  Compensation-Transition  and
Disclosure." This information  illustrates the effect on net income and earnings
per share as if we had accounted for  stock-based  awards to employees under the
fair value method specified by SFAS No. 123. The weighted-average  fair value of
stock  options  granted  during the first  quarter  of fiscal  2006 and 2005 was
$15.04 and $11.84 per share,  respectively.  The weighted-average  fair value of
rights  granted under the stock purchase plans was $5.01 and $5.34 per share for
the first quarter of fiscal 2006 and 2005,  respectively.  We estimated the fair
value of these employee  stock-based awards using a Black-Scholes option pricing
model that uses the following weighted-average assumptions:



                                                                                  Three Months Ended
                                                                            Aug. 28,              Aug. 29,
                                                                              2005                  2004
                                                                      -------------------- ----------------------
                                                                                              
Stock Option Plans
     Expected life (in years)                                                 5.4                  5.2
     Expected volatility                                                     68%                  72%
     Risk-free interest rate                                                  4.2%                 3.4%
       Dividend Yield                                                         0.3%                 -

Stock Purchase Plans
     Expected life (in years)                                                 0.6                  0.5
     Expected volatility                                                     40%                  42%
     Risk-free interest rate                                                  2.4%                 1.7%
       Dividend Yield                                                         0.2%                 -





     For pro forma  purposes,  the estimated fair value of employee  stock-based
awards is amortized  over the options'  vesting  period for options and over the
three-month  purchase period for stock purchases under the stock purchase plans.
The pro forma information follows:



                                                                                  Three Months Ended
                                                                            Aug. 28,              Aug. 29,
(In Millions,  Except Per Share Amounts)                                      2005                  2004
                                                                      -------------------- ----------------------
                                                                                          
Net income - as reported                                                   $ 85.6               $117.7
Add back:  Stock compensation charge included in
  net income determined under the intrinsic value method,
  net of tax                                                                  1.2                  0.6
Deduct:  Total stock-based employee compensation
  expense determined under the fair value method,
  net of tax                                                                (20.1)               (25.8)
                                                                      -------------------- ----------------------
                                                                      
Net income - pro forma                                                     $ 66.7               $ 92.5
                                                                      ==================== ======================
                                                                     
Basic earnings per share - as reported                                     $ 0.25               $ 0.33
Basic earnings per share - pro forma                                       $ 0.19               $ 0.26
Diluted earnings per share - as reported                                   $ 0.24               $ 0.31
Diluted earnings per share - pro forma                                     $ 0.18               $ 0.24


o Reclassifications

Certain amounts reported in fiscal 2005 have been reclassified to conform to the
fiscal   2006   presentation.   Net  income  has  not  been   affected   by  the
reclassification.

Note 2. Condensed Consolidated Financial Statements Detail

Condensed consolidated balance sheets:


                                                                 Aug. 28,                     May 29,
(In Millions)                                                      2005                        2005
                                                        --------------------------- ---------------------------
                                                                                      
Inventories:
  Raw materials                                                   $  11.2                   $  11.0
  Work in process                                                    96.2                     102.4
  Finished goods                                                     49.7                      56.8
                                                        --------------------------- ---------------------------

Total inventories                                                  $157.1                    $170.2
                                                        =========================== ===========================

Condensed consolidated statements of operations:

                                                  
                                                           Three Months Ended
                                                        ---------------------------
                                                           Aug. 28,       Aug. 29,
(In Millions)                                                2005           2004
                                                        -------------- ------------
                                                                         
Other operating income, net
Net intellectual property income                             $(0.7)         $(1.5)
Other                                                         (0.3)           -
                                                        -------------- ------------
  Total other operating income, net                          $(1.0)         $(1.5)
                                                        ============== ============

Interest income, net:
Interest income                                              $ 7.4          $ 3.1
Interest expense                                              (0.3)          (0.5)
                                                        -------------- ------------
                                                        
  Interest income, net                                       $ 7.1          $ 2.6
                                                        ============== ============



Other non-operating expense, net:
---------------------------------
Gain (loss) on marketable and other investments, net:
    Trading securities:
      Change in net unrealized holding gains                 $ 2.0          $(0.2)
    Available-for-sale securities:
      Gain from sale                                           -              0.1
    Non-marketable investments:
      Impairment loss                                         (4.2)           -
                                                        -------------- ------------
Total net loss on marketable and other
  investments, net                                            (2.2)          (0.1)
Share in net losses of equity-method investments              (0.3)          (1.6)
Other                                                          -             (0.5)
                                                        -------------- ------------
  Total other non-operating expense, net                     $(2.5)         $(2.2)
                                                        ============== ============

 
Beginning  in fiscal  2006,  the  change in net  unrealized  holding  gains from
trading securities  related to deferred  compensation plan assets is included in
other non-operating  expenses,  net. Other non-operating  expenses,  net for the
fiscal  2005  period  presented  has been  conformed  to reflect the fiscal 2006
presentation.

Note 3.  Statements of Cash Flows Information



                                                                               Three Months Ended
                                                                          Aug. 28,              Aug. 29,
(In Millions)                                                               2005                  2004
                                                                   ----------------------- -------------------
                                                                                            
Supplemental Disclosure of Cash Flow Information:
  Cash paid for:
    Interest                                                               $  0.3                 $  0.5
    Income taxes                                                           $  3.7                 $  8.6

Supplemental Schedule of Non-Cash Investing and
  Financing Activities:
    Unearned compensation relating to restricted stock issuance            $  0.9                 $  0.5
    Restricted stock cancellation                                          $ (0.4)                $ (0.5)
    Change in unrealized gain on available-for-sale securities             $  1.2                 $  0.7
    Purchase of software under license obligations, net                    $ 19.9                 $   -
    Repurchase of common stock upon settlement of an advance
      repurchase contract                                                  $   -                  $30.0
    Accretion related to a stock-based compensation plan                   $  0.9                 $   -



Note 4. Cost Reduction Programs

In July 2005,  we  announced  that we would close our assembly and test plant in
Singapore in a phased shutdown after  unsuccessful  efforts to sell the plant on
terms that were  acceptable to us. We determined that the equipment in Singapore
was of higher  value to us than any of the  potential  offers we  received.  The
Singapore plant is geared more towards  complex,  high-pin count products and we
have moved more to a product portfolio that does not have a great need for these
high-pin count packages. The plant's production volume and related equipment are
being  consolidated  into our other assembly and test facilities in Malaysia and
China. The majority of the closure activities is expected to take place over the
remainder of fiscal 2006.  The closure will impact  approximately  972 employees
who were notified at the time we announced our decision to close the plant.  Our
management team in Singapore is working with local government agencies and other
employers on job placement opportunities for these affected employees. Departure
of these  employees  should  coincide  with the  phased  timing  of the  closure
activities.  In  connection  with this  action,  we  recorded a charge of $ 28.3
million in the first quarter of fiscal 2006,  primarily for severance.  Non-cash
charges  relate to the  write-off  of plant  assets that were used in one of the
assembly lines that was immediately shut down.



     In addition to this charge,  we recorded a $0.3 million credit in the first
quarter of fiscal  2006 for the  release of  severance  cost  accruals no longer
required upon the completion of prior cost reduction actions.
 
     The following table provides further detail related to the total net charge
recorded in the first quarter of fiscal 2006:



(In Millions)                                  Analog
                                               Segment      All Others        Total
                                            -------------- ------------- --------------
                                                                    
Cost reduction program charge:
  Singapore plant closure charge:
    Severance                                   $   -            $28.2         $28.2
    Asset write-off                                 -              0.1           0.1
                                            -------------- ------------- --------------                                    
                                                    -             28.3          28.3
Release of reserves:
  Severance                                         -             (0.3)         (0.3)
                                            -------------- ------------- --------------
                                            
Total cost reduction program charge             $   -            $28.0         $28.0
                                            ============== ============= ==============


     The  following  table  provides a summary of the  activities  for the three
months  ended August 28, 2005 related to our cost  reduction  and  restructuring
actions included in accrued liabilities:


                                   Fiscal 2006  Cost        Cost Reduction Actions in
                                   Reduction Actions              Prior Years
                                   --------------------     ---------------------------
                                                                            Other Exit
(In Millions)                           Severance             Severance     Costs             Total
                                   --------------------     ------------- -------------     ------------
                                                                                                                     
Balance at
  May 29, 2005                             $ -                  $ 4.5         $ 5.8           $10.3
Cost reduction charges                    28.2                     -             -             28.2
Cash payments                             (3.0)                  (2.7)         (0.6)           (6.3)
Release of residual reserves                -                    (0.3)           -             (0.3)
                                   -------------------- --- ------------- ------------- --- ------------
Balance at August 28, 2005                25.2                    1.5           5.2            31.9
Less noncurrent portion of
  lease obligations included
  in other noncurrent liabilities           -                      -           (3.3)           (3.3)
                                   -------------------- --- ------------- ------------- --- ------------
Balance included in accrued
  liabilities                            $25.2                  $ 1.5         $ 1.9           $28.6
                                   ==================== === ============= ============= === ============


     During the first quarter of fiscal 2006 we paid  severance to 146 employees
in connection with workforce  reductions related to the Singapore plant closure,
as well as the actions  that  occurred in fiscal  2005.  Amounts  paid for other
exit-related  costs during the first  quarter of fiscal 2006 were  primarily for
payments under lease obligations associated with actions taken in prior years.

     As part of our  activities  to  reposition  toward  a  higher-value  analog
portfolio,  we have  continued to divest  businesses  that do not align with our
business  model.  In June 2005, we completed  the sale of our cordless  business
unit to HgCapital,  a private equity investor based in London, U.K. The cordless
business  unit was a part of the wireless  operating  segment  within the Analog
reportable segment. Under the terms of the agreement, HgCapital acquired certain
assets, primarily machinery and equipment with a carrying value of $1.6 million,
and intellectual  property. In addition,  HgCapital agreed to hire approximately
70 engineers,  who were based at our cordless business unit in  's-Hertogenbosch
and its design center in Hengelo,  The Netherlands.  As a result of the sale, we
recorded a gain of $24.3  million in the first  quarter of fiscal 2006.  We also
entered  into  separate  agreements  with  HgCapital  where we will  manufacture
product for them at prices  specified  by the terms of the  agreement,  which we
believe  approximate market prices,  and provide certain transition  services at
rates that  approximate  fair market value.  In general,  these  agreements  are
effective  for 18 months,  unless  terminated  earlier as permitted  under their
terms.



