ETHYL CORP
10-K, 1996-03-29
CHEMICALS & ALLIED PRODUCTS
Previous: EVRO CORP, NT 10-K, 1996-03-29
Next: ETHYL CORP, DEF 14A, 1996-03-29





	       UNITED STATES SECURITIES AND EXCHANGE COMMISSION
			   Washington, D.C. 20549
				 FORM 10-K



X  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
   EXCHANGE ACT OF 1934 (FEE REQUIRED)
For the fiscal year ended December 31, 1995
				    OR
   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
   SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
For the transition period from             to

Commission file number   1-5112

			     ETHYL CORPORATION
	 (Exact name of registrant as specified in its charter)

	 VIRGINIA                                     54-0118820
(State or other jurisdiction of                    (I.R.S. Employer
incorporation or organization)                    Identification No.)

330 SOUTH FOURTH STREET
P. O. Box 2189 (Zip:  23218)
RICHMOND, VIRGINIA                                        23219
(Address of principal                                   (Zip Code)
executive offices)

Registrant's telephone number, including area code:     804-788-5000

Securities registered pursuant to Section 12(b) of the Act:

Title of each class                                 Name of each exchange
						    on which registered

COMMON STOCK, $1 Par                                NEW YORK STOCK EXCHANGE
						    PACIFIC STOCK EXCHANGE

PREFERRED SHARE PURCHASE RIGHTS                     NEW YORK STOCK EXCHANGE

Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.

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 at least the past 90 days.

Yes  X      No

Aggregate market value of voting stock held by non-affiliates of the
registrant as of December 31, 1995:       $1,202,946,376.50.*

Number of shares of Common Stock outstanding as of December 31, 1995:
118,443,835.


*In determining this figure, an aggregate of 21,236,047 shares of Common Stock
reported in the registrant's Proxy Statement for the 1996 Annual Meeting of
Shareholders as beneficially owned by Floyd D. Gottwald, Jr., Bruce C.
Gottwald, and the members of their immediate families have been excluded
because the shares are held by affiliates.  See Item 12 herein.  The
aggregate market value has been computed on the basis of the closing price
in the New York Stock Exchange Composite Transactions on December 29, 1995,
as reported by The Wall Street Journal.



		      DOCUMENTS INCORPORATED BY REFERENCE

1.      Portions of Ethyl Corporation's Annual Report to Shareholders for the
	year ended December 31, 1995 (the "Annual Report"), are incorporated
	by reference into Parts I, II and IV of this Form 10-K.

2.      Portions of Ethyl Corporation's definitive Proxy Statement for its
	1996 Annual Meeting of Shareholders to be filed with the Securities
	and Exchange Commission pursuant to Regulation 14A under the Securities
	Exchange Act of 1934 (the "Proxy Statement") are incorporated by
	reference into Part III of this Form 10-K.

				   PART I



Item 1. BUSINESS

DESCRIPTION OF BUSINESS

	Ethyl Corporation (the "Company") is incorporated in Virginia
and is a major manufacturer and blender of  petroleum additives.
 Petroleum additives products include additives for gasoline,
diesel fuels, and home heating oils as well as additives for
passenger-car and diesel crankcase lubricants including railroad
engine oil additives, automatic transmission fluids and
lubricants for gears, hydraulic and industrial equipment.   

	On February 29, 1996, the Company purchased the worldwide
lubricant additives business of  Texaco, Inc.  The purchase
transaction is discussed in the footnotes to the Company's
annual report in Note 21 Subsequent Event of the Notes to the
Financial Statements on page 44 and is incorporated herein by
reference.

	During 1994 and 1993, the Company completed certain actions in
positioning itself as a highly focused maker and marketer of
petroleum additives to customers around the world.  On September
15, 1994, the Company sold its wholly owned pharmaceuticals
subsidiary, Whitby, Inc., which marketed and distributed
finished pharmaceuticals.  Earlier in the year, the Company
completed the tax-free spin-off of its wholly owned subsidiary,
Albemarle Corporation ("Albemarle"), at the close of business on
February 28, 1994, which included the operations of the olefins
and derivatives, bromine chemicals and specialty chemicals
businesses.  The results of both the pharmaceuticals subsidiary
and Albemarle are included in the consolidated financial
statements in Ethyl's annual report through those dates.

	The Company also completed the tax-free spin-off of its
approximately 80% interest in First Colony Corporation (First
Colony) on July 1, 1993, which included the operations of First
Colony Life Insurance Company and subsidiaries, which engage primarily 
in writing life insurance and annuities.  

	The completion of these transactions places the Company solely
in the petroleum additives business with approximately 1,800
employees.

	The following discussion of the Company's businesses as of
December 31, 1995, should be read in conjunction with the
information contained in the "1995 Financial Review" section of
Ethyl's Annual Report as of December 31, 1995, referred to in
Item 7 below.  Pro forma financial information to help explain
Ethyl's comparative results of operations as if the spin-off of
Albemarle had occurred January 1, 1993, is shown in the
footnotes to the Annual Report and is incorporated herein by
reference thereto.

	The Company manufactures and blends a broad range of
performance enhancing additives for motor fuels and lubricating
oils.  Most sales of fuel additives for gasoline, diesel fuels
and heating oils are  directly to petroleum refiners and
marketers, terminals and blenders.  Lubricant additive packages
are sold directly to companies producing finished oils and
fluids in the United States and throughout the world.  The
processes and technologies for most of Ethyl's products were
developed in the Company's research and development
laboratories, although some technology was obtained from
acquired businesses.

	The Company manufactures and blends a majority of its lubricant
additives and nonantiknock fuel additives in the United States
but also has manufacturing and blending facilities in Belgium,
Canada and Brazil and obtains some products under long-term
supply agreements (discussed on pages 14 and 15.)   The Company
obtains most of its lead antiknock fuel additives under a
long-term supply agreement with The Associated Octel Company
Ltd. of London, England, ("Octel") (discussed on pages 5 and 6)
and all of its manganese based antiknock fuel additive under a
long-term supply agreement with Albemarle (discussed on pages 6,
14 and 18).

	The Company operates in a highly competitive environment.  Some
market areas involve a significant number of competitors, while
others involve only a few.  The competitors are both larger and
smaller than the Company in terms of resources and market
shares.  Competition and specifications and regulatory changes
in connection with all of the Company's products require
continuing investments in research and development of new
products or leading technologies, in continuing product and
process improvements and in providing specialized customer
services.

	Lubricant additives extend the useful life of lubricants and
assist them in preventing wear and corrosion of metallic parts,
protecting seals, allowing metallic parts to withstand extremely
high temperatures and pressures and increasing adhesion of oils
to metallic parts.  Lubricant additives are used in oils, fluids
and greases for over-the-road and off-highway vehicles,
aircraft, power tools and marine, railroad and industrial
equipment and machinery requiring lubrication, thereby extending
equipment life.  Lubricant additives are used in meeting
government regulations and original equipment manufacturers'
specifications and standards, including improving fuel economy.  

	Fuel additives increase the quality of gasolines and diesel
fuel by raising the level of octane and cetane, respectively,
retaining the quality of fuel over time, maintaining engine
cleanliness, protecting metals, reducing friction and wear and
lowering emissions.  Fuel additives are used by refiners to meet
regulations and standards, including those reducing exhaust
emissions.  Additives also are used in fuels for over-the-road
and off-highway vehicles, piston and jet aircraft, as well as
railroad, marine and other gasoline, diesel or synfuel powered
engines and also in home heating oil.  

	Lubricant additives include packages for (i) passenger car
motor oils for gasoline engines, heavy-duty diesel oils for
diesel-powered vehicles, diesel oils for locomotive, marine and
stationary power engines and oils for two-cycle engines, and
(ii) automatic transmission fluids, automotive and industrial
gear oils, hydraulic fluids and industrial oils; as well as
components for engine oil and other additive packages such as
(i) antioxidants to resist high-temperature degradation,
antiwear agents to protect metal surfaces from abrasion, (ii)
detergents to prevent carbon and varnish deposits from forming
on engine parts, (iii) dispersants to keep engine parts clean by
suspending insoluble products of fuel combustion and oil
oxidation, (iv) friction reducers to facilitate movement, (v)
pour point depressants to enable oils to flow at cold
temperatures, (vi) corrosion inhibitors to protect metal parts
and (vii) viscosity index improvers to provide uniform flow
properties over a wide range of temperatures.

	 Fuel additives include lead and manganese antiknock compounds
to increase octane and prevent power loss due to early or late
combustion (engine knock) in gasoline engines; cetane improvers
to improve the combustion properties and power delivery of
diesel fuels; amine stabilizers and hindered phenolic
antioxidants to prevent thermal degradation during storage and
transport; corrosion inhibitors to prevent failures during fuel
storage and pumping; cold flow improvers to enhance diesel fuel
pumping under cold-weather conditions; detergent packages to
keep carbon deposits from forming on fuel injectors, intake
valves, carburetors and combustion chambers; dyes for fuel
identification and leak detection; lubricity agents; and a
conductivity modifier to neutralize static charge build-up in
fuel and products for home heating oils.  The Company also
markets Greenburn(tm), an environmentally friendly line of
proprietary products designed for the diesel fuel, home heating
oil and power generation fuel markets worldwide.  Greenburn
products contain HiTEC(tm) 3000 performance additive ("MMT").

	Lead antiknock compounds, sold to petroleum refiners in many
countries around the world, remain one of the Company's largest
product lines.  The Company's sales comprise approximately
one-third of the world's market for lead antiknock compounds.  

	Lead antiknock compounds have been subject to regulations
restricting the amount of the product that can be used in
gasoline in the United States since the 1970s and in Canada
since 1990.  The market for these products in motor vehicles in
the United States and Canada has been eliminated, but the market
for their use in certain other applications has remained at
about the same level for years and is expected to remain stable.
 As the Company has forecasted and planned, the market for lead
antiknock compounds in other major markets, particularly Western
Europe, continues to decline as the use of unleaded gasoline
grows.

