SMITH INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

1996 ANNUAL REPORT  
                Treasury Securities
  Common Stock Common Stock Warrants       Common Stock Warrants
For the Years Ended December 31, 1996, 1995 and 1994
(In thousands, except share and warrant data)
Number of Shares Amount Number of Warrants Amount Additional
Paid-in Capital
Retained
Earnings
(Accumulated
Deficit)
Cumulative
Translation
Adjustments
Number of Shares Amount Number of Warrants Amount
Balance, December 31, 1993 39,311,447 $39,311 2,549,082 $ 7,278 $ 271,582 $ (83,433) $ (6,358) (628,583) $ (6,636) (451,357) $ (7,278)
Exercise of stock options and stock grants 97,495 98 --- --- 722 --- --- --- --- --- ---
Exercise of common stock warrants 23,891 24 (23,891) --- 179 --- --- --- --- --- ---
Net income --- --- --- --- --- 35,879 --- --- --- --- ---
Translation adjustment for the period --- --- --- --- --- --- 1,753 --- --- --- ---  

Balance, December 31, 1994 39,432,833 $39,433 2,525,191 $ 7,278 $ 272,483 $ (47,554) $ (4,605) (628,583) $ (6,636) (451,357) $ (7,278)
Exercise of stock options and stock grants 230,940 230 --- --- 1,908 --- --- --- --- --- ---
Exercise of common stock warrants 143,572 144 (143,572) --- 1,041 --- --- --- --- --- ---
Expiration of common stock warrants --- --- (1,930,262) --- --- --- --- --- --- --- ---
Net income --- --- --- --- --- 45,592 --- --- --- --- ---
Translation adjustment for the period --- --- --- --- --- --- (1,150) --- --- --- ---

Balance, December 31, 1995 39,807,345 $39,807 451,357 $7,278 $ 275,432 $ (1,962) $ (5,755) (628,583) $ (6,636) (451,357) $ (7,278)
Exercise of stock options and stock grants 349,233 350 --- --- 3,523 --- --- --- --- --- ---
Expiration of common stock warrants --- --- (451,357) (7,278) --- --- --- --- --- 451,357 7,278
Purchases of treasury stock --- --- --- --- --- --- --- (27,271) (1,066) --- ---
Net income --- --- --- --- --- 64,444 --- --- --- --- ---
Translation adjustment for the period --- --- --- --- --- --- 399 --- --- --- ---

Balance, December 31, 1996 40,156,578 $ 40,157 --- $ --- $ 278,955 $ 62,482 $ (5,356) (655,854) $ (7,702) --- $ ---
                       

The accompanying notes are an integral part of these financial statements.

FINANCIAL REVIEW: TABLE OF CONTENTS