Note 5. Goodwill

The following table presents goodwill by reportable segments:


                                                        Analog
(In Millions)                                           Segment       All Others        Total
                                                     --------------- -------------- --------------
                                                                                  
Balances at May 29, 2005                                  $ 64.5          $ 22.7         $ 87.2
   Sale of cordless business                               (22.3)            -            (22.3)
                                                     --------------- -------------- --------------

Balances at August 28, 2005                               $ 42.2          $ 22.7         $ 64.9
                                                     =============== ============== ==============


Note 6. Defined Pension and Retirement Plans

Net periodic pension costs for fiscal 2006 for our defined benefit pension plans
maintained in the U.K., Germany, Japan and Taiwan are presented in the following
table:


                                                                Three Months Ended
                                                             Aug. 28,          Aug. 29,
(In Millions)                                                  2005              2004
                                                        ------------------ ----------------
                                                                              
Service cost of benefits earned during the period               $ 1.4             $  1.9
Plan participant contributions                                   (0.3)              (0.5)
Interest cost on projected benefit obligation                     3.3                4.1
Expected return on plan assets                                   (2.8)              (3.1)
Net amortization and deferral                                     1.2                1.6
                                                        ------------------ ----------------
                                                        
Net periodic pension cost                                       $ 2.8             $  4.0
                                                        ================== ================


     Total  contributions paid to these plans were $0.8 million during the first
quarter of fiscal 2006 and $1.1 million during the first quarter of fiscal 2005.
We  currently  expect  our  fiscal  2006  contribution  to  these  plans  to  be
approximately $8.0 million.

Note 7. Shareholders' Equity

o Stock Repurchase Program

We continued  our stock  repurchase  program  during the first quarter of fiscal
2006 under the $400 million stock repurchase  program announced in March 2005 by
repurchasing  a total of 11.9  million  shares of our  common  stock for  $275.3
million in the open market.  The stock repurchase  program is one element of our
overall  effort to improve  our  return on  invested  capital,  which we believe
improves  shareholder  value.  As of  August  28,  2005,  we had  $28.6  million
remaining for future common stock repurchases  under this program.  This balance
reflects  repurchases  of common  stock made in fiscal  2005 since this  program
began in March 2005.

     In September  2005,  we announced  that our Board of Directors had approved
another  $400  million  stock  repurchase  program  similar  to our prior  stock
repurchase  programs.  During the period  after the end of our fiscal 2006 first
quarter  through  September 25, 2005, we  repurchased  5.6 million shares of our
common stock for $142.5 million.  These purchases were made under both the stock
repurchase programs announced in March 2005 and September 2005.



o Dividends

On September 8, 2005,  the Board of Directors  declared a cash dividend of $0.02
per  outstanding  share of common stock.  The dividend is payable on October 11,
2005 to  shareholders  of record at the close of business on September  20, 2005
and will be recorded in the second  quarter of fiscal  2006.  On  September  30,
2005, the Board of Directors  declared a cash dividend of $0.03 per  outstanding
share of common stock to be payable on January 9, 2006 to shareholders of record
at the close of  business on  December  19,  2005.  This  dividend  will also be
recorded in the second quarter of fiscal 2006. We previously paid cash dividends
of $7.0  million  ($0.02  per  outstanding  share of common  stock) in the first
quarter of fiscal 2006.

Note 8. Segment Information

The following table presents information related to our reportable segments:


                                                            Analog 
(In Millions)                                               Segment      All Others      Total
                                                         -------------- ------------ -------------
                                                                                     
Three months ended August 28, 2005:
   Sales to unaffiliated customers                           $434.7         $ 59.1          $493.8
                                                         ============== ============ =============

  Segment income (loss) before income taxes                  $136.9        $  (4.5)         $132.4
                                                         ============== ============ =============

Three months ended August 29, 2004:
   Sales to unaffiliated customers                           $470.8         $ 77.2          $548.0
                                                         ============== ============ =============

  Segment income before income taxes                         $148.0        $   1.0          $149.0
                                                         ============== ============ =============


Note 9. Contingencies - Legal Proceedings

o Environmental Matters

We have  been  named  to the  National  Priorities  List  for our  Santa  Clara,
California site and we have completed a remedial investigation/feasibility study
with the Regional Water Quality  Control Board  (RWQCB),  acting as an agent for
the Federal  Environmental  Protection  Agency. We have agreed in principle with
the  RWQCB to a site  remediation  plan and we are  conducting  remediation  and
cleanup  efforts at the site. In addition to the Santa Clara site,  from time to
time we have  been  designated  as a  potentially  responsible  party  (PRP)  by
international,  federal and state agencies for certain  environmental sites with
which we may have had direct or indirect  involvement.  These  designations  are
made  regardless of the extent of our  involvement.  These claims are in various
stages of  administrative  or  judicial  proceedings  and  include  demands  for
recovery of past governmental  costs and for future  investigations and remedial
actions. In many cases, the dollar amounts of the claims have not been specified
and, in the case of the PRP cases, claims have been asserted against a number of
other  entities for the same cost recovery or other relief as is sought from us.
We accrue costs associated with environmental  matters when they become probable
and can be  reasonably  estimated.  The amount of all  environmental  charges to
earnings,  including  charges  for the Santa Clara site  remediation  (excluding
potential reimbursements from insurance coverage),  were not material during the
fiscal periods covered in these condensed consolidated financial statements.

     As part  of our  disposition  of the  Dynacraft  assets  and  business,  we
retained  responsibility  for  environmental  claims  connected with Dynacraft's
Santa Clara,  California,  operations and for other environmental claims arising
from our conduct of the Dynacraft business prior to the disposition.  As part of
the  Fairchild  disposition,  we also  agreed to retain  liability  for  current
remediation projects and environmental  matters arising from our prior operation
of certain  Fairchild  plants while Fairchild  agreed to arrange for and perform
the remediation and cleanup.  We prepaid to Fairchild the estimated costs of the
remediation  and  cleanup  and we remain  responsible  for  costs  and  expenses
incurred by  Fairchild  in excess of the  prepaid  amounts.  To date,  the costs
associated with the liabilities we have retained in these  dispositions have not
been material and there have been no related legal proceedings. 



o Tax Matters

The IRS has completed the field examinations of our tax returns for fiscal years
1997  through  2000 and has  issued  a notice  of  proposed  adjustment  seeking
additional  taxes of  approximately  $19.1  million  (exclusive of interest) for
those years.  We are contesting the adjustments  through the IRS  administrative
process.  We are  undergoing tax audits at several  international  locations and
from time to time our tax returns are audited in the U.S. by state  agencies and
in  international  locations by local tax  authorities.  We believe we have made
adequate  tax  payments  and/or  accrued   adequate  amounts  in  our  financial
statements  such that the outcome of these audits will have no material  adverse
effect on our financial statements.

o Other Matters

In January  1999,  a class  action  suit was filed  against us and our  chemical
suppliers  by  former  and  present  employees  claiming  damages  for  personal
injuries. The complaint alleges that cancer and reproductive harm were caused to
employees exposed to chemicals in the workplace.  Plaintiffs' efforts to certify
a medical  monitoring  class were denied by the court.  Discovery in the case is
continuing.

     In November  2000,  a  derivative  action was brought  against us and other
defendants  by a  shareholder  of Fairchild  Semiconductor  International,  Inc.
Plaintiff seeks recovery of alleged "short-swing" profits under section 16(b) of
the  Securities  Exchange Act of 1934 from the sale by the defendants in January
2000  of  Fairchild  common  stock.  The  complaint   alleges  that  Fairchild's
conversion of preferred  stock held by the defendants at the time of Fairchild's
initial  public  offering in August 1999  constitutes a "purchase"  that must be
matched with the January 2000 sale for purposes of computing  the  "short-swing"
profits.  Plaintiff seeks from us alleged  recoverable profits of $14.1 million.
We have completed discovery in the case in the district court. In June 2004, the
Securities and Exchange Commission (SEC) proposed  clarifying  amendments to its
section  16(b)  rules  which we believe  would be  dispositive  of the case.  In
September  2004, the district court ordered a stay of the case pending the SEC's
adoption of the proposed amendments. Plaintiff filed a writ of mandamus with the
appeals court,  requesting  that the district court be ordered to lift the stay.
In August 2005, the SEC adopted the rule amendments and the appeals court denied
plaintiff's petition for the writ of mandamus.  The district court has ordered a
briefing on whether the court should apply the SEC rule  amendments to the case.
Oral  argument on the briefs is set for November  2005. We intend to continue to
contest the case through all available means.

     In September  2002,  iTech Group (iTech) brought suit against us alleging a
number of contract and tort claims related to a software  license  agreement and
discussions  to sell  certain  assets to iTech.  At the trial which began in May
2005,  the jury  rendered a verdict  finding  us liable for breach of  contract,
promissory  fraud and  unjust  enrichment  and  assessing  approximately  $234.0
thousand in  compensatory  damages and $15.0  million in  punitive  damages.  We
contested  the  verdict in post  trial  motions  heard late in July 2005.  After
hearing the motions,  the court affirmed the verdict for compensatory damages of
approximately $234.0 thousand, awarded attorneys' fees to iTech of approximately
$60.0 thousand,  and reduced the punitive damages to $3.0 million,  and judgment
was  entered in those  amounts in late  August  2005.  We have filed a notice of
appeal and intend to contest the case through all available means. In the fourth
quarter of fiscal  2005,  we accrued a charge of $3.3 million to cover the total
amount of damages awarded to iTech under the court's order. Although the loss we
ultimately sustain may be higher or lower than the amount we have recorded, this
is currently our best estimate of any loss we may incur.