	On a consolidated basis, including prior-year operations of
spun-off businesses while they were part of Ethyl, the
contribution of lead antiknock compounds to the Company's net
sales was about 26% in 1995, 22% in 1994 and 13% in 1993.  The
lead antiknock profit contribution to the Company's consolidated
operating profit, excluding allocation of corporate expenses, is
estimated to have been 74% in 1995, 56% in 1994 and 49% in 1993.
 

	On a pro forma basis, excluding prior-year operations of the
spun-off businesses, the contribution of lead antiknock
compounds to net sales would have been 25% in 1994 and 1993.  On
a pro forma basis, the contribution to operating profit would
have been 60% in 1994 and 70% in 1993.  In recent years, the
Company has been able to offset a continuing decline in
shipments of lead antiknock compounds with higher margins due
primarily to increases in selling prices.  Any further decline
in the use of lead antiknocks would adversely affect sales and,
unless the Company can offset such volume declines with
increased margins, also adversely affect profits from lead
antiknocks.

	The Company entered into an agreement in December 1993 under
which Octel allocates a portion of its production capacity of
lead antiknock compounds to the Company for sale and
distribution through the Company's worldwide network.  As a
result, the Company has discontinued production of lead
antiknock compounds, while continuing to maintain the production
equipment in its subsidiary's Canadian plant, where the Company
had previously produced some of its lead antiknock compounds. 
The Octel agreement continues as long as the Company determines
that a market continues to exist for lead antiknock compounds. 
Under the agreement with Octel, which is cancelable at the
Company's option with no minimum purchase obligations,  the
Company has the right to purchase from Octel antiknock compounds
which the Company estimates will be sufficient to cover its
needs in any contract year.  Prices are subject to periodic
escalation and adjustment.

	In addition to the supply agreement, Octel and the Company have
agreed that the Company's fleet of ships will distribute for
Octel its lead antiknock compounds that are shipped in bulk in
ocean-going vessels.

	The Company believes the agreement with Octel will assure the
Company of an ongoing efficient source of supply for lead
antiknock compounds as the worldwide demand for these products
continues to decline.  The Company does not anticipate that the
entry into the Octel supply agreement and the Company's
discontinuance of lead antiknock manufacturing operations will
adversely affect its relations with its customers, or have a
material effect on its future results of operations.  The
Company and Octel continue to compete vigorously in sales and
marketing of lead antiknock compounds.

	The Company also sells a manganese-based antiknock compound,
HiTEC 3000 performance additive ("MMT"), which is used in
leaded and unleaded gasoline.  The compounds are manufactured by
Albemarle under a long-term supply contract with Ethyl.  MMT has
been used in Canadian unleaded gasoline for nearly 20 years.

	On November 30, 1993, the United States Environmental
Protection Agency ("EPA") determined that emissions data
contained in the Company's application for a waiver satisfy all
Clean Air Act standards, and demonstrated that MMT does not
cause or contribute to the failure of the emission control
systems, but reported that it was not able to complete its
assessment of the overall public health implications of
manganese.  The Company and the EPA mutually agreed to an
180-day extension, subsequently extended for an additional six
weeks, to resolve this last remaining issue.

	In July 1994, the EPA refused to grant the waiver for the use
of the additive in unleaded gasoline, finding that there was
insufficient data to alleviate its concerns about the overall
public health implications of manganese despite its own
statements about favorable health effects.  The Company filed an
appeal in July 1994, with the United States Court of Appeals for
the District of Columbia Circuit seeking relief from the EPA's
actions.  The Court heard oral arguments in Ethyl's appeal on
January 13, 1995.

	On April 14, 1995, a three-judge panel ruled unanimously in
Ethyl's favor and ordered the EPA to grant the waiver for MMT. 
The Court's opinion noted the EPA Administrator "violated the
clear terms" of the Clean Air Act in denying Ethyl's waiver
application.  The EPA granted the waiver on July 11, 1995.

	In a related matter, in 1994 the EPA determined that the
Company must complete additional manganese health testing before
it could obtain a "registration" under the Clean Air Act for
sale of MMT as an unleaded gasoline fuel additive.  The Company
challenged the ruling.  On October 20, 1995, the District of
Columbia Circuit Court unanimously ordered the EPA to register
MMT for use in unleaded gasoline retroactively to November 30,
1993--the date on which the EPA determined that Ethyl's waiver
application satisfied all applicable Clean Air Act standards.

	Accordingly, in late December 1995, the Company began the sale
of MMT to the U.S. refining industry for use in unleaded
gasoline.  Sales remain approximately level with 1995, and it is
not possible to determine if or when or the degree to which
sales of MMT will increase in the U.S., as well as in other
countries.

	In February 1996, the Environmental Defense Fund ("EDF")
initiated a campaign to prevent refiners from using MMT in the
U.S.  The Company takes strong exception to the EDF's position
and will continue aggressively to defend MMT against all
attempts to handicap the marketing of this product.

	In Canada, the Minister of Environment introduced in May 1995
Bill C-94 in the Canadian Parliament to ban the inter-provincial
transport of MMT.  Substantial opposition to Bill C-94 surfaced
during Canadian Parliamentary sessions in 1995.  When Parliament
adjourned in mid-December 1995, Bill C-94 had not passed the
House of Commons.  On February 2, 1996, the First Session of the
35th Parliament was prorogued by the Prime Minister.  This
action means that all Bills and Motions currently before the
House of Commons and the Senate automatically die, including
Bill C-94.  The Canadian Parliament is considering restoring
some bills to their status at adjournment, but no decision yet
has been reached on Bill C-94.

	Major raw materials used by the Company include process oil,
polybutene, olefins, phosphorus pentasulfide, 2-ethyl-1-hexanol,
amines and polypropene, as well as electricity and natural gas
as fuels, which are purchased or provided under supply contracts
at prices the Company believes are competitive.

	Recent product developments include formulated additive
packages meeting new industry specifications for passenger car
motor oils, gear oils, and gasoline protecting intake valve
systems.  The Company continues to review its product lines as a
part of a major ongoing effort to expand and improve product
lines and expand geographic distribution of petroleum additives.
 The market for lubricant additives has been experiencing
significant changes as a result of market and regulatory
demands.  The demands for better fuel economy, reduced emissions
and cleaner oils have led to new equipment design and more
stringent performance requirements.  Such requirements mean
reformulation of many products, new product development and more
product qualification tests.

	To maintain and enhance a responsive worldwide product supply
network for its petroleum additives, the Company has constructed
major new manufacturing capacity for some products and expanded
manufacturing capacity for other products.  Some of the new
capacity replaced contract production of products by Amoco
Petroleum Additives Company.  The three-year supply contract had
been in effect since mid-1992, when Amoco's petroleum additives
business was acquired.  Certain of the new, more efficient
facilities were started up in late 1994, at Sauget, Illinois,
and Natchez, Mississippi, while others were started up in early
1995 at Houston, Texas, and Feluy, Belgium. 

Research and Patents

	The Company's research and development staff activities consist
primarily of research and development projects with the balance
of endeavors being related to technical services support to
customers, testing of existing products, cost reduction, quality
improvement and environmental studies.  Substantially all of
such activities were sponsored by the Company.

	On a consolidated basis, including prior-year operations spun
off, the Company spent approximately $77 million, $83 million
and $127 million in 1995, 1994 and 1993, respectively, on
research, development and testing expenses, of which
approximately $54 million, $50 million and $76 million in 1995,
1994 and 1993, respectively, qualified as research and
development expense under the technical accounting definition. 
Most of the research and development expense was related to the
Company's petroleum additives and, prior to the spin-off of
Albemarle, to the Company's petroleum additives and specialty
chemicals.

	On a pro forma basis, the Company spent approximately $74
million and $76 million in 1994 and 1993, respectively, on
research, development and testing expense, of which
approximately $46 million and $45 million in 1994 and 1993,
respectively, qualified as research and development expense
under the technical accounting definition.  Most of the research
and development expense was related to the Company's petroleum
additives operations, but a small portion in 1993 was related to
design and development of new drug molecules prior to the
decision to sell Whitby, Inc. and discontinue pharmaceutical
research in December 1993.

	The Company owns over 1,000 active United States and foreign
patents with over 450 patents pending.  Some of these patents
are licensed to others.  In addition, rights under the patents
and inventions of others have been acquired by the Company
through licenses.  The Company's patent position is actively
managed and is considered to be adequate for the conduct of its
business. 

Environmental Requirements

	In the areas of health, safety and the environment, the
Company's policy is to provide work places for employees that
are safe, healthy and environmentally sound and to provide work
environments which will not adversely affect the safety, health
or environment of communities in which the Company does
business.  The Chemical Manufacturers Association's Responsible
Carer continuous improvement initiative in these areas remains a
top priority.

	The Company is subject to federal, state and local requirements
regulating the handling, manufacture or use of materials (some
of which are classified as hazardous or toxic by one or more
regulatory agencies), the discharge of materials into the
environment and the protection of the environment.  The
Company's policy is to comply with these requirements.  The
Company believes as a general matter its policies, practices and
procedures are properly designed to prevent any unreasonable
risk of environmental damage, and of resulting financial
liability.