     We are currently a party to various claims and legal proceedings, including
those noted above.  We make  provisions for a liability when it is both probable
that a liability  has been incurred and the amount of the loss can be reasonably
estimated.  We believe we have made adequate  provisions for potential liability
in litigation  matters. We review these provisions at least quarterly and adjust
these  provisions to reflect the impact of negotiations,  settlements,  rulings,
advice of legal  counsel  and  other  information  and  events  pertaining  to a
particular case. Based on the information that is currently  available to us, we
believe that the ultimate outcome of litigation matters, individually and in the
aggregate,  will not have a material adverse effect on our results of operations
or  consolidated   financial   position.   However,   litigation  is  inherently
unpredictable.  If an  unfavorable  ruling or outcome were to occur,  there is a
possibility  of a  material  adverse  effect on  results  of  operations  or our
consolidated financial position.



o Contingencies - Other

In connection with our past divestitures, we have routinely provided indemnities
to cover the indemnified party for matters such as  environmental,  tax, product
and  employee  liabilities.  We also  routinely  include  intellectual  property
indemnification  provisions  in our terms of sale,  development  agreements  and
technology  licenses  with third  parties.  Since  maximum  obligations  are not
explicitly stated in these indemnification  provisions,  the potential amount of
future maximum payments cannot be reasonably estimated. To date we have incurred
minimal  losses  associated  with these  indemnification  obligations  and, as a
result,  we have not  recorded any  liabilities  in our  consolidated  financial
statements.



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

This Quarterly Report on Form 10-Q  contains  forward-looking  statements within
the meaning of Section 27A of the Securities Act of 1933 and  Section 21E of the
Securities Exchange Act of 1934. These statements relate to, among other things,
sales, gross margins, operating expenses, capital expenditures,  R&D efforts and
asset  dispositions  and are indicated by words or phrases such as "anticipate,"
"expect," "outlook," "foresee," "believe," "could," "intend," and similar words
or phrases. These statements are based on our current plans and expectations and
involve  risks and  uncertainties  that  could  cause  actual  results to differ
materially from  expectations.  These  forward-looking  statements should not be
relied upon as  predictions  of future  events as we cannot  assure you that the
events or  circumstances  reflected in these statements will be achieved or will
occur.  The following  are among the  principal  factors that could cause actual
results  to  differ  materially  from the  forward-looking  statements:  general
business and economic  conditions in the  semiconductor  industry and in various
markets such as wireless,  PC and displays;  pricing  pressures and  competitive
factors; delays in the introduction of new products or lack of market acceptance
for new products; risks of international operations; our success in acquisitions
and/or dispositions and achieving the desired improvements associated with those
acquisitions  and/or  dispositions;  legislative  and  regulatory  changes;  the
outcome of legal,  administrative and other proceedings that we are involved in;
the  results of our  programs  to  control  and reduce  costs;  and the  general
worldwide geopolitical  situation.  For a discussion of some of the factors that
could  cause  actual  results  to  differ  materially  from our  forward-looking
statements,  see the  discussion on "Risk  Factors" that appears below and other
risks and uncertainties  detailed in this and our other reports and filings with
the  Securities  and Exchange  Commission.  We undertake no obligation to update
forward-looking statements to reflect developments or information obtained after
the date hereof and disclaim any obligation to do so.

     This  discussion  should  be  read in  conjunction  with  the  consolidated
financial  statements and the accompanying  notes included in this Form 10-Q and
in our Annual Report on Form 10-K for the fiscal year ended May 29, 2005.

o Critical Accounting Policies and Estimates
--------------------------------------------

We believe the following  critical  accounting  policies are those policies that
have a significant  effect on the  determination  of our financial  position and
results of operations. These policies also require us to make our most difficult
and subjective judgments:

1. Revenue Recognition

     We recognize revenue from the sale of semiconductor products upon shipment,
     provided we have  persuasive  evidence of an  arrangement  typically in the
     form of a  purchase  order,  title  and  risk of loss  have  passed  to the
     customer, the amount is fixed or determinable and collection of the revenue
     is reasonably  assured.  We record a provision for estimated future returns
     at the time of  shipment.  Approximately  52 percent  of our  semiconductor
     product  sales  were made to  distributors  in the first  quarter of fiscal
     2006. We have agreements with our distributors that cover various programs,
     including  pricing  adjustments  based on resale pricing and volume,  price
     protection   for   inventory,   discounts  for  prompt  payment  and  scrap
     allowances.  The revenue we record for these  distribution  sales is net of
     estimated  provisions  for  these  programs.   When  determining  this  net
     distribution revenue, we must make significant judgments and estimates. Our
     estimates  are based upon  historical  experience  rates by  geography  and
     product  family,  inventory  levels in the  distribution  channel,  current
     economic  trends,  and other related  factors.  Actual  distributor  claims
     activity has been  materially  consistent  with the provisions we have made
     based  on our  estimates.  However,  because  of  the  inherent  nature  of
     estimates,  there  is  always  a  risk  that  there  could  be  significant
     differences  between  actual  amounts  and  our  estimates.  Our  financial
     condition  and  operating  results  are  dependent  on our  ability to make
     reliable  estimates,  and we believe  that our  estimates  are  reasonable.
     However,  different  judgments or estimates  could result in variances that
     might be significant to reported operating results.



     Service  revenues  are  recognized  as  the  services  are  provided  or as
milestones  are  achieved,  depending  on the  terms of the  arrangement.  These
revenues are included in net sales and are not a material component of our total
net sales.

     Certain  intellectual  property income is classified as revenue if it meets
specified  criteria  established  by company  policy that defines  whether it is
considered a source of income from our primary  operations.  These  revenues are
included in net sales and are not a material  component  of our total net sales.
All other  intellectual  property income that does not meet such criteria is not
considered  a  source  of  income  from  primary  operations  and  is  therefore
classified as a component of other operating  income,  net, in the  consolidated
statement of operations.  Intellectual  property  income is recognized  when the
license is delivered, the fee is fixed or determinable, collection of the fee is
reasonably assured and no further obligations to the other party exist.

2. Valuation of Inventories

     Inventories  are stated at the lower of standard cost,  which  approximates
     actual cost on a first-in,  first-out basis, or market.  The total carrying
     value of our inventory is net of any reductions we have recorded to reflect
     the difference between cost and estimated market value of inventory amounts
     that are determined to be obsolete or unmarketable  based upon  assumptions
     about future demand and market conditions. Reductions in carrying value are
     deemed to establish a new cost basis.  Therefore,  inventory is not written
     up if  estimates  of market value  subsequently  improve.  Our products are
     classified as either  custom,  which are those products  manufactured  with
     customer-specified  features or characteristics,  or non-custom,  which are
     those   products   that  do  not  have   customer-specified   features   or
     characteristics. We evaluate obsolescence by analyzing the inventory aging,
     order backlog and future customer demand on an individual product basis. If
     actual demand were to be  substantially  lower than what we have estimated,
     we may be  required  to write  inventory  down below the  current  carrying
     value.  While our estimates  require us to make  significant  judgments and
     assumptions  about future  events,  we believe our  relationships  with our
     customers,  combined with our  understanding  of the  end-markets we serve,
     provide us with the ability to make reliable  estimates.  The actual amount
     of obsolete or unmarketable  inventory has been materially  consistent with
     previously  estimated  write-downs we have  recorded.  We also evaluate the
     carrying  value of inventory for  lower-of-cost-or-market  on an individual
     product  basis,  and  these   evaluations  are  intended  to  identify  any
     difference  between net realizable  value and standard cost. Net realizable
     value is  determined as the selling price of the product less the estimated
     cost of disposal. When necessary, we reduce the carrying value of inventory
     to net realizable  value. If actual market conditions and resulting product
     sales prove to be less  favorable than what we have  projected,  additional
     inventory write-downs may be required.

3. Impairment of Goodwill, Intangible Assets and Other Long-lived Assets

     We assess the impairment of long-lived assets whenever events or changes in
     circumstances  indicate that their  carrying  value may not be  recoverable
     from the estimated  future cash flows expected to result from their use and
     eventual  disposition.  Our long-lived  assets  subject to this  evaluation
     include property,  plant and equipment and amortizable  intangible  assets.
     Amortizable  intangible assets subject to this evaluation include developed
     technology we have acquired, patents and technology licenses. We assess the
     impairment of goodwill  annually in our fourth fiscal  quarter and whenever
     events or changes in circumstances indicate that it is more likely than not
     that  an  impairment  loss  has  been  incurred.  We are  required  to make
     judgments  and  assumptions  in  identifying  those  events or  changes  in
     circumstances that may trigger impairment.  Some of the factors we consider
     include:

     o    Significant decrease in the market value of an asset

     o    Significant  changes  in the  extent or manner  for which the asset is
          being used or in its physical condition

     o    A  significant  change,  delay or departure  in our business  strategy
          related to the asset

     o    Significant  negative  changes in the  business  climate,  industry or
          economic conditions

     o    Current period  operating losses or negative cash flow combined with a
          history of  similar  losses or a forecast  that  indicates  continuing
          losses associated with the use of an asset



     Our  impairment  evaluation  of long-lived  assets  includes an analysis of
estimated  future  undiscounted  net cash flows  expected to be generated by the
assets over their  remaining  estimated  useful lives.  If the estimated  future
undiscounted  net cash flows are  insufficient  to recover the carrying value of
the assets over the remaining  estimated  useful lives,  we record an impairment
loss in the amount by which the  carrying  value of the assets  exceeds the fair
value.  We determine fair value based on discounted  cash flows using a discount
rate  commensurate  with the risk inherent in our current business model.  Major
factors  that  influence  our cash flow  analysis are our  estimates  for future
revenue and expenses  associated with the use of the asset.  Different estimates
could  have a  significant  impact on the  results of our  evaluation.  If, as a
result of our analysis,  we determine that our amortizable  intangible assets or
other long-lived assets have been impaired, we will recognize an impairment loss
in the period in which the impairment is determined.  Any such impairment charge
could be significant  and could have a material  adverse effect on our financial
position and results of operations.

     Our impairment  evaluation of goodwill is based on comparing the fair value
to the carrying value of our reporting units with goodwill.  The fair value of a
reporting  unit is measured at the business  unit level using a discounted  cash
flow approach that  incorporates  our estimates of future revenues and costs for
those business units.  Our reporting units with goodwill include our RF products
(formerly  within  wireless),  displays,  portable power (formerly  within power
management),  non-audio  amplifier  and  interface  business  units,  which  are
operating  segments  within  our  Analog  reportable  segment,  and  our  device
connectivity business unit, which is included in "All Others." Our estimates are
consistent  with  the  plans  and  estimates  that we are  using to  manage  the
underlying  businesses.  If we fail to deliver new products  for these  business
units, or if the products fail to gain expected market acceptance,  or if market
conditions for these  businesses  fail to sustain  improvement,  our revenue and
cost  forecasts  may not be  achieved  and we may  incur  charges  for  goodwill
impairment,  which could be significant and could have a material adverse effect
on our net equity and results of operations.

4. Income Taxes

     We determine  deferred tax assets and  liabilities  based on the future tax
     consequences  that can be  attributed  to net  operating  loss  and  credit
     carryovers and differences between the financial statement carrying amounts
     of existing assets and liabilities  and their  respective tax bases,  using
     the enacted tax rate  expected  to be applied  when the taxes are  actually
     paid or recovered.  The  recognition of deferred tax assets is reduced by a
     valuation  allowance  if it is more likely  than not that the tax  benefits
     will not be  realized.  The  ultimate  realization  of deferred  tax assets
     depends upon the  generation of future taxable income during the periods in
     which those  temporary  differences  become  deductible.  We consider  past
     performance,  expected  future  taxable income and prudent and feasible tax
     planning strategies in assessing the amount of the valuation allowance. Our
     forecast of expected  future taxable income is based on historical  taxable
     income and  projections  of future taxable income over the periods that the
     deferred  tax assets are  deductible.  Changes  in market  conditions  that
     differ  materially from our current  expectations and changes in future tax
     laws in the U.S. and international jurisdictions may cause us to change our
     judgments of future taxable income.  These changes,  if any, may require us
     to adjust our existing  tax  valuation  allowance  higher or lower than the
     amount we currently have recorded;  such  adjustment  could have a material
     impact on the tax expense for the fiscal year.

          We account for income tax  contingencies  in accordance with Statement
     of Financial  Accounting  Standards No. 5, "Accounting for  Contingencies."
     The  calculation  of  tax  liabilities  involves  significant  judgment  in
     estimating the impact of  uncertainties  in the  application of complex tax
     laws.  Resolution of these  uncertainties in a manner inconsistent with our
     expectations could have a material impact on our results of operations.



o Overview

As we entered  fiscal 2006,  we have  continued  to focus on our analog  product
capabilities,  particularly in the analog standard linear market  segments.  The
World   Semiconductor  Trade  Statistics  (WSTS)  define  "standard  linear"  as
amplifiers,  data  converters,   regulators  and  references  (power  management
products),  and  interface.  As a part of our focus,  we  periodically  identify
opportunities  to divest or reduce  involvement in product areas that are not in
line with our business  objectives.  In June 2005,  we completed the sale of our
cordless  business unit in Europe to HgCapital.  In July 2005, we announced that
we are closing our assembly  and test plant in  Singapore  in a phased  shutdown
with the plant's  volume to be  consolidated  into our other  assembly  and test
facilities in Malaysia and China. The majority of closure activities is expected
to take  place  over the  remainder  of fiscal  2006.  The  Singapore  plant had
specialized  in  high  pin-count  packages  that  are  not  used  as much in the
high-value analog products that are the focus of our business.

     We achieved a higher  gross margin  percentage  on lower sales in the first
quarter of fiscal  2006  compared to the same  quarter of the last fiscal  year.
Compared to the fourth  quarter of fiscal  2005,  we achieved  increases in both
sales and our gross margin percentage. This improvement in gross margin reflects
our shift toward a richer analog  product mix and was achieved  despite the fact
that our  factory  utilization  was  lower  than it was  last  year for the same
period.  We intend to continue our focus on gross margin  relative to sales with
research and development  investments aimed primarily at high-value growth areas
in analog standard linear markets.

     In reviewing our  performance we consider  several key financial  measures.
When  reviewing our net sales  performance,  we look at sales growth rates,  new
order rates  (including  turns orders,  which are orders  received with delivery
requested in the same quarter),  blended-average  selling  prices,  sales of new
products and market share in the analog  standard  linear category as defined by
WSTS. We generally define new products as those introduced within the last three
years. We gauge our operating income  performance  based on gross margin trends,
product mix,  blended-average  selling  prices,  factory  utilization  rates and
operating   expenses   relative  to  sales.  We  are  focused  on  generating  a
consistently  high  return on invested  capital by  concentrating  on  operating
income, working capital management, capital expenditures and cash management. We
determine  return on invested  capital based on net  operating  income after tax
divided by invested capital, which generally consists of total assets reduced by
goodwill and non-interest bearing liabilities.

     We  continued  our stock  repurchase  program  during the first  quarter of
fiscal 2006 under the $400 million stock repurchase  program  announced in March
2005 by  repurchasing  a total of 11.9  million  shares of our common  stock for
$275.3 million in the open market.  The stock repurchase  program is one element
of our  overall  effort to improve  our  return on  invested  capital,  which we
believe improves  shareholder value. As of August 28, 2005, we had $28.6 million
remaining for future common stock repurchases  under this program.  This balance
reflects  repurchases  of common  stock made in fiscal  2005 since this  program
began in March  2005.  On  September  8, 2005,  we  announced  that our Board of
Directors had approved another $400 million stock repurchase  program similar to
our prior stock repurchase programs. Our Board of Directors also declared a cash
dividend of $0.02 per outstanding share of common stock. The dividend is payable
on  October  11,  2005 to  shareholders  of record at the close of  business  on
September  20, 2005. On September  30, 2005,  the Board of Directors  declared a
cash  dividend of $0.03 per  outstanding  share of common stock to be payable on
January 9, 2006 to  shareholders  of record at the close of business on December
19, 2005.

     The  following  table and  discussion  provide an overview of our operating
results for the recently completed first quarter:


                                     -----------------------------------------
                                              Three Months Ended
                                     Aug. 28,                     Aug. 29,
         (In Millions)                 2005          % Change       2004
                                     ------------- ------------ --------------
                                                                     
          Net sales                      $493.8         (10%)       $548.0
                                    
         Operating income                $127.8                     $148.6
         As a % of net sales               26%                        27%

         Net income                      $ 85.6                     $117.7
         As a % of net sales               17%                        21%




     Net income for the first  quarter of fiscal 2006  includes  cost  reduction
charges of $28.0 million  related to the closure of our  Singapore  assembly and
test plant (See Note 4 to the Condensed Consolidated  Financial  Statements),  a
gain of $24.3  million from the sale of our cordless  business in June 2005 (See
Note 4 to the Condensed  Consolidated  Financial Statements) and other operating
income of $1.0,  primarily net  intellectual  property income (See Note 2 to the
Condensed Consolidated  Financial Statements).  Income tax expense for the first
quarter of fiscal 2006 also includes  additional tax provisions of $5.8 million,
primarily  relating to discrete  transactions  recorded in the quarter including
those described  above. Net income for the first quarter of fiscal 2005 included
$1.5 million of net intellectual  property income, which was partially offset by
a $1.2  million net charge for  severance  and an  impairment  loss  incurred in
connection  with  the sale of the  imaging  business,  which  was  completed  in
September 2004.

o Net Sales
-----------

                            
                                      ------------------------------------------
                                                   Three Months Ended
                                         Aug. 28,                    Aug. 29,
         (In Millions)                     2005        % Change        2004
                                      -------------- ------------ --------------
                                                           
         Analog segment                    $434.7           (8%)       $470.8
         As a % of net sales                  88%                         86%

         All others                          59.1          (23%)         77.2
         As a % of net sales                  12%                         14%
                                      --------------              --------------
                                       
         Total net sales                   $493.8                      $548.0
                                      ==============              ==============
                                             100%                        100%


     The chart above and the following  discussion  are based on our  reportable
segments described in Note 14 to the Consolidated  Financial Statements included
in our annual report on Form 10-K for the year ended May 29, 2005.

     Analog  segment  sales for the first quarter of fiscal 2006 were lower than
sales  for the  first  quarter  of  fiscal  2005 due to lower  demand  levels in
general. A year ago, demand levels had been strong through the first quarter and
then subsequently dropped off in the second quarter due to excess inventories in
the supply chain,  as well as slower growth rates in various end markets.  Since
that time,  quarterly  sales have gradually  increased,  but are not back to the
level  achieved  in the first  quarter  of fiscal  2005.  A portion of the sales
decline can also be attributed to the PC Super I/O and cordless  business  units
that we sold in May and June 2005, respectively.  Our analog unit shipments were
down 4 percent  in the first  quarter of fiscal  2006 from the first  quarter of
fiscal 2005.  Despite the improved mix of higher value  products in our standard
linear market  segments,  blended-average  selling prices were down 4 percent in
the first  quarter of fiscal  2006 from the first  quarter of fiscal 2005 due to
some price declines in other analog product areas. Our analog products generally
have  lower  blended-average  selling  prices,  but  higher  margins,  than  our
non-analog products.