	Among other environmental requirements, the Company is subject
to the Federal Comprehensive Environmental Response,
Compensation and Liability Act ("Superfund") and similar state
laws, under which the Company has been designated as a
potentially responsible party ("PRP") and may be liable for a
share of the costs associated with cleaning up various hazardous
waste sites, some of which are on the EPA's Superfund national
priority list.  Under some court interpretations of these laws,
a PRP might have to bear more than its proportional share of the
cleanup costs if appropriate contributions from other PRPs are
not obtained.  However, the Company has been able to demonstrate
it is only a minor participant at all but two of the sites where
Ethyl has been named a PRP.  The Company has settled or
substantially resolved its share of liability related to certain
sites (including the two largest ones) and generally has not
borne significantly more than its proportional share in
multiparty situations.  Further, almost all of the sites,
including the two largest, represent environmental issues that
are quite mature and that have been investigated, studied and in
many cases, including the two largest ones, the remediation
methodology and proportionate shares of each PRP have been
substantially established and the financial viability of the
other PRP's is reasonably assured.  Therefore, point estimates
for remediation and monitoring costs had been accrued
previously.  At one of the largest sites, the remediation is
substantially complete.  The other is partly remediated.  At
these and certain other sites, the remediation and/or monitoring
probably will continue for extended periods of time.  The
estimated remaining remediation and post remediation monitoring
costs have been substantially provided for, with the remaining
unaccrued amounts estimated to be immaterial, after considering
expected insurance recoveries.  In de minimis PRP matters, the
Company's policy generally is to negotiate a consent decree and
to pay any apportioned settlement, enabling the Company to be
effectively relieved of any further liability as a PRP, except
for remote contingencies.  In minor PRP matters other than those
that are de minimis, the Company's records indicate that
unresolved exposures are not expected, individually or in the
aggregate, to materially affect the Company's financial position
or results of operations.

	The Company reviews the status of significant existing or
potential environmental issues, including Superfund sites and
current or former plant sites, accrues and expenses its
proportionate share of environmental remediation and monitoring
costs in accordance with FASB Statement No. 5 and FASB
Interpretation No. 14, and adjusts reserves, as appropriate, on
the basis of additional information.  The Company believes that
the costs of remediation of current sites, which will occur over
an extended period of time, will not have a material adverse
impact on its consolidated financial position but possibly could
have a material effect, when ultimately resolved, on results of
operations or liquidity in any quarterly or annual period.

	Compliance with government pollution-abatement and safety
regulations usually increases operating costs and requires
remediation costs and investment of capital that in some cases
produces no monetary return.  Consolidated operating and
remediation costs charged to expense were $20 million in 1995,
and are expected to be somewhat higher than in 1995 in each of
the next few years.  The ongoing costs of operations were about
$14 million in 1995, with the balance representing remediation
and monitoring costs incurred or accrued.  Consolidated capital
expenditures for pollution-abatement and safety projects,
including such costs that are included in other projects, were
about $4 million in 1995.  For each of the next few years,
capital expenditures for these types of projects are likely to
be somewhat higher than in 1995.  Comparative information on
environmental spending is included in Management's Discussion
and Analysis in the Annual Report, which is incorporated by
reference.  

	Management's estimates of the effects of compliance with
governmental pollution-abatement and safety regulations are
subject to (i) the possibility of changes in the applicable
statutes and regulations or in judicial or administrative
construction of such statutes and regulations, and (ii)
uncertainty as to whether anticipated solutions to pollution
problems will be successful, or whether additional expenditures
may prove necessary and (iii) the possibility that emerging
technology will change remediation methods and reduce
remediation and monitoring costs.



FINANCIAL INFORMATION AS TO INDUSTRY SEGMENTS AND GEOGRAPHIC
AREAS

	The Company's operations, as of December 31, 1995, are in
petroleum additives.  Geographic area information for the
Company's operations for the three years ended December 31,
1995, is presented in the Annual Report to Shareholders (Annual
Report) on pages 24 and 25 (and the related notes on page 26)
and is incorporated herein by reference.



FINANCIAL INFORMATION ABOUT FOREIGN AND DOMESTIC OPERATIONS AND
EXPORT SALES



	Financial information about the Company's foreign and domestic
operations and export sales for the three years ended December
31, 1995, is set forth in the Annual Report on pages 24 and 25
and in Notes 1, 4, 13, 15, 16 and 18 of the Notes to the
Financial Statements on pages 33, 34, 36, 39, 40, 41, 42 and 43
is incorporated herein by reference.  See also information as to
the Company's foreign lead antiknock compounds business under
"DESCRIPTION OF BUSINESS" above.

	Export sales from the United States to non-affiliates are made
primarily in the Far East, Latin America and Europe.  Foreign
unaffiliated sales are made primarily in Europe, Canada, the Far
East and the Middle East.

	The Company's foreign operations, and the manufacturing
facilities and laboratories supporting them, are in European,
Asian and Latin American countries.  The European and Asian
countries have stable economies from which repatriation of
earnings has been successful.  The Company's operations in Latin
America, with manufacturing facilities in Brazil, are conducted
primarily in U.S. dollars; consequently, there is no expectation
that the Company will experience currency exposures.  Also,
under current governmental regulations, repatriation of earnings
is possible.  Sales in other areas are normally paid for through
letters of credit or are prepaid.  Customer relationships of all
foreign operations mainly consist of financially viable
governmental organizations and large private companies.

	The Company attempts to limit its exposure to changing foreign
currency exchange rates primarily through operational actions. 
The Company both manufactures for and purchases from certain
foreign companies giving it a cost basis to offset its revenue
exposures in its foreign operations.  The foreign currency
exposure risk has been relatively low.  since the Company's
policy is to monitor its exposures and keep them at a minimum,
the practice of using external hedging transactions is used
infrequently.

Item 2.  PROPERTIES

	The following is a brief description of the principal plants
and related facilities of the Company, all of which are owned
except as stated below.

	     LOCATION                          PRINCIPAL OPERATIONS  
      
Bracknell, Berkshire, England           Research, development and testing
					activities  

Feluy, Belgium                          Production of lubricant additives 

Ghent, Belgium                          Production of lubricant additives 

Houston, Texas                          Production of lubricant additive 
					dispersants and blends and other 
					petroleum additives 

Natchez, Mississippi                    Production of lubricant additives, 
					mainly detergents  

Orangeburg, South Carolina              Production of fuel additives, 
(Leased Land)                           including diesel fuel cetane improver

Port Arthur, Texas                      Production of lubricant additives 

Richmond, Virginia                      Research, development and testing 
					activities 

Rio de Janeiro, Brazil                  Production of lubricant additives 

Sarnia, Ontario, Canada                 Blending of lubricant additives and
					production of diesel fuel cetane 
					improver 

Sauget, Illinois                        Production of lubricant additives, 
					including detergents, dispersants, 
					antioxidants, antiwear agents,
					crankcase packages, transmission 
					and  gear packages and friction 
					reducers 


	The Company receives most of its lead antiknock compounds under
a long-term supply agreement with Octel, as discussed on pages 5
and 6.  The Company receives all of its MMT under a long-term
supply agreement with Albemarle, as discussed on pages 6 and 18.
The Company receives its olefin copolymer viscosity index
improver under a long-term supply agreement with DSM Copolymer,
Inc.

	The Company is obtaining lubricant additives, including
crankcase packages and certain components, under a long-term
supply agreement with a subsidiary of Mitsubishi Kasei
Corporation from its petroleum additives plant in Yokkaichi, Japan.  
The Company also has a long-term services agreement for research 
and development and customer technical services activities at the 
research facility associated with the petroleum additives plant in 
Yokkaichi, Japan.

	The Company has largely replaced the manufacturing capacity of
Amoco's Wood River, Illinois, lubricant and fuel additives plant
from which the Company received products under a supply
agreement that ended June 30, 1995.  The new and more efficient
replacement facilities started up in late 1994 at Sauget,
Illinois, and Natchez, Mississippi, and early 1995 at Houston,
Texas, and Feluy, Belgium.

	The Company also receives certain miscellaneous products under
various term supply contracts.

	The Company believes that its plants, including approved
expansions, as well as contract manufacturing under long-term
supply agreements, are more than adequate to meet projected
sales levels.  Operating rates of certain plants vary with
product mix and normal seasonal sales swings.  The Company
believes that its plants generally are well maintained and in
good operating condition.

	The Company owns its corporate headquarters offices in
Richmond, Virginia, and its regional offices in Bracknell,
Berkshire, England.  The Company leases its regional offices in
Brussels, Belgium; Mississauga, Ontario, Canada; Sydney,
Australia; Singapore; Tokyo, Japan; and Coral Gables, Florida,
as well as various sales and other offices.

Item 3.  LEGAL PROCEEDINGS

	The Company and its subsidiaries are involved from time 
to time in legal proceedings of types regarded as common in the
Company's businesses, particularly administrative or judicial
proceedings seeking remediation under environmental laws, such
as Superfund, and product liability litigation.  While it is not
possible to predict or determine the outcome of such pending
proceedings, in the Company's opinion they are not expected
ultimately to have a material adverse effect upon the results of
operations or financial condition of the Company and its
subsidiaries on a consolidated basis.

	A settlement agreement on the legal proceeding between 
the Department of Justice and a subsidiary, Ethyl Petroleum
Additives, Inc., was signed on March 15, 1996.  This legal
proceeding was previously disclosed in the Form 8-K filed on
October 23, 1995, which is incorporated herein by reference.

ADDITIONAL INFORMATION - EXECUTIVE OFFICERS OF THE COMPANY

	The names and ages of all executive officers of the Company, 
as of March 25, 1996, are set forth on the following pages.  The
term of office of each such officer is until the meeting of the
Board of Directors following the next annual shareholders
meeting (May 17, 1996).  All  such officers have been employed
by the Company for at least the last five years, with the
exceptions of Thomas E. Gottwald, who rejoined the Company
August 1, 1991, following two years as General Manager of
Tredegar Film Products, a division of Tredegar Industries, Inc.,
which was spun off to the Company's shareholders in mid-1989,
following assignments with Ethyl in Corporate Business
Development and Strategic Planning; Raymond C. Gudum, who was
elected vice president effective May 1, 1995, following three
years as marketing vice president-North America since 1992 when
the Company acquired the fuel and lubricant additives business
of Amoco Petroleum Additives Company, prior to which he had
served for five years as vice president of worldwide marketing
for Amoco Petroleum Additives; and Christopher Hicks, who joined
the Company on May 1, 1994, after five years as a partner in the
Washington law firm of Anderson, Hibey & Blair, three years
prior thereto as general counsel of the U.S. Department of
Agriculture, and five years prior thereto on the White House
staff, including service as deputy assistant to the President.