     Within the Analog  segment,  sales in the first quarter of fiscal 2006 from
the flat panel displays  business unit grew by 11 percent,  while sales from the
amplifier business unit (including audio amplifier  products) were flat compared
with sales in the first  quarter of fiscal 2005.  Sales in the first  quarter of
fiscal 2006 from the power  management,  interface and data conversion  business
units were all down from sales in the first quarter of fiscal 2005 by 1 percent,
6 percent and 14 percent, respectively.



o Gross Margin
--------------


                                        -------------------------------------
                                                Three Months Ended
                                          Aug. 28,                 Aug. 29,
         (In Millions)                      2005      % Change       2004
                                        ----------- ------------ ------------
                                                                        
          Net sales                         $493.8       (10%)       $548.0
          Cost of sales                      216.1       (12%)        246.4
                                        -----------              ------------

          Gross margin                      $277.7                   $301.6
                                        ===========              ===========
           As a % of net sales                56%                      55%


The increase in gross margin as a percentage  of sales for the first  quarter of
fiscal 2006  compared to the same  quarter of fiscal 2005 was driven by improved
product  mix made up of  higher-margin  analog  standard  linear  products.  Our
product mix has improved  through our active  efforts to increase the portion of
our business that comes from high value,  higher  performance  analog  products,
which are more  proprietary  in nature  and can  generate  higher  margins  than
products  that are less  proprietary  or are  multi-sourced.  Since these analog
products generally have higher margins than non-analog  products,  the growth in
Analog  segment  sales to 88 percent of total net sales in the first  quarter of
fiscal  2006 from 86 percent  of total net sales in the first  quarter of fiscal
2005 also  positively  impacted our gross margin  percentage.  We achieved gross
margin improvement  despite lower wafer fabrication  capacity  utilization of 74
percent compared to 95 percent in last year's first quarter.

o Research and Development
--------------------------


                                        -------------------------------------
                                                Three Months Ended
                                          Aug. 28,                 Aug. 29,
         (In Millions)                      2005      % Change       2004
                                        ----------- ------------ ------------
                                                               
         Research and                                                        
           development                       $80.5        (6%)        $85.7
         As a % of net sales                  16%                      16%


Lower  research  and  development  expenses in the first  quarter of fiscal 2006
compared to the first  quarter of fiscal 2005  reflect the cost savings from the
businesses  we divested in fiscal 2005 and some  expense  reductions  due to the
sale of our cordless  business,  which was completed at the end of June 2005. We
are continuing to concentrate our ongoing  research and development  spending on
analog products and underlying  analog  capabilities.  Total company spending in
the first  quarter of fiscal 2006  compared to the first  quarter of fiscal 2005
was down 9 percent for new product development, but was up 9 percent for process
and support technology.  Although research and development spending is down as a
whole,  research and  development  spending on our key focus areas in the Analog
segment  increased as we continued  to invest in the  development  of new analog
products for wireless handsets,  displays, other portable devices, as well as in
applications for the broader markets requiring analog technology.  A significant
portion  of our  research  and  development  is  directed  at  power  management
technology.

o Selling, General and Administrative
-------------------------------------


                                       --------------------------------------
                                                Three Months Ended
                                        Aug. 28,                  Aug. 29,
         (In Millions)                    2005         % Change     2004
                                       ------------ ------------ ------------
                                                                                                      
         Selling, general and                                                
           administrative                  $66.7        (1%)         $67.6
         As a % of net sales                14%                       12%



The  reduction  in selling,  general and  administrative  expenses for the first
quarter of fiscal 2006  compared to the same period of fiscal 2005  reflects our
continuing  focus on  managing  our cost  structure.  Although  to a much lesser
extent  than R&D  expenses,  SG&A  expenses  for fiscal 2006 also  reflect  some
reductions due to business divestitures.

o Interest Income, Net
----------------------


                                                 ----------------------------
                                                     Three Months Ended
                                                   Aug. 28,       Aug. 29,
         (In Millions)                               2005           2004
                                                 -------------- -------------
                                                                 
           Interest income                            $ 7.4          $ 3.1
           Interest expense                            (0.3)          (0.5)
                                                 -------------- -------------
           Interest income, net                       $ 7.1          $ 2.6
                                                 ============== =============


The  increase  in interest  income,  net,  for the first  quarter of fiscal 2006
compared to the first  quarter of fiscal 2005 was due to an increase in interest
income from higher average cash balances and higher interest rates.

o Other Non-Operating Expense, Net
----------------------------------


                                                 ----------------------------
                                                     Three Months Ended
                                                    Aug. 28,       Aug. 29,
         (In Millions)                                2005           2004
                                                 -------------- -------------
                                                                  
         Net loss on marketable and other
           investments                                $(2.2)         $(0.1)
         Share in net losses of equity-
           method investments                          (0.3)          (1.6)
           Other                                        -             (0.5)
                                                 -------------- -------------
         Total other non-operating
           expense, net                               $(2.5)         $(2.2)
                                                 ============== =============


The components of other  non-operating  expense,  net are primarily derived from
activities related to our investments.  The net loss on investments in the first
quarter of fiscal 2006 relates to the  impairment of  nonmarketable  investments
offset by the net change in unrealized  holdings gains from trading  securities.
The share of net  losses  in  equity-method  investments  was lower in the first
quarter of fiscal  2006 than the  corresponding  fiscal  2005  period as we have
written down the  carrying  value of  additional  equity-method  investments  in
nonpublic companies to zero.

o Income Tax Expense
--------------------


                                                 ----------------------------
                                                     Three Months Ended
                                                   Aug. 28,       Aug. 29,
         (In Millions)                               2005           2004
                                                 -------------- -------------
                                                                  

         Income tax expense                           $46.8          $31.3
         Effective tax rate                            35%            21%


Income tax expense for the first quarter of fiscal 2006 includes tax  provisions
of $5.8  million  related to  discrete  transactions  recorded  in the  quarter,
including  cost  reduction  and  restructuring  activities  associated  with the
announced closure of the Singapore plant and the sale of the cordless  business.
The tax expense in fiscal 2005 consisted  primarily of alternative  minimum tax,
net of tax credit carryforwards and non-U.S. taxes.



o Liquidity and Capital Resources
---------------------------------


                                                 --------------------------------------
                                                          Three Months Ended
                                                   Aug. 28,                 Aug. 29,
         (In Millions)                               2005                      2004
                                                 --------------           -------------
                                                                                                                           
         Net cash provided by
           operating activities                      $152.6                   $119.6

         Net cash provided by (used by)
           investing activities                        44.9                    (62.6)

         Net cash (used by) provided by
           financing activities                      (204.1)                    23.6
                                                 --------------           -------------
                                                
         Net change in cash and
           cash equivalents                         $  (6.6)                 $  80.6
                                                 ==============           =============


The primary factors  contributing to the changes in cash and cash equivalents in
the first quarters of fiscal 2006 and 2005 are described below:

     In the first quarter of fiscal 2006,  cash from  operating  activities  was
generated  primarily  from net income,  adjusted  for noncash  items  (primarily
depreciation and amortization)  combined with the positive impact that came from
changes in working  capital  components.  We also  generated cash from operating
activities  in the first  quarter of fiscal 2005.  The positive  impact from net
income,   when  adjusted  for  noncash   items   (primarily   depreciation   and
amortization),  was greater  than the  negative  impact from  changes in working
capital components in the first quarter of fiscal 2005.

     The primary source of cash generated from investing  activities  during the
first  quarter of fiscal 2006 came from  proceeds  from the sale of the cordless
business of $60.0 million, which was offset by investment in property, plant and
equipment  of  $12.8  million,  primarily  for the  purchase  of  machinery  and
equipment.  Major uses of cash for investing activities during the first quarter
of fiscal 2005  included  investment  in property,  plant and equipment of $55.0
million,  primarily  for the purchase of machinery and  equipment,  funding of a
benefit plan in the amount of $4.8 million,  and payments for security  deposits
on leased equipment of $2.8 million.

     The primary use of cash for our  financing  activities in the first quarter
of fiscal 2006 was for the repurchase of 11.9 million shares of our common stock
in the open market for $275.3  million,  payments  of $12.9  million on software
license  obligations  and $7.0 million for cash  dividends.  These  amounts were
partially  offset by proceeds of $91.1 million from the issuance of common stock
under employee  benefit plans.  In the first quarter of fiscal 2005, the primary
source of cash from our  financing  activities  came from the issuance of common
stock under employee benefit plans of $25.1 million.

     On September 8, 2005, we announced that our Board of Directors had approved
another  $400  million  stock  repurchase  program  similar  to our prior  stock
repurchase  programs  approved  in the  previous  two  fiscal  years.  The stock
repurchase  program is consistent with our current  business model which focuses
on higher-value analog products and,  therefore,  is less capital intensive than
it has been  historically.  In addition to the $400 million available for future
common stock  repurchases  under this latest  program,  there was $28.6  million
remaining at August 28, 2005 under the program approved in March 2005. Our Board
of Directors has also declared a cash dividend of $0.02 per outstanding share of
common stock which will be paid on October 11, 2005 to shareholders of record at
the close of business on September 20, 2005. On September 30, 2005, the Board of
Directors  declared a cash  dividend  of $0.03 per  outstanding  share of common
stock to be payable on January 9, 2006 to shareholders of record at the close of
business on December 19, 2005.



     We foresee  continuing cash outlays for plant and equipment in fiscal 2006,
with our primary focus on analog  capabilities  at our existing  sites.  Capital
expenditures  for fiscal  2005 were  considerably  lower than what we  typically
expect.  This was due to our  efforts  to control  costs and  respond to reduced
utilization during fiscal 2005. Although capital expenditures  remained very low
in the first  quarter of fiscal 2006,  we currently  expect  fiscal 2006 capital
expenditures  to  increase  during  the year and to be higher in total  than the
fiscal 2005 level. We will continue to manage the level of capital  expenditures
in light of sales levels, capacity utilization and industry business conditions.
We expect existing cash and investment balances, together with existing lines of
credit and cash generated by operations, to be sufficient to finance the planned
capital  investments  in fiscal 2006,  as well as the declared  dividend and the
stock repurchase program.

     Our  cash  and  investment  balances  are  dependent  in part on  continued
collection of customer receivables and the ability to sell inventories. Although
we  have  not  experienced   major  problems  with  our  customer   receivables,
significant  declines in overall economic conditions could lead to deterioration
in the quality of customer receivables. In addition, major declines in financial
markets  would  most  likely  cause  reductions  in  our  cash  equivalents  and
marketable investments.
 