<PAGE>
           Name                  Age                Office             

*Bruce C. Gottwald                62      Chairman of the Board and of 
					  the Executive Committee, Chief 
					  Executive Officer, Director 

*Charles B. Walker                57      Vice Chairman of the Board, Chief
					  Financial Officer and Treasurer, 
					  Director  

*Thomas E. Gottwald               35      President and Chief Operating
					  Officer, Director 

William M. Gottwald, MD           48      Senior Vice President - Planning
					  and Support 

E. Whitehead Elmore               57      Special Counsel to the Company's
					  Executive Committee and Corporate 
					  Secretary 

Sampson H. Bass, Jr.              66      Vice President - Secretary to the
					  Executive Committee 

Wayne C. Drinkwater               49      Controller 

David A. Fiorenza                 46      Vice President - Business Evaluation
					  and Support 

Raymond C. Gudum                  58      Vice President - Worldwide Sales and
					  Marketing for Lubricant and Fuel 
					  Additives 

Christopher Hicks                 45      Vice President - Government Relations

C.S. Warren Huang                 46      Vice President - Worldwide Research
					  and Development 
						
Donald R. Lynam                   57      Vice President - Air Conservation  

Steven M. Mayer                   53      Vice President and General Counsel 

Ian A. Nimmo                      54      Vice President - Product Supply 

Henry C. Page, Jr.                57      Vice President - Human Resources    

Newton A. Perry                   53      Vice President - Worldwide Refinery
					  Chemicals 

Ann M. Pettigrew                  41      Vice President - Health, Safety and
					  Environment 

A. Prescott Rowe                  58      Vice President - External Affairs 

* Member of the Executive Committee

Bruce C. Gottwald and Floyd D. Gottwald, Jr. (Vice Chairman
until February 29, 1996) are brothers.     Thomas E. Gottwald is
a son of Bruce C. Gottwald.  William M. Gottwald, MD, is a son
of Floyd D. Gottwald, Jr.

Certain Agreements Between Ethyl (the Company) and Albemarle

	The Company and Albemarle entered into agreements, dated as of
February 28, 1994, pursuant to which the Company and Albemarle
agreed to coordinate certain facilities and services of adjacent
operating facilities at plants in Houston, Texas and Feluy,
Belgium.  Effective March 1, 1996, certain of these agreements
have been transferred to Amoco Chemical Company as part of
Albemarle's sale of a portion of its business.  In addition, the
Company and Albemarle, as discussed in the previous Form 10-K,
entered into a tax-sharing agreement and an indemnification
agreement which together allocate taxes and various
indemnifications, respectively, for periods prior to February
28, 1994.  Also as discussed in the previous Form 10-K, the
Company and Albemarle entered into agreements providing for the
blending by Albemarle for the Company of certain products and
the production of others including MMT at the Orangeburg, South
Carolina, plant.

				  PART II

Item 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
	  STOCKHOLDER MATTERS

	The information contained on page 27 of the Annual Report under
the captions "Dividend Information & Equity Per Common Share"
and "Market Prices of Common Stock & Shareholder Data" and on
pages 34 and 38 of the Annual Report in Notes 1 and 12 of the
Notes to Financial Statements is incorporated herein by
reference.

Item 6.  SELECTED FINANCIAL DATA

	The information for the five years ended December 31, 1995,
contained in the Five-Year Summary on pages 46 and 47 of the
Annual Report is incorporated herein by reference.

Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
	  CONDITION AND RESULTS OF OPERATIONS

	The textual and tabular information concerning the years 1995,
1994 and 1993 contained in the "1995 Financial Review" section
on pages 14 through 25 of the Annual Report (and the related
notes on page 26) are incorporated herein by reference.

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

	The consolidated financial statements contained on pages 28
through 32, the Notes to Financial Statements contained on pages
33 through 44, the Report of Independent Accountants on page 45
and the information under the caption "Selected Quarterly
Consolidated Financial Data (Unaudited)" on page 26 of the
Annual Report are incorporated herein by reference.



Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
	  ACCOUNTING AND FINANCIAL DISCLOSURE

Inapplicable.

				  PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

	The information contained in the Proxy Statement under the
caption "Election of Directors" concerning directors and persons
nominated to become directors of the Company is incorporated
herein by reference.  See "Additional Information -- Executive
Officers of the Company" in Part I above for information about
the executive officers of the Company.

Item 11.  EXECUTIVE COMPENSATION

	The information contained in the Proxy Statement under the
caption "Compensation of Executive Officers and Directors"
concerning executive compensation is incorporated herein by
reference.

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
	   MANAGEMENT

	The information contained in the Proxy Statement under the
caption "Stock Ownership" is incorporated herein by reference.

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

	The information contained in the Proxy Statement under the
caption "Certain Relationships and Related Transactions,"
specifically in the last several paragraphs of such section, is
incorporated herein by reference.





				   PART IV

Item 14.        EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
		 FORM 8-K

     (a) (1)   The following consolidated financial statements
of  the Registrant, and related information, are included on pages 28 
to 45 in the Annual Report and are incorporated herein by reference in
Item 8:

	Consolidated balance sheets as of December 31, 1995 and
	December 31, 1994

	Consolidated statements of income, shareholders' equity and
	cash flows for the years ended December 31, 1995, 1994, and 1993

	Notes to financial statements

	Report of Independent Accountants

	(a) (2)   Financial Statement Schedules - none required

	(a) (3)   Exhibits



	The following documents are filed as exhibits to this Form 10-K
pursuant to Item 601 of Regulation S-K:

	3.1     Restated Articles of Incorporation of the registrant (filed
		as Exhibit 3.1 to the registrant's Report on Form 10-Q for 
		the period ended September 30, 1995, and incorporated herein 
		by reference thereto). 

	3.2     By-laws of the registrant.   

	4.1     $500 million Credit Agreement, dated as of February 16,
		1994 (filed as Exhibit 4.1 to the registrant's Report on Form
		10-K for the year ended December 31, 1993, and incorporated
		herein by reference thereto) as supplemented by the Extension
		Agreement thereto dated as of March 1, 1995 (filed as Exhibit
		4.1 to the registrant's report on Form 10-K for the period 
		ended December 31, 1994, and incorporated herein by reference
		thereto). 

	 10.1   Bonus Plan of the registrant (filed as Exhibit 10.1 to the 
		registrant's Report on Form 10-K for the year ended December 
		31, 1992, and incorporated herein by reference thereto).

	 10.2   Incentive Stock Option Plan of the registrant (filed as 
		Exhibit 10.2 to the registrant's Report on Form 10-K for 
		the year ended December 31, 1992, and incorporated herein by
		reference thereto).

	 10.3    Non-Employee Directors' Stock Acquisition Plan (filed as
		 Exhibit A to the registrant's Proxy Statement for Annual 
		 Meeting of Shareholders filed on March 17, 1993, and 
		 incorporated herein by reference thereto).



	 10.4    Excess Benefit Plan of the registrant (filed as Exhibit
		 10.4 to the registrant's Report on Form 10-K for the year 
		 ended December 31, 1992, and incorporated herein by 
		 reference thereto).

	 10.5    Supply Agreement, dated as of December 22, 1993, between
		 Ethyl Corporation and the Associated Octel Company Limited
		 (filed as Exhibit 99 on the Registrant's Report on Form 8-K
		 filed on February 17, 1994, and incorporated herein by 
		 reference thereto).
	 
	 11.1    Computation of Earnings Per Share.

	 11.2    Computation of Pro Forma Earnings Per Share.

	 13      The registrant's Annual Report to Shareholders for the year
		 ended December 31, 1995 (note 1).

	 22      List of subsidiaries of the registrant.

	 23      Consent of Independent Certified Public Accountants.

	 28      Trust Agreement Between Ethyl Corporation and Nations Bank
		 of Virginia, N.A. (filed as Exhibit 28 to the registrant's
		 Report on Form 10-K for the year ended December 31, 1992, and
		 incorporated herein by reference thereto).



(b)     A Form 8-K was filed on October 23, 1995, to which was attached a 
	press release announcing the Federal Appeals Court's unanimous 
	decision ordering the U.S. Environmental Protection Agency to 
	register the Company's manganese-based fuel additive for use in 
	unleaded gasoline retroactively to November 30, 1993.  Also attached
	to that 8-K was a press release which announced the Company's third 
	quarter earnings and an anticipated settlement (by the Company's 
	subsidiary, Ethyl Petroleum Additives, Inc.) with the Civil Division 
	of the U.S. Department of Justice.

(c)     Exhibits - The response to this portion of Item 14 is submitted as a 
	separate section of this report.

		__________________________

		Note 1.  With the exception of the information incorporated
		in this Form 10-K by reference thereto, the Annual Report
		shall not be deemed "filed" as part of this Form 10-K.
		
				  SIGNATURES



	Pursuant to the requirements of Section 13 or 15(d) 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.



			      ETHYL CORPORATION
				 (Registrant)





					By:  /s/ Bruce C Gottwald                       
						Bruce C. Gottwald
						Chairman of the Board


Dated: March 29, 1996

	Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons on behalf 
of the registrant and in the capacities indicated as of March 29, 1996

	Signature                                       Title
   
/s/ Bruce C Gottwald                                Chairman of the Board,
   (Bruce C. Gottwald)                              Chairman of the Executive
						    Committee, Chief Executive
						    Officer and Director
						    (Principal Executive Officer)



  /s/ Charles B Walker                              Vice Chairman of the Board,
   (Charles B. Walker)                              Treasurer, Chief Financial
						    Officer and Director
						    (Principal Financial Officer)


	    Signature                                 Title


    /s/ William W Berry                        Director
      (William W. Berry)

    /s/ Phyllis Cothran                        Director
    (Phyllis L. Cothran)

    /s/ D A Fiorenza                           Vice President
  (David A. Fiorenza)                          (Principal Accounting Officer)

   /s/ Thomas E Gottwald                       President, Chief Operating
     (Thomas E. Gottwald)                      Officer and Director


					       Director
   (Gilbert M. Grosvenor)


   /s/ S B Scott                               Director
  (Sidney Buford Scott)
				
				EXHIBIT INDEX


Number and Name of Exhibit                  Page Number

3.1     Restated Articles of                Incorporated by reference -
	 Incorporation                      see Page 23

3.2     By-laws                             Pages 28 through 46

4.1     $500 million Credit Agreement,      Incorporated by reference -
	 dated as of February 16, 1994,     see Page 23
	 and Extension Agreement dated 
	 March 1, 1995        

10.1    Bonus Plan                          Incorporated by reference -
					    see Page 23

10.2    Incentive Stock Option              Incorporated by reference -
	 Plan                               see Page 23

10.3    Non-Employee Directors' Stock       Incorporated by reference -
	 Acquisition Plan                   see Page 24

10.4    Excess Benefit Plan                 Incorporated by reference -
					    see Page 24

10.5    Supply Agreement between Ethyl      Incorporated by reference -
	 Corporation & Associated Octel     see Page 24
	 Company

11.1    Computation of Earnings Per Share   Page 47

11.2    Computation of Pro Forma Earnings   Page 48
	 Per Share

13      Annual Report                       Pages 49 through 100

22      List of Subsidiaries                Page 101

23      Consent of Independent              Page 102
	 Certified Public Accountants

28      Trust Agreement                     Incorporated by reference -
					    see Page 24








			      ETHYL CORPORATION

				   BY-LAWS

				  ARTICLE I.

			    Meeting of Stockholders

     Section 1.     Places of Meetings.  All meetings of the
stockholders shall be held at the registered office of the Corporation in
the City of Richmond, Virginia, or at such other place, either within or
without the State of Virginia, as may, from time to time, be fixed by
the Board of Directors.

     Section 2.     Annual Meetings.  The annual meeting of the
stockholders, for the election of directors and transaction of such other
business as may come before the meeting, shall be held in each year
on the fourth Thursday in April, at 11 o'clock in the forenoon,
Richmond, Virginia time, or at such other date and at such other time
as the Board of Directors of the Corporation may designate from time
to time.

     Section 3.     Special Meetings.  Special meetings of
stockholders for any purpose or purposes may be called at any time by
the Chairman of the Board, the Vice Chairman of the Board who is
most senior in service with the Corporation or by a majority of the
Board of Directors.  At a special meeting no business shall be
transacted and no corporate action shall be taken other than that stated
in the notice of the meeting.

     Section 4.     Notice of Meetings.  Notice of the time and place
of every meeting of the stockholders shall be mailed at least ten (10)
days and not more than sixty (60) days previous thereto to each
stockholder of record entitled to vote at the meeting, who shall have
furnished a written address to the Secretary of the Corporation.  Such
further notice shall be given as may be required by law, but meetings
may be held without notice if all the stockholders entitled to vote at the
meeting are present in person or by proxy or if notice is waived in
writing by those not present.

     Section 5.     Quorum.  Any number of stockholders together
holding at least a majority of the outstanding shares of capital stock
entitled to vote in respect to the business to be transacted, who shall be
present in person or represented by proxy at any meeting duly called,
shall constitute a quorum for the transaction of business.  If less than a
quorum shall be in attendance at the time for which a meeting shall
have been called, the meeting may be adjourned from time to time by
a majority of the stockholders present or represented by proxy without
notice other than by announcement at the meeting until a quorum shall
attend.

     Section 6.     Voting.  At any meeting of the stockholders each
stockholder of a class entitled to vote on the matters coming before the
meeting shall have one vote, in person or by proxy, for each share of
capital stock standing in his or her name on the books of the
Corporation at the time of such meeting or on any date fixed by the
Board of Directors not exceeding seventy (70) days prior to the
meeting.

     Section 7.     Voting List.  The officer or agent having charge
of the stock transfer books for shares of the Corporation shall make, at
least ten (10) days before each meeting of stockholders, a complete list
of the stockholders entitled to vote at such meeting or any adjournment
thereof, with the address of and the number of shares held by each.
Such list, for a period of ten (10) days prior to such meeting, shall be
kept on file at the registered office of the Corporation or at its
principal place of business or at the office of its transfer agent or
registrar and shall be subject to inspection by any stockholder at any
time during usual business hours.  Such list shall also be produced and
kept open at the time and place of the meeting and shall be subject to
the inspection of any stockholder during the whole time of the meeting.
The original stock transfer books shall be prima facie evidence as to
who are the stockholders entitled to examine such list or transfer books
or to vote at any meeting of stockholders.  If the requirements of this
section have not been substantially complied with, the meeting shall,
on the demand of any stockholder in person or by proxy, be adjourned
until the requirements are complied with.

     Section 8.     Stockholder Proposals.  To be properly brought
before an annual meeting of stockholders, business must be either (i)
specified in the notice of meeting (or any supplement thereto) given by
or at the direction of the Board of Directors or (ii) otherwise properly
brought before the meeting or at the direction of the Board of
Directors, or (iii) otherwise properly brought before the annual
meeting by a stockholder.  In addition to any other applicable
requirements, for business to be properly brought before an annual
meeting by a stockholder, the stockholder must have given timely
notice thereof in writing to the Secretary of the Corporation.  To be
timely, a stockholder's notice must be given, either by personal
delivery or by United States mail, postage prepaid, to the Secretary of
the Corporation not later than sixty (60) days in advance of the annual
meeting.  A stockholder's notice to the Secretary shall set forth as to
each matter the stockholder proposes to bring before the annual
meeting (i) a brief description of the business desired to be brought
before the annual meeting and the reasons for conducting such business
at the annual meeting, (ii) the name and record address of the
stockholder proposing such business, (iii) the class and number of
shares of the Corporation that are beneficially owned by the
stockholder, and (iv) any material interest of the stockholder in such
business.

     In the event that a stockholder attempts to bring business before
an annual meeting without complying with the provisions of this
Section 8, the Chairman of the meeting shall declare to the meeting
that the business was not properly brought before the meeting in
accordance with the foregoing procedures, and such business shall not
be transacted.

     No business shall be conducted at the annual meeting except in
accordance with the procedures set forth in this Section 8, provided,
however, that nothing in this Section 8 shall be deemed to preclude
discussion by any stockholder of any business properly brought before
the annual meeting.



				 ARTICLE II.

				  Directors

     Section 1.     General Powers.  The property, affairs and
business of the Corporation shall be managed under the direction of the
Board of Directors, and except as otherwise expressly provided by law
or by the Articles of Incorporation, or by these By-Laws, all of the
powers of the Corporation shall be vested in such Board.

     Any contract to which the Corporation is a party that is (i) not
in the ordinary course of business or (ii) is in the ordinary course of
business and involves a commitment by the Corporation of more than
$100,000 and is not executed by the Chairman of the Board or the
Vice Chairman of the Board most senior in service with the
Corporation, must be approved by the Board of Directors or the
Executive Committee, or in accordance with the policy adopted by the
Board of Directors or the Executive Committee, prior to delivery.

     Section 2.     Number of Directors.  The Board of Directors
shall be seven (7) in number.

     Section 3.     Election of Directors.

     (a)  Directors shall be elected at the annual meeting of
stockholders.

     (b)  Directors shall hold their offices until their successors
are elected.  Any director may be removed from office by a majority
of the votes entitled to be cast at an election of directors of the voting
group or voting groups by which such director was elected.

     (c)  Any vacancy occurring in the Board of Directors may be
filled by the affirmative vote of the majority of the remaining directors
though less than a quorum of the Board of Directors.

     (d)  A majority of the number of directors fixed by these By-
Laws shall constitute a quorum for the transaction of business.  The act
of a majority of the directors present at a meeting at which a quorum
is present shall be the act of the Board of Directors.

     Section 4.     Meetings of Directors.  Meetings of the Board of
Directors shall be held at places within or without the State of Virginia
and at times fixed by resolution of the Board, or upon call by the
Chairman by the Board or by the Vice Chairman of the Board who is
most senior in service with the Corporation, and the Secretary or
officer performing the Secretary's duties shall give not less than
twenty-four (24) hours' notice by letter, telegraph or telephone of all
meetings of the directors, provided that notice need not be given of
regular meetings held at times and places fixed by resolution of the
Board.  Meetings may be held at any time without notice if all of the
directors are present, or if those not present waive notice in writing
either before or after the meeting.  Directors may be allowed by
resolution of the Board, a reasonable fee and expenses for attendance
of all meetings.

     Section 5.     Nominations.  Subject to the rights of holders of
any class or series of stock having a preference over the common stock
as to dividends or upon liquidation, nominations for the election of
Directors shall be made by the Board of Directors or a committee
appointed by the Board of Directors or by any stockholder entitled to
vote in the election of Directors generally.  However, any stockholder
entitled to vote in the election of Directors generally may nominate one
or more persons for election as Directors at a meeting only if written
notice of such stockholder's intent to make such nomination or
nominations has been given, either by personal delivery or by United
States mail, postage prepaid, to the Secretary of the Corporation not
later than (i) with respect to an election to be held at an annual meeting
of stockholders, sixty (60) days in advance of such meeting, and (ii)
with respect to an election to be held at a special meeting of
stockholders for the election of Directors, the close of business on the
seventh day following the date on which notice of such meeting is first
given to stockholders.  Each notice shall set forth: (a) the name and
address of the stockholder who intends to make the nomination and of
the person or persons to be nominated; (b) a representation that the
stockholder is a holder of record of stock of the Corporation entitled to
vote at such meeting and intends to appear in person or by proxy at the
meeting to nominate the person or persons specified in the notice; (c) a
description of all arrangements or understandings between the
stockholder and each nominee and any other person or persons
(naming such person or persons) pursuant to which the nomination or
nominations are to be made by the stockholder; (d) such other
information regarding each nominee proposed by such stockholder as
would be required to be included in a proxy statement filed pursuant to
the proxy rules of the Securities and Exchange Commission, had the
nominee been nominated, or intended to be nominated, by the Board of
Directors; and (e) the consent of each nominee to serve as a Director
of the Corporation if so elected.  The Chairman of the meeting may
refuse to acknowledge the nomination of any person not made in
compliance with the foregoing procedure.