     The following  table provides a summary of the effect on liquidity and cash
flows from our contractual obligations as of August 28, 2005:


                                        Fiscal Year:
                                                                                         2011 and
(In Millions)                    2006         2007      2008       2009       2010       thereafter    Total
                                 ------------ --------- ---------- ---------- ---------- ---------- ----------
                                                                                            
Contractual obligations:
    Debt obligations              $    -       $    -      $ 21.9  $    -      $    -      $   0.2    $  22.1
   CAD software licensing
     agreements                        0.1          9.7       9.7       9.7         -          -         29.2
Other contractual
  obligations under:
   Noncancellable
     operating leases                 24.1         20.6      10.6       6.7         5.3        0.2       67.5
  Other                                3.7          3.8       2.3       0.2         -          -         10.0
                                 ------------ --------- ---------- ---------- ---------- ---------- ----------
Total                               $ 27.9       $ 34.1    $ 44.5    $ 16.6     $   5.3    $   0.4     $128.8
                                 ============ ========= ========== ========== ========== ========== ==========
Commercial Commitments:
Standby letters of credit
  under bank multicurrency
  agreement                        $   7.8         -          -         -          -         -       $    7.8
                                 ============ ========= ========== ========== ========== ========== ==========


     In addition, as of August 28, 2005, capital purchase commitments were $23.1
million.

     We do not currently have any relationships with unconsolidated  entities or
financial partnerships, such as entities often referred to as structured finance
or special  purpose  entities,  which  might be  established  for the purpose of
facilitating  off-balance sheet  arrangements or other  contractually  narrow or
limited purposes. We do not engage in trading activities involving  non-exchange
traded contracts.  As a result, we do not believe that we are materially exposed
to  financing,  liquidity,  market or credit  risk  that  could  arise if we had
engaged in these relationships.

o Outlook
---------

We experienced  stronger  market  conditions  during the first quarter of fiscal
2006 as new orders grew  sequentially  over the fourth  quarter of fiscal  2005,
driven by  increased  demand from our  wireless  handset and flat panel  display
customers.  This increase in orders came mainly from OEM customers  while orders
from  distributors  were  relatively  consistent  with  the  prior  quarter,  as
distributors  continued to maintain a tight position on their inventory  levels.
Turns orders,  which are orders  received  with  delivery  requested in the same
quarter,  were stronger  than  expected and included  higher orders from our two
recently  sold  businesses  as the  new  owners  restocked  their  pipelines  in
preparation for the pre-holiday  build season. We anticipate that the new owners
of these divested  businesses  will require foundry support from us for at least
the next three to four  quarters,  but will  gradually  diminish  over that time
frame, as other  manufacturing  sources are qualified.  The foundry sales have a
dilutive effect on our gross margin percentage since the gross margin percentage
on the foundry  business  is lower than the margin we achieved on product  sales
when we owned the  businesses and also have a  substantially  lower gross margin
percentage than the average margin of the rest of our products.


     Our opening 13-week backlog  entering the second quarter of fiscal 2006 was
higher than it was when we began the first  quarter of fiscal  2006.  Because of
the scale of the increased  short-term  backlog from our  customers,  we assumed
that  total  turns  orders  in the  second  quarter  will be lower  than what we
received  in the  first  quarter.  We also  assumed  that  distributor  weeks of
inventory will remain relatively  consistent overall,  while distributor resales
are expected to be higher in the second quarter as manufacturers  increase their
production  activity for the upcoming  holiday season.  Considering all factors,
including  those  discussed  above,  we provided  guidance  for net sales in the
second  quarter of fiscal 2006 to be up  approximately  5 percent from the level
achieved in our first  quarter.  However,  if backlog orders are cancelled or if
the currently  anticipated  level of turns orders is less than expected,  we may
not be able to achieve  this  increased  level of sales.  We also  expect  gross
margin  percentage  to be  similar to or  slightly  higher  than the  percentage
achieved in the first quarter.
 
     In July 2005,  we  announced  that we plan to close our  assembly  and test
facility in  Singapore  and  consolidate  its  production  volume into our other
assembly  and test  facilities  in Malaysia  and China.  The majority of closure
activities is expected to take place over the next six to nine months.  Although
we expect some future reduction in our  manufacturing  costs once the closure is
completed, manufacturing costs during the interim may be unfavorably affected.

     During fiscal 2005,  the American Jobs Creation Act of 2004 was signed into
law,  creating  a  one-time  incentive  for  U.S.   corporations  to  repatriate
accumulated  income earned abroad by providing an 85 percent  dividends-received
deduction  for certain  dividends  from  controlled  foreign  corporations.  The
deduction is subject to a number of limitations,  and we are uncertain as to how
to interpret numerous  provisions in the Act.  Accordingly,  we are not yet in a
position to decide whether,  and to what extent,  foreign earnings that have not
yet been  remitted to the U.S.  might be  repatriated.  Based on the analysis to
date,  however,  it is reasonably possible that as much as $500 million could be
repatriated,  which  would  have  a  corresponding  tax  liability  of up to $45
million. We expect to be in a position to finalize our analysis by March 2006.

o Risk Factors
--------------

Conditions   inherent  in  the   semiconductor   industry  may  cause   periodic
fluctuations in our operating results.  Rapid technological  change and frequent
introduction of new technology  leading to more complex and integrated  products
characterize the semiconductor  industry.  The result is a cyclical  environment
with short  product  life  cycles,  price  erosion and high  sensitivity  to the
overall  business cycle.  Although less capital  investment is needed for analog
products than for many other semiconductor products, substantial capital and R&D
investment are required to support products and  manufacturing  processes in the
semiconductor  industry.  We have  experienced in the past and may experience in
the future  periodic  fluctuations  in our operating  results.  Market shifts in
product  mix  toward,  or away  from,  higher  margin  products  can also have a
significant  impact  on our  operating  results.  As a result of these and other
factors,  our  financial  results  can  fluctuate  significantly  from period to
period.

Our  business  will be harmed if we are  unable to compete  successfully  in our
markets.  Competition  in the  semiconductor  industry  is  intense.  Our  major
competitors   include   Analog   Devices,    Linear   Technology,    Maxim,   ST
Microelectronics and Texas Instruments.  These companies sell competing products
into some of the same markets that we target. In some cases, we may also compete
with our  customers.  Competition  is based on design and  quality of  products,
product  performance,  price and service,  with the relative importance of these
factors varying among products, markets and customers. We cannot assure you that
we will be able to compete  successfully  in the future against  existing or new
competitors  or that our  operating  results will not be  adversely  affected by
increased competition.



     The wireless handset market continues to drive a significant portion of our
overall  sales.  New  products  are being  developed to address new features and
functionality  in handsets,  such as advanced color  displays,  advanced  audio,
lighting features and battery  management that can adequately handle the demands
of these  advanced  features.  Due to high  levels  of  competition,  as well as
complex technological requirements,  there is no assurance that we will continue
to be successful in this targeted market.  Although the worldwide handset market
is large,  near-term  growth trends are often uncertain and difficult to predict
with accuracy. Since the wireless handset market is a consumer market, downturns
in the economy that affect consumer demand will impact our business and results.

If our development of new products is delayed or market  acceptance is below our
expectations,  our future  operating  results may be  unfavorably  affected.  We
believe  that  continued   focused   investment  in  research  and  development,
especially the timely  development and market acceptance of new analog products,
is a key  factor to our  successful  growth and our  ability  to achieve  strong
financial  performance.  Successful development and introduction of new products
are  critical  to  our  ability  to  maintain  a  competitive  position  in  the
marketplace.  We will  continue  to invest  resources  to  develop  more  highly
integrated  solutions and building block  products,  both primarily based on our
analog  capabilities.  These  products  will  continue  to be  targeted  towards
applications  such as wireless  handsets,  displays,  other portable devices and
applications  in other broad markets that require analog  technology.  We cannot
assure you that we will be successful in developing and  introducing  successful
new  products,  and a failure  to bring  new  products  to  market  may harm our
operating results.

We face  risks  from our  international  operations.  We  conduct a  substantial
portion of our operations  outside the United States.  Our new assembly and test
facility in China,  which commenced  operations in fiscal 2005, has expanded our
international operations to include China, where we had not previously conducted
manufacturing operations. International operations subject our business to risks
associated with many factors beyond our control. These factors include:

     - fluctuations in foreign currency rates;
     - instability of foreign economies;
     - emerging infrastructures in foreign markets;
     - support required abroad for demanding manufacturing requirements;
     - foreign government instability and changes; and
     - U.S. and foreign laws and policies affecting trade and investment.

     Although we did not  experience  any  materially  adverse  effects from our
foreign operations as a result of these factors in the last year, one or more of
these  factors has had an adverse  effect on us in the past and could  adversely
affect us in the future.  In  addition,  although we have a program to hedge our
exposure  to currency  exchange  rate  fluctuations,  our  competitive  position
relative to non-U.S.  suppliers can be affected by the exchange rate of the U.S.
dollar against other  currencies,  particularly the Japanese yen, euro and pound
sterling.

Investments,  Acquisitions and  Divestitures.  We have made and will continue to
consider making strategic  business  investments,  alliances and acquisitions we
consider  necessary to gain access to key  technologies  that we believe augment
our existing  technical  capability and support our business  model  objectives.
Acquisitions  and  investments   involve  risks  and   uncertainties   that  may
unfavorably  impact  our  future  financial  performance.  We may not be able to
integrate and develop the technologies we acquire as expected. If the technology
is not  developed in a timely  manner,  we may be  unsuccessful  in  penetrating
target markets.  In addition,  with any acquisition  there are risks that future
operating  results may be  unfavorably  affected by  acquisition  related costs,
including in-process R&D charges and incremental R&D spending.  We have made and
will  continue to consider  making  strategic  business  divestitures.  With any
divestiture,  there are risks that future operating results could be unfavorably
impacted if targeted  objectives,  such as cost savings,  are not achieved or if
other business  disruptions  occur as a result of the  divestiture or activities
related to the divestiture.