				 ARTICLE III.

				  Committees

     Section 1.     Executive Committee.  The Board of Directors
shall, by vote of a majority of the number of directors fixed by these
By-Laws, designate an Executive Committee which shall consist of two
or more directors, including the Chairman of the Board, any Vice
Chairman of the Board and the President.  The members of the
Executive Committee shall serve until their successors are designated
by the Board of Directors or until removed or until the Executive
Committee is dissolved by the Board of Directors.  All vacancies
which may occur in the Executive Committee shall be filled by the
Board of Directors.

     Section 2.     General Powers.  When the Board of Directors is
not in session, the Executive Committee shall have all power vested in
the Board of Directors by law, except as otherwise provided in the
Virginia Stock Corporation Act.  The Executive Committee shall
report at the next regular or special meeting of the Board of Directors
all action which the Executive Committee may have taken on behalf of
the Board since the last regular or special meeting of the Board of
Directors.

     Section 3.     Meetings of the Executive Committee.  Meetings
of the Executive Committee shall be held at such places and at such
times fixed by resolution of the Committee, or upon call by the
Chairman of the Executive Committee or the Chairman of the Board or
by the Vice Chairman of the Board most senior in service with the
Corporation.  Not less than twelve (12) hours' notice shall be given by
letter, telegraph or telephone of all meetings of the Executive
Committee, provided that notice need not be given of regular meetings
held at times and places fixed by resolution of the Committee and that
meetings may be held at any time without notice if all of the members
of the Committee are present or if those not present waive notice in
writing either before or after the meeting.  A majority of the members
of the Executive Committee then serving shall constitute a quorum for
the transaction of business at any meeting.

     Section 4.     Bonus, Salary and Stock Option Committee.  The
Board of Directors, at its regular annual meeting, shall designate a
Bonus, Salary and Stock Option Committee which shall consist of three
or more directors who shall not be eligible for bonus, stock option or
stock appreciation rights.  In addition, the Board at any time may
designate one or more alternate members of such Committee who shall
be directors not eligible for bonus, stock option or stock appreciation
rights who may act in place of any absent regular member upon
invitation by the Chairman or Secretary of the Committee.

     With respect to bonus, the Bonus, Salary and Stock Option
Committee shall have and may exercise the powers to determine the
amounts annually available for bonus pursuant to any bonus plan or
formula approved by the Board, to determine the various bonus awards
and to exercise such further powers with respect to bonus as may from
time to time be conferred by the Board of Directors.

     With respect to salary, Bonus, Salary and Stock Option
Committee shall have and may exercise the power to fix and determine
from time to time all salaries at a rate in excess of $6,900 per month
or such higher figure as it may from time to time set as the salary
figure for automatic review for bonus consideration, and such further
powers with respect to salary as may from time to time be conferred
by the Board of Directors.

     The Bonus, Salary and Stock Option Committee shall exercise
such powers with respect to the retention and fees of consultants and
the continuance of employees in the employ of the Company past their
normal retirement date as may from time to time be conferred by the
Board of Directors.

     The Bonus, Salary and Stock Option Committee shall
administer the Corporation's Incentive Stock Option Plan (the Plan)
and from time to time may grant consistent with the Plan stock options
and stock appreciation rights.

     Section 5.     Vacancies and Procedure.  Vacancies in the
Bonus and Salary Committee shall be filled by the Board of Directors,
and members shall be subject to removal by the Board at any time.

     The Bonus and Salary Committee shall fix its own rules of
procedure.  A majority of the number of regular members then serving
shall constitute a quorum; and regular and alternate members present
shall be counted to determine whether there is a quorum.  The Bonus
and Salary Committee shall keep minutes of its meetings, and all
action taken by it shall be reported to the Board of Directors.

     Section 6.     Audit Committee.  The Board of Directors at its
regular annual meeting shall designate an Audit Committee which shall
consist of three or more directors whose membership on the
Committee shall meet the requirements set forth in the rules of the
New York Stock Exchange as amended from time to time.  Vacancies
in the Committee shall be filled by the Board of Directors with
directors meeting the requirements set forth above, giving
consideration to continuity of the committee, and members shall be
subject to removal by the Board at any time.  The Committee shall fix
its own rules of procedure and a majority of the members serving shall
constitute a quorum.  The Committee shall meet at least twice a year
with both the internal and the Corporation's outside auditors present at
each meeting and shall keep minutes of its meetings and all action
taken shall be reported to the Board of Directors.  The Committee
shall review the reports and minutes of any audit committees of the
Corporation's subsidiaries.  The Committee shall review the
Corporation's financial reporting process, including accounting policies
and procedures.  The Committee shall examine the report of the
Corporation's outside auditors, consult with them with respect to their
report and the standards and procedures employed by them in their
audit, report to the Board the results of its study and recommend the
selection of auditors for each fiscal year.  The Committee shall also
oversee the activities of the Corporation's internal audit program.

     Section 7.     Nominating Committee.  The Board of Directors
shall designate a Nominating Committee which shall consist of three or
more directors.  The Committee shall make recommendations to the
Board regarding nominees for election as directors by the stockholders
at each Annual Stockholders' Meeting and make such other
recommendations regarding tenure, classification and compensation of
directors as the Committee may deem advisable from time to time.
The Committee shall fix its own rules of procedure and a majority of
the members serving shall constitute a quorum.

     Section 8.     Other Committees of Board.  The Board of
Directors, by resolution duly adopted, may establish such other
committees of the Board having limited authority in the management of
the affairs of the Corporation as it may deem advisable and the
members, terms and authority of such committees shall be as set forth
in the resolutions establishing the same.

     Section 9.     Ex-Officio Members.  An officer designated as
an ex officio member of a Committee shall be entitled to attend
meetings, but shall not have the power to vote unless such officer is
specifically designated as a voting member of such Committee.

     Section 10.    Management Committees.  The chief executive
officer of the Corporation from time to time may delegate to the
Executive Committee or any other committee of the Board of
Directors, or to such committees as he may establish for the purpose,
such of his management functions as chief executive officer as he may
deem advisable in the best interest of the Corporation.  The members,
terms, authority and procedures of such committees in exercising
management functions shall be as designated by the chief executive
officer.

     When exercising management functions so delegated, reports as
to action taken by such committees need not be submitted to the Board
except where the chief executive officer deems it advisable as a matter
of general information.

     Section 11.    Advisory Committee to Chief Executive Officer.
The Chief Executive Officer may establish such advisory committees
as he may deem advisable to assist him in the administration and
management of the business of the Corporation; such committees shall
consist of officers, employees or consultants to be appointed by the
Chief Executive Officer who shall serve for such terms and have such
authority as may be designated by the Chief Executive Officer.


				 ARTICLE IV.

				  Officers

     Section 1.1    Election.  The officers of the Corporation shall
consist of a Chairman of the Board, a President, one or more Vice
Chairmen of the Board, a Chairman of the Executive Committee, one
or more Vice Presidents (any one or more of whom may be designated
as Executive Vice Presidents or Senior Vice Presidents), a Secretary
and a Treasurer.  In addition, such other officers as are provided for in
Section 3 of this Article may from time to time be elected by the
Board of Directors.  All officers shall hold office until the next annual
meeting of the Board of Directors or until their successors are elected.
The Chairman of the Board, the President, any Vice Chairman of the
Board and the Chairman of the Executive Committee shall be chosen
from among the directors.  Any two officers may be combined in the
same person as the Board of Directors may determine, except that the
President and Secretary may not be the same person.

     Section 2.     Removal of Officers; Vacancies.  Any officer of
the Corporation may be removed summarily with or without cause, at
any time by a resolution passed at any meeting by affirmative vote of a
majority of the number of directors fixed by these By-Laws.
Vacancies may be filled at any meeting of the Board of Directors.

     Section 3.     Other Officers.  Other officers may from time to
time be elected by the Board, including one or more Assistant
Secretaries and Assistant Treasurers, and one or more Divisional
Presidents and Divisional Vice Presidents (any one or more of whom
may be designated as Divisional Executive Vice Presidents or
Divisional Senior Vice Presidents).

     Section 4.     Duties.  The officers of the Corporation shall
have such duties as generally pertain to their offices, respectively, as
well as such powers and duties as are hereinafter provided and as from
time to time shall be conferred by the Board of Directors.  The Board
of Directors may require any officer to give such bond for the faithful
performance of his duties as the Board may see fit.

     Section 5.     Duties of the Chairman of the Board.  The
Chairman of the Board shall be the chief executive officer of the
Corporation and shall serve as Chairman of the Executive Committee
with the power to vote and, except as otherwise provided in these By-
Laws or the resolutions establishing such committees, he shall be ex
officio a member of all other committees of the Board.  He shall
preside at all meetings of the stockholders, the Board of Directors and
the Executive Committee.  In the incapacity or absence of the
President, the Chairman of the Board shall perform the duties and have
the authority of the President.  He may appoint advisory committees as
provided in Section 8 of Article III.  He may sign and execute in the
name of the Corporation deeds, mortgages, bonds, contracts, or other
instruments, except in cases where the signing and the execution
thereof shall be expressly delegated by the Board of Directors or by
these By-Laws to some other officer or agent of the Corporation or
shall be required by law otherwise to be signed or executed.  In
addition, he shall perform all duties incident to the office of Chairman
of the Board and chief executive officer and such other duties as from
time to time may be assigned to him by the Board of Directors.

     Section 6.     Duties of any Vice Chairman of the Board.  Each
Vice Chairman of the Board shall perform the duties incident to the
office of the Vice Chairman of the Board and shall have such other
powers and duties as may from time to time be assigned to him by the
Board of Directors or the Chairman of the Board.  The Vice Chairman
of the Board who is most senior in service with the Corporation shall
perform the duties of the Chairman of the Board in the absence of the
Chairman of the Board.  Any Vice Chairman of the Board may sign
and execute in the name of the Corporation deeds, mortgages, bonds,
contracts and other instruments, except in cases where the signing and
execution thereof shall be expressly delegated by the Board of
Directors or by these By-Laws to some other officer or agent of the
Corporation or shall be required by law otherwise to be signed or
executed.

     Section 7.     Duties of the President.  The President shall be
the chief operating officer and chief administrative officer of the
Corporation, shall be responsible for the execution of the policies of
the Board of Directors and shall have general direction and supervision
over the business of the Corporation and its several officers, subject to
the Chairman of the Board and the Board of Directors.  He shall serve
as a member of the Executive Committee with the power to vote, and
except as otherwise provided in these By-Laws or the resolutions
establishing such committees, he shall be ex officio a member of all
other committees of the Board.  The President may sign and execute in
the name of the Corporation deeds, mortgages, bonds, contracts or
other instruments, except in cases where the signing and the execution
thereof shall be expressly delegated by the Board of Directors or by
these By-Laws to some other officer or agent of the Corporation or
shall be required by law otherwise to be signed or executed.  In
addition, he shall perform all duties incident to the office of the
President and such other duties as from time to time may be assigned
to him by the Board of Directors or the Chairman of the Board.

     Section 8.     Duties of the Vice President.  Each Vice
President of the Corporation (including any Executive Vice President
and Senior Vice President) shall have powers and duties as pertain to
the office of the Vice President and as may from time to time be
assigned to him by the Board of Directors, the Chairman of the Board,
or the President.  When there shall be more than one Vice President of
the Corporation, the Board of Directors may from time to time
designate one of them to perform the duties of the President in the
absence of the President and the Chairman of the Board.  Any Vice
President of the Corporation may sign and execute in the name of the
Corporation deeds, mortgages, bonds, contracts or other instruments,
except in cases where the signing and the execution thereof shall be
expressly delegated by the Board of Directors or by these By-Laws to
some other officer or agent of the Corporation or shall be required by
law otherwise to be signed or executed.

     Section 9.     Duties of the Treasurer.  The Treasurer shall
have charge and custody of and be responsible for all funds and
securities of the Corporation and shall cause all such funds and
securities to be deposited in such banks and depositories as the Board
of Directors from time to time may direct.  He shall in general
perform all the duties incident to the office of Treasurer and such other
duties as from time to time may be assigned to him by the Board of
Directors, the Chairman of the Board, the President, a Vice Chairman
of the Board or the Chairman of the Executive Committee.

     Section 10.    Duties of the Controller.  The Controller shall
maintain adequate accounts and records of all assets, liabilities and
transactions of the Corporation in accordance with generally accepted
accounting practices; shall exhibit at the office of the Corporation his
accounts and records to any of the directors of the Corporation at any
time upon request; shall render such statements of his accounts and
records and such other statements to the Board of Directors and
officers as often and in such manner as they shall require; and shall
make and file (or supervise the making and filing of) all tax returns
required by law.

     Section 11.    Duties of the Secretary.  The Secretary shall act
as secretary of all meetings of the Board of Directors, the Executive
Committee and other Committees of the Board, and the stockholders of
the Corporation, and shall keep the minutes thereof in the proper book
or books to be provided for that purpose.  He shall see that all notices
required to be given by the Corporation are duly given and served;
shall have custody of the seal of the Corporation and shall affix the
seal or cause it to be affixed to all certificates for stock of the
Corporation and to all documents the execution of which on behalf of
the Corporation under its corporate seal is duly authorized in
accordance with the provisions of these By-Laws; shall have custody of
all deeds, leases, contracts and other important corporate documents;
shall have charge of the books, records and papers of the Corporation
relating to its organization and management as a Corporation; shall see
that the reports, statements and other documents required by law
(except tax returns) are properly filed; and shall, in general, perform
all the duties incident to the office of Secretary and such other duties
as from time to time may be assigned to him by the Board of
Directors, the Chairman of the Board, the President, a Vice Chairman
of the Board or the Chairman of the Executive Committee.

     Section 12.    Duties of Divisional Officers.  Divisional
Presidents and Divisional Vice Presidents shall be deemed to be
officers of the Corporation whose duties and authority shall relate only
to the Division by which they are employed, and they may sign and
execute in the name of the Corporation deeds, mortgages, bonds,
contracts and other instruments authorized by the Board that relate only
to the business and properties of such Division.  Other divisional
officers may be designated from time to time by the Board of Directors
and shall serve at the pleasure of the Board and have such duties as
may be assigned by the Board.  Such officers shall be officers of the
respective divisions but shall not be deemed to be officers of the
Corporation.

     Section 13.    Other Duties of Officers.  Any officer of the
Corporation shall have, in addition to the duties prescribed herein or
by law, such other duties as from time to time shall be prescribed by
the Board of Directors, the Chairman of the Board, the President, a
Vice Chairman of the Board or the Chairman of the Executive
Committee.




				 ARTICLE V.

			       Capital Stock

     Section 1.     Certificates.  The shares of capital stock of the
Corporation shall be evidenced by certificates in forms prescribed by
the Board of Directors and executed in any manner permitted by law
and stating thereon the information required by law.  Transfer agents
and/or registrars for one or more classes of the stock of the
Corporation may be appointed by the Board of Directors and may be
required to countersign certificates representing stock of such class or
classes.  In the event that any officer whose signature or facsimile
thereof shall have been used on a stock certificate shall for any reason
cease to be an officer of the Corporation and such certificate shall not
then have been delivered by the Corporation, the Board of Directors
may nevertheless adopt such certificate and it may then be issued and
delivered as though such person had not ceased to be an officer of the
Corporation.

     Section 2.     Lost, Destroyed and Mutilated Certificates.
Holders of the stock of the Corporation shall immediately notify the
Corporation of any loss, destruction or mutilation of the certificate
therefor, and the Board of Directors may in its discretion cause one or
more new certificates for the same number of shares in the aggregate
to be issued to such stockholder upon the surrender of the mutilated
certificate or upon satisfactory proof of such loss or destruction, and
the deposit of a bond in such form and amount and with such surety as
the Board of Directors may require.

     Section 3.     Transfer of Stock.  The stock of the Corporation
shall be transferable or assignable only on the books of the Corporation
by the holders in person or by attorney on surrender of the certificate
for such shares duly endorsed and, if sought to be transferred by
attorney, accompanied by a written power of attorney to have the same
transferred on the books of the Corporation.  The Corporation will
recognize, however, the exclusive right of the person registered on its
books as the owner of shares to receive dividends and to vote as such
owner.

     Section 4.     Fixing Record Date.  For the purpose of
determining stockholders entitled to notice of or to vote at any meeting
of stockholders or any adjournment thereof, or entitled to receive
payment of any dividend, or in order to make a determination of
stockholders for any other proper purpose, the Board of Directors may
fix in advance a date as the record date for any such determination of
stockholders, such date in any case to be not more than seventy (70)
days prior to the date on which the particular action, requiring such
determination of stockholders, is to be taken.  If no record date is
fixed for the determination of stockholders entitled to notice of or to
vote at a meeting of stockholders, or stockholders entitled to receive
payment of a dividend, the date on which notice of the meeting is
mailed or the date on which the resolution of the Board of Directors
declaring such dividend is adopted, as the case may be, shall be the
record date for such determination of stockholders.  When a
determination of stockholders entitled to vote at any meeting of
stockholders has been made as provided in this section such
determination shall apply to any adjournment thereof.




				 ARTICLE VI.

			  Miscellaneous Provisions

     Section 1.     Seal.  The seal of the Corporation shall consist of
a flat-face circular die, of which there may be any number of
counterparts, on which there shall be engraved in the center of the
words "Incorporated - February 15, 1887" and between two concentric
circles around the margin the words "Ethyl Corporation - A Virginia
Corporation".

     Section 2.     Fiscal Year.  The fiscal year of the Corporation
shall end on December 31st in each year, and shall consist of such
accounting periods as may be recommended by the Treasurer and
approved by the Executive Committee.

     Section 3.     Books and Records.  The Corporation shall keep
correct and complete books and records of account and shall keep
minutes of the proceedings of its stockholders and Board of Directors;
and shall keep at its registered office or principal place of business, or
at the office of its transfer agent or registrar a record of its
stockholders, giving the names and addresses of all stockholders, and
the number, class and series of the shares being held.

     Any person who shall have been a stockholder of record for at
least six months immediately preceding his demand or who shall be the
holder of record of at least five per cent (5%) of all the outstanding
shares of the Corporation, upon written demand stating the purpose
thereof, shall have the right to examine, in person, or by agent or
attorney at any reasonable time or times, for any proper purpose, its
books and records of account, minutes and records of stockholders and
to make extracts therefrom.  Upon the written request of any
stockholder, the Corporation shall mail to such stockholder its most
recent published financial statements showing in reasonable detail its
assets and liabilities and the results of its operations.

     The Board of Directors shall, subject to provisions of the
foregoing paragraph of this section, to the provisions of Section 7 of
Article I and to the laws of the State of Virginia, have power to
determine from time to time whether and to what extent and under
what conditions and limitations the accounts, records and books of the
Corporation, or any of them, shall be open to the inspection of the
stockholders.