Taxes.  From time to time,  we have  received  notices of tax  assessments  from
governments of certain countries in which we operate. These governments or other
government  entities  may serve  future  notices  of  assessments  on us and the
amounts  of  these   assessments  or  our  failure  to  favorably  resolve  such
assessments  may have a material  adverse  effect on our financial  condition or
results of operations.



Current World Events.  Terrorist  activities  worldwide and  hostilities  in and
between  nation  states  cause  uncertainty  on the  overall  state of the world
economy.  We have no assurance that the consequences  from these events will not
disrupt our  operations in the U.S. or other regions of the world in the future.
The emergence of varying illnesses that have the potential for becoming pandemic
could also adversely affect our business.  Although oil is not a major factor in
our cost  structure,  continued  wide  fluctuations  and large  increases in oil
prices may affect our future costs and revenues.  The recent  destruction caused
by  Hurricane  Katrina to the city of New Orleans and much of the Gulf Coast has
created  additional  uncertainty  on the  state  of the  U.S.  economy  overall.
Although we did not experience any direct adverse effect on our operations  from
the aftermath of this hurricane,  the longer-term and indirect consequences from
this devastation are not yet known.



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Refer to Part II, Item 7A, Quantitative and Qualitative Disclosures About Market
Risk,  in our annual  report on Form 10-K for the year ended May 29, 2005 and to
the  subheading   "Financial  Market  Risks"  under  the  heading  "Management's
Discussion  and Analysis of Financial  Condition and Results of  Operations"  on
page 30 of our Annual Report on Form 10-K for the year ended May 29, 2005 and to
Note 1, "Summary of Significant  Accounting  Policies,"  and Note 2,  "Financial
Instruments," in the Notes to the Consolidated  Financial Statements included in
Item 8 of our 2005 Form 10-K. There have been no material changes in market risk
from the information reported in these sections.



ITEM 4. CONTROLS AND PROCEDURES

Evaluation of disclosure controls and procedures
We maintain  disclosure controls and procedures that are intended to ensure that
the information required to be disclosed in our Exchange Act filings is properly
and timely  recorded,  processed,  summarized  and  reported.  In designing  and
evaluating our disclosure  controls and  procedures,  our management  recognizes
that any controls and procedures,  no matter how well designed and operated, can
provide only reasonable  assurance of achieving the desired control  objectives,
and that management  necessarily is required to apply its judgment in evaluating
the cost-benefit relationship of possible controls and procedures. Since we have
investments  in  certain  unconsolidated  entities  which we do not  control  or
manage, our disclosure controls and procedures with respect to such entities are
necessarily   substantially   more  limited  than  those  we  maintain  for  our
consolidated subsidiaries.

     We have a disclosure controls committee comprised of key individuals from a
variety of  disciplines  in the company that are involved in the  disclosure and
reporting  process.  The  committee  meets  regularly to ensure the  timeliness,
accuracy and  completeness  of the  information  required to be disclosed in our
filings.  As required by SEC Rule  13a-15(b),  the committee  reviewed this Form
10-Q and also met with the  Chief  Executive  Officer  and the  Chief  Financial
Officer  to  review  this  Form  10-Q  and  the  required  disclosures  and  the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures. The committee performed an evaluation,  under the supervision of and
with the participation of management,  including our Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation of our
disclosure  controls and procedures as of the end of the fiscal quarter  covered
by  this  report.  Based  on  that  evaluation  and  their  supervision  of  and
participation  in the process,  our Chief Executive  Officer and Chief Financial
Officer  have  concluded  that  our  disclosure  controls  and  procedures  were
effective at the reasonable assurance level.

Changes in internal controls
As part of our efforts to ensure compliance with the requirements of Section 404
of the Sarbanes-Oxley Act of 2002, we conduct a continual review of our internal
controls over financial  reporting.  The review is an ongoing  process and it is
possible  that  we may  institute  additional  or  new  internal  controls  over
financial  reporting  as a result of the  review.  During  the first  quarter of
fiscal 2006 which is covered by this report,  we did not make any changes in our
internal controls over financial reporting that has materially  affected,  or is
reasonably  likely to materially  affect,  our internal  controls over financial
reporting.

Inherent Limitations on Effectiveness of Controls
Our  management,  including  our Chief  Executive  Officer  and Chief  Financial
Officer,  does not expect that our disclosure  controls or our internal  control
over  financial  reporting  will  prevent or detect  all error and all fraud.  A
control  system,  no matter how well  designed  and  operated,  can provide only
reasonable, not absolute, assurance that the control system's objectives will be
met.  The  design of a  control  system  must  reflect  the fact that  there are
resource constraints and the benefits of controls must be considered relative to
their costs. Further, because of inherent limitations in all control systems, no
evaluation of controls can provide absolute  assurance that misstatements due to
error or fraud will not occur or that all control issues and instances of fraud,
if any,  within the  company  have been  detected.  These  inherent  limitations
include the realities that judgments in  decision-making  can be faulty and that
breakdowns  can occur  because of simple error or mistake.  Controls can also be
circumvented by the individual acts of some persons, by collusion of two or more
people, or by management  override of the controls.  The design of any system of
controls is based in part on certain  assumptions about the likelihood of future
events,  and there can be no assurance that any design will succeed in achieving
its stated  goals under all  potential  future  conditions.  Projections  of any
evaluation  of controls  effectiveness  to future  periods are subject to risks.
Over time,  controls may become  inadequate  because of changes in conditions or
deterioration in the degree on compliance with policies or procedures.



PART II. OTHER INFORMATION
Item 1. Legal Proceedings
 
We currently are a party to various legal proceedings. While we believe that the
ultimate  outcome  of  these  various  proceedings,   individually  and  in  the
aggregate,  will not have a material adverse effect on our financial position or
overall  trends in  results  of  operations,  litigation  is always  subject  to
inherent  uncertainties  and  unfavorable  rulings could occur.  An  unfavorable
ruling could include money damages or an injunction  prohibiting us from selling
one or more of our products.  Were an unfavorable  ruling to occur, there exists
the possibility of a material  adverse impact on the net income of the period in
which the  ruling  occurs,  and  future  periods.  Information  on our  existing
material  legal  proceedings  is  provided  in our Form 10-K for the fiscal year
ended May 29,  2005.  Except as  described  below,  there have been no  material
developments in the legal proceedings described in the Form 10-K.

1.   In November 2000, a derivative  action was filed in the U.S. District Court
     in Delaware against us,  Fairchild  Semiconductor  International,  Inc. and
     Sterling Holding Company, LLC, by Mark Levy, a Fairchild  stockholder.  The
     action was brought under Section  16(b) of the  Securities  Exchange Act of
     1934 and the rules  issued  under that Act by the  Securities  and Exchange
     Commission. The plaintiff seeks disgorgement of alleged short-swing insider
     trading profits.  We had originally acquired Fairchild common and preferred
     stock in March  1997 at the time we  disposed  of the  Fairchild  business.
     Prior to its initial public offering in August 1999,  Fairchild had amended
     its certificate of  incorporation  to provide that all Fairchild  preferred
     stock would convert  automatically  to common stock upon  completion of the
     initial  public  offering.  As a  result,  our  shares of  preferred  stock
     converted to common stock in August  1999.  Plaintiff  has alleged that our
     acquisition  of  common  stock  through  the   conversion   constituted  an
     acquisition  that should be  "matched"  against our sale in January 2000 of
     Fairchild  common  stock for  purposes  of  computing  short-swing  trading
     profits. The action seeks to recover from us on behalf of Fairchild alleged
     recoverable  profits of approximately  $14.1 million. In February 2002, the
     District  Court  granted  the  motion  to  dismiss  filed  by  us  and  our
     co-defendants  and dismissed the case,  ruling that the conversion was done
     pursuant  to a  reclassification  which is exempt from the scope of Section
     16(b).  Plaintiff  appealed the dismissal of the case and upon appeal,  the
     U.S. Court of Appeals for the Third Circuit  reversed the District  Court's
     dismissal.  Our petition for a panel rehearing and/or rehearing en banc was
     denied by the Appeals Court in April 2003. Our petition to the U.S. Supreme
     Court for a writ of  certiorari  was denied in October  2003.  The case has
     completed discovery in the District Court. In June 2004, the Securities and
     Exchange  Commission  proposed  clarifying  amendments to its Section 16(b)
     rules which we believe would be dispositive of the case. In September 2004,
     the District Court ordered a stay of the case pending the SEC's adoption of
     the proposed  amendments.  In June 2005, plaintiff filed a writ of mandamus
     with the U.S.  Court of  Appeals  for the Third  Circuit  seeking  an order
     requiring  the District  Court to lift its stay.  In August  2005,  the SEC
     announced the adoption of the rule  amendments and the Appeals Court denied
     plaintiff's mandamus petition. The District Court has ordered a briefing on
     whether it should apply the SEC rule  amendments to the case. Oral argument
     on the briefs is set for  November  2005.  We intend to continue to contest
     the case through all available means.

2.   In September 2002, iTech Group,  Inc. brought suit against us in California
     Superior  Court  alleging a number of contract and tort claims related to a
     software license agreement we entered into earlier in 2002 and the proposed
     sale of one of our business units. The case began trial in May 2005 and the
     jury in the case  found  for  iTech  Group,  Inc.  on  claims  of breach of
     contract,  promissory  fraud  and  unjust  enrichment,  awarding  plaintiff
     compensatory  damages of approximately $234.0 thousand and punitive damages
     of $15.0  million.  In post-trial  motions heard by the court in July 2005,
     the court  affirmed  the  verdict  for the  compensatory  damages,  awarded
     attorneys'  fees to iTech of  approximately  $60.0 thousand and reduced the
     punitive  damages to $3.0 million and judgment was entered in those amounts
     in late August 2005. We have filed a notice of appeal and intend to contest
     the case through all available means.



ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

a.   During the first quarter of fiscal 2006 covered by this report,  we did not
     make unregistered sales of our securities.

c.   The following table summarizes purchases we made of our common stock during
     the first quarter of fiscal 2006:


 
                                                                                                Approximate Dollar
                                                                          Total Number of      Value of Shares that
                                                                        Shares Purchased as    May Yet Be Purchased
                             Total Number of                              Part of Publicly      Under the Plans or
                           Shares Purchased (1)   Average Price Paid     Announced Plans Or        Programs (2)
          Period                                      per Share               Programs
-------------------------- -------------------- ---------------------- ---------------------- ----------------------
                                                                                         
Month #1
May 30, 2005 -
  June 29, 2005                 2,917,700               $21.28               2,917,700             $242 million
Month #2
June 30, 2005 -
  July 29, 2005                 6,828,300               $23.40               6,828,300             $ 82 million
Month #3
July 30, 2005 -
  August 28, 2005               2,136,000               $24.85               2,136,000             $ 29 million
                           --------------------                        ----------------------

Total                           11,882,000                                   11,882,000
                           ====================                        ======================


1.   During the quarter ended August 28, 2005, we also reacquired  15,819 shares
     through the withholding of shares to pay employee tax obligations  upon the
     vesting of restricted stock. Additionally,  during the quarter ended August
     28, 2005,  6,519 shares were  purchased by the rabbi trust  utilized by our
     Deferred  Compensation  Plan which  permits  participants  to  "invest"  in
     National stock in accordance with the instructions of plan participants.

2.   Purchases  during the first  quarter  were made  under a program  announced
     March 10, 2005. The total dollar amount approved for the repurchase program
     was $400 million. All 11,882,000 shares were purchased in the open market.

     Our $20 million  multicurrency  credit  agreement with a bank that provides
     for  multicurrency  loans,  letters of credit and standby letters of credit
     expires  in  October  2005 and we expect to renew it or replace it prior to
     expiration.  The agreement contains restrictive  covenants,  conditions and
     default provisions that, among other terms,  restrict payment of dividends.
     At August 28, 2005,  $720.6 million of tangible net worth was  unrestricted
     and  available  for  payment of  dividends  on common  stock under the most
     restrictive of these covenants.



ITEM 5. OTHER INFORMATION

a.   Temporary  suspension of Trading under Employee  Benefit Plans:  During the
     period  beginning  4:00 p.m.  Eastern  time on August 5, 2005 and ending at
     9:30 a.m. Eastern time on August 15, 2005, there was a temporary suspension
     of trading in  National  common  stock in our  Deferred  Compensation  Plan
     ("DCP").  The DCP is a non-tax  qualified  plan made available to a limited
     number of  employees  which  allows  them to defer  payments  of salary and
     incentive compensation.  Amounts deferred by participants are maintained in
     a "rabbi" trust and  participants  may direct  investment of their deferral
     amounts into the same  investment  funds offered by our 401(k) plan. One of
     the investment  funds is the "NSC Stock Fund" which allows  participants to
     "invest"  in our  common  stock.  The  suspension  was  to  allow  for  the
     conversion of the NSC Stock Fund from a unitized  stock fund to a fund that
     allowed  for  trading on a real time  basis.  We were  notified  by the DCP
     recordkeeper  of the  need  for  the  suspension  on  July  29,  2005.  All
     transactions in the NSC Stock Fund,  including making transfers between the
     NSC Stock Fund and any other of the DCP's other  investment  options,  were
     suspended   during  the   suspension   period.   There  are  currently  285
     participants  in the DCP. The name of the person  designated  to respond to
     inquiries   about  the   suspension   period  is  Brian  C.  Conner,   2900
     Semiconductor Drive, M/S C1-195,  Santa Clara, CA, 95051,  telephone number
     (408) 721-6431.



ITEM 6. EXHIBITS

(a)  Exhibits

3.1  Second  Restated  Certificate  of  Incorporation  of the Company as amended
     (incorporated by reference from the Exhibits to our Registration  Statement
     on Form S-3  Registration  No.  33-52775,  which became effective March 22,
     1994);  Certificate  of Amendment of  Certificate  of  Incorporation  dated
     September  30, 1994  (incorporated  by  reference  from the Exhibits to our
     Registration Statement on Form S-8 Registration No. 333-09957, which became
     effective  August 12, 1996);  Certificate  of Amendment of  Certificate  of
     Incorporation  dated September 22, 2000 (incorporated by reference from the
     Exhibits  to our  Registration  Statement  on  Form  S-8  Registration  No.
     333-48424, which became effective October 23, 2000).

3.2  By Laws of the Company, as amended effective July 20, 2005 (incorporated by
     reference  from the Exhibits to our Form 8-K dated July 19, 2005 filed July
     22, 2005).

4.1  Form of  Common  Stock  Certificate  (incorporated  by  reference  from the
     Exhibits  to our  Registration  Statement  on  Form  S-3  Registration  No.
     33-48935, which became effective October 5, 1992).

4.2  Rights  Agreement  (incorporated  by  reference  from the  Exhibits  to our
     Registration  Statement on Form 8-A filed August 10, 1988); First Amendment
     to the Rights  Agreement  dated as of October  31,  1995  (incorporated  by
     reference  from the  Exhibits to our  Amendment  No. 1 to the  Registration
     Statement on Form 8-A filed  December 11,  1995);  Second  Amendment to the
     Rights  Agreement dated as of December 17, 1996  (incorporated by reference
     from the Exhibits to our Amendment No. 2 to the  Registration  Statement on
     Form 8-A filed January 17, 1997); Certificate of Adjusted Purchase Price on
     Number of Shares  dated  April 23,  2004  filed by  National  Semiconductor
     Corporation  with  the  Rights  Agent  (incorporated  by  reference  to the
     Exhibits to our Amendment No. 3 to the  Registration  Statement on Form 8-A
     filed April 24, 2004).

10.1 Equity  Compensation Plan not approved by Stockholders:  Amendment Eight to
     Retirement and Savings Program (incorporated by reference from the Exhibits
     to our Form 8-K dated September 22, 2005 filed September 22, 2005).

31.  Rule 13a - 14(a)/15d - 14(a) Certifications

32.  Section 1350 Certifications



                                   SIGNATURE

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

NATIONAL SEMICONDUCTOR CORPORATION


                      
Date: October 3, 2005                        /s/ Jamie E. Samath
                                             -------------------
                                             Jamie E. Samath
                                             Corporate Controller
                                             Signing on behalf of the registrant
                                             and as principal accounting officer



                                                                      Exhibit 31


                                 CERTIFICATION


I, Brian L. Halla, certify that:

1.   I  have   reviewed   this   quarterly   report  on  Form 10-Q  of  National
     Semiconductor Corporation;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officer(s) and I are  responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules  13a-15(e) and 15d-15(e))  and internal  control over
     financial  reporting  (as  defined  in  Exchange  Act Rules  13a-15(f)  and
     15d-15(f)) for the registrant and have:

     (a)  Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this report is being prepared;

     (b)  Designed such internal  control over  financial  reporting,  or caused
          such internal  control over  financial  reporting to be designed under
          our  supervision,   to  provide  reasonable  assurance  regarding  the
          reliability  of financial  reporting and the  preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

     (c)  Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report based on such evaluation; and

     (d)  Disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  that has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and

5.   The registrant's other certifying officer(s) and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     (a)  All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     (b)  Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.
                                    

Date:  October 3, 2005  
                                                      /s/ Brian L. Halla
                                                      ------------------
                                                      Brian L. Halla
                                                      Chief Executive Officer



                                 CERTIFICATION


I, Lewis Chew, certify that:

1.   I  have   reviewed   this   quarterly   report  on  Form 10-Q  of  National
     Semiconductor Corporation;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officer(s) and I are  responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules  13a-15(e) and 15d-15(e))  and internal  control over
     financial  reporting  (as  defined  in  Exchange  Act Rules  13a-15(f)  and
     15d-15(f)) for the registrant and have:

     (a)  Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this report is being prepared;

     (b)  Designed such internal  control over  financial  reporting,  or caused
          such internal  control over  financial  reporting to be designed under
          our  supervisions,  to  provide  reasonable  assurance  regarding  the
          reliability  of financial  reporting and the  preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

     (c)  Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report based on such evaluation; and

     (d)  Disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  that has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and

5.   The registrant's other certifying officer(s) and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     (a)  All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     (b)  Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.

                    
                                           
                                                                           
Date: October 3, 2005                   /s/ Lewis Chew
                                        --------------
                                        Lewis Chew
                                        Senior Vice President, Finance and Chief
                                        Financial Officer




                                                                      Exhibit 32



                           CERTIFICATION PURSUANT TO
                 18 U.S.C SECTION 1350, AS ADOPTED PURSUANT TO
                 SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002



In connection with the Quarterly  Report of National  Semiconductor  Corporation
(the  "Company") on Form 10-Q for the period ended August 28, 2005 as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Brian L. Halla, Chief Executive Officer for the Company, certify, pursuant to 18
U.S.C. 1350, as adopted pursuant to 906 of the Sarbanes-Oxley Act of 2002, that,
to my knowledge:

     (1)  The Report fully  complies with the  requirements  of Section 13(a) or
          Section 15(d), as applicable,  of the Securities Exchange Act of 1934,
          and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.

 

Date: October 3, 2005                          /s/ Brian L. Halla
                                               ------------------
                                               Brian L. Halla
                                               Chief Executive Officer




                           CERTIFICATION PURSUANT TO
                 18 U.S.C SECTION 1350, AS ADOPTED PURSUANT TO
                 SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002



In connection with the Quarterly  Report of National  Semiconductor  Corporation
(the  "Company") on Form 10-Q for the period ended August 28, 2005 as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Lewis Chew,  Senior Vice President,  Finance and Chief Financial Officer for the
Company,  certify, pursuant to 18 U.S.C. 1350, as adopted pursuant to 906 of the
Sarbanes-Oxley Act of 2002, that, to my knowledge:

     (1)  The Report fully  complies with the  requirements  of Section 13(a) or
          Section 15(d), as applicable,  of the Securities Exchange Act of 1934,
          and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.



Date: October 3, 2005                         /s/ Lewis Chew
                                              --------------
                                              Lewis Chew
                                              Senior Vice President, Finance and
                                              Chief Financial Officer