     Section 4.     Checks, Notes and Drafts.  Checks, notes, drafts
and other orders for the payment of money shall be signed by such
persons as the Board of Directors from time to time may authorize.
When the Board of Directors so authorizes, however, the signature of
any such person may be a facsimile.

     Section 5.     Amendment of By-Laws.  These By-Laws may
be amended or altered at any meeting of the Board of Directors by
affirmative vote of a majority of the number of directors fixed by these
By-Laws.  The stockholders entitled to vote in respect of the election
of directors, however, shall have the power to rescind, alter, amend or
repeal any By-Laws and to enact By-Laws which, if expressly so
provided, may not be amended, altered or repealed by the Board of
Directors.

     Section 6.     Voting of Stock Held.  Unless otherwise
provided by resolution of the Board of Directors or of the Executive
Committee, the Chairman of the Board, and Vice Chairman of the
Board or the President shall from time to time appoint an attorney or
attorneys or agent or agents of this Corporation, in the name and on
behalf of this Corporation, to cast the vote which this Corporation may
be entitled to cast as a stockholder or otherwise in any other
corporation, any of whose stock or securities may be held by this
Corporation, at meetings of the holders of the stock or other securities
of such other corporation, or to consent in writing to any action by any
of such other corporation, and shall instruct the person or persons so
appointed as to the manner of casting such votes or giving such
consent and may execute or cause to be executed on behalf of this
Corporation and under its corporate seal or otherwise, such written
proxies, consents, waivers or other instruments as may be necessary or
proper in the premises; or, in lieu of such appointment, the Chairman
of the Board or the Vice Chairman of the Board who is most senior in
service with the Corporation may attend in person any meetings of the
holders of stock or other securities of any such other corporation and
there vote or exercise any or all power of this Corporation as the
holder of such stock or other securities of such other corporation.

     Section 7.     Restriction on Transfer.  To the extent that any
provision of the Rights Agreement between the Corporation and
Sovran Bank, N.A., as Rights Agent, dated September 24, 1987, is
deemed to constitute a restriction on the transfer of any securities of
the corporation, including without limitation, the Rights, as defined
therein, such restriction is hereby authorized by the By-Laws of the
corporation.

     Section 8.     Control Share Acquisitions Statute.  Article 14.1
of the Virginia Stock Corporation Act ("Control Share Acquisitions")
shall not apply to acquisitions of shares of this Corporation.




<TABLE>

								   EXHIBIT 11.1
		   ETHYL CORPORATION AND SUBSIDIARIES
		   COMPUTATION OF EARNINGS PER SHARE
	  for the years ended December 31, 1995, 1994 and 1993
		(In thousands except per share amounts)
<CAPTION>

						    1995       1994       1993
						 -------    -------    -------
<S>                                              <C>        <C>       <C>
Income before extraordinary item and
   discontinued insurance operations             $73,963    $97,755   $ 90,022
Extraordinary item                                  -          -        (5,000)
						  ------     ------     ------
Income before discontinued insurance operations   73,963     97,755     85,022
Income from discontinued insurance operations       -          -        90,483
						  ------     ------     ------
Net income                                        73,963     97,755    175,505

Less preferred stock dividends
   First Preferred:
      6% Series A, $6.00 per share                  -           (12)       (12)
						  ------     ------     ------
Net income applicable to common stock             73,963     97,743    175,493
						 =======    =======    =======

Average number of shares of common stock
   outstanding                                   118,436    118,427    118,382

Shares issuable upon the assumed exercise of
   outstanding stock options (1)                      10         24         54
						  ------     ------     ------
Shares of common stock and common stock
   equivalents (1) (2)                           118,446    118,451    118,436
						 =======    =======    =======

Earnings per share: (3)
   Income before extraordinary item and
      discontinued insurance operations            $0.62      $0.83      $0.76
   Extraordinary item                               -          -         (0.04)
						  ------     ------     ------
   Income before discontinued insurance operations  0.62       0.83       0.72
   Income from discontinued insurance operations      -          -        0.76
						  ------     ------     ------
   Net income (3)                                  $0.62      $0.83      $1.48
						 =======    =======    =======


Notes:

(1)   For fully-diluted earnings per share, the shares issuable upon the assumed
      execise of outstanding stock options would be 11, 26, and 58 in 1995, 1994,
      and 1993, respective, and the shares of common stock equivalents would have
      been 118,447, 118,453, and 118,440, respectively.

(2)   To determine the average number of shares of common stock and common stock
      equivalents, the average number of common shares and common stock equivalents
      outstanding (actual or assumed for equivalents) during each month were added
      together and the sum was then divided by 12.

(3)   Primary earnings per share and fully-diluted earnings per share are the same
      amounts.


</TABLE>


								 EXHIBIT 11.2
		      ETHYL CORPORATION AND SUBSIDIARIES
		 COMPUTATION OF PRO-FORMA EARNINGS PER SHARE
	     for the years ended December 31, 1995, 1994 and 1993
		   (In thousands except per share amounts)



At the close of business on February 28, 1994, Ethyl completed the spin-off
of its wholly owned subsidiary Albemarle, in the form of a tax-free stock
dividend.  Following the spin-off, Albemarle owns directly or indirectly,
the olefins and derivatives, bromine chemicals and specialty chemical
business formerly owned directly or indirectly by the Company.  As a result
of the aforementioned distribution, the Company believes that the following
pro forma financial information is important to enable the reader to obtain
a meaningful understanding of the Company's results of operations.  The pro
forma information is presented to illustrate the estimated effects of the
distribution of Albemarle on Ethyl on a stand-alone basis and may not
necessarily reflect the future results of operations of Ethyl or what the
earnings or results of operations of Ethyl would have been had Albemarle
operated as a separate, independent company.

<TABLE>
<CAPTION>

						      1995       1994       1993
<S>                                                  <C>        <C>        <C>
Pro-forma income before extraordinary item and
   discontinued insurance operations                 $73,963    $91,479    $74,176
						     =======    =======    =======

Average number of shares of common stock outstanding 118,436    118,427    118,382

Shares issuable upon the assumed exercise of
   outstanding stock options (1)                          10         24         54
						     -------    -------    -------
Shares of common stock and common stock
   equivalents (1) (2)                               118,446    118,451    118,436
						     =======    =======    =======

Pro-forma earnings per share: (3)
   Income before extraordinary item and
      discontinued insurance operations                $0.62      $0.78      $0.63
						     =======    =======    =======

Notes:

(1)   For fully-diluted earnings per share, the shares issuable upon the assumed exercise of
outstanding stock options would be 11, 26, and 58 in 1995, 1994, and 1993, respectively, and
the shares of common stock equivalents would have been 118,447, 118,453, and 118,440,
respectively.

(2)   To determine the average number of shares of common stock and common stock equivalents,
the average number of common shares and common stock equivalents outstanding (actual or
assumed for equivalents) during each month were added together and the sum was then divided
by 12.

(3)   Primary earnings per share and fully-diluted earnings per share are the same amounts.

</TABLE>


			     1995 FINANCIAL REVIEW

     The following  Financial  Review  includes a discussion of the accounts and
operations of the Company and certain  actions taken by Ethyl  Corporation  that
affect them.

     The most  recent  action  is the  Company's  acquisition  of the  worldwide
lubricant  additives  business of Texaco Inc. on February  29,  1996.  While the
following  financial review does not discuss this 1996 transaction,  its effects
are  discussed  in the  subsequent  event  footnote  (See  Note 21 of  Notes  to
Financial  Statements  on page 44),  which also  includes  certain  supplemental
financial statement information.

     The actions taken by the Company also include the September 15, 1994,  sale
of its wholly owned pharmaceuticals subsidiary,  Whitby,  Inc. Earlier in that
year, at the close of business on February 28, 1994,  the Company  completed the
tax-free  spin-off  of  its  wholly-owned   subsidiary,   Albemarle  Corporation
(Albemarle),  which  included  the  operations  of the olefins and  derivatives,
bromine chemicals and specialty  chemicals  businesses.  The results of both the
pharmaceuticals  subsidiary  and  Albemarle  are  included  in the  consolidated
results through those dates.

     The Company also completed the tax-free  spin-off of its  approximately 80%
interest  in First  Colony  Corporation  (First  Colony) on July 1, 1993,  which
included  the  operations  of First Colony Life  Insurance  Company and subsidi-
aries.  The accounts and  operations  of the  Insurance  segment are reported as
"Discontinued Insurance Operations" through that date.

     In addition to the consolidated  information discussed for 1995 versus 1994
and 1994 versus 1993,  pro forma  information  is also provided and discussed to
illustrate the Company's results without the prior-year  results of the spun-off
businesses of Albemarle  Corporation  and First Colony Corporation.  Pro forma
Statements  of  Income  for  prior  years  also are  provided  as  supplementary
information on page 35.

RESULTS OF OPERATIONS
1995 Compared to 1994

NET SALES

     Net sales for 1995 were $960.5  million,  down from $1.17  billion in 1994.
The  reduction  in net sales  resulted  primarily  from the absence of Albemarle
sales in 1995 versus two months of Albemarle sales included in 1994.

     Net sales for 1995 of $960.5  million  were down about $58.6  million  (6%)
from pro forma  (excluding  Albemarle)  net sales of $1.02 billion in 1994.  The
decrease  from  pro  forma  net  sales   primarily   reflected  the  absence  of
pharmaceutical  sales during 1995 versus $48.7 million of sales in 1994 prior to
the sale of this  business on September  15, 1994,  as well as $9.9 million (1%)
lower sales revenue from the petroleum additives business.

     The lower petroleum  additives  revenues were due to lower shipments ($60.7
million), largely offset by the impact of higher selling prices ($50.8 million).
The decrease in shipments reflected  lower  shipments of antiknocks,  lubricant
additives and certain other fuel additives, partly offset by increased shipments
of other refinery fuel additives.  Lead antiknock sales were slightly lower than
the prior year, but the effect of lower  shipments  was nearly offset by higher
selling  prices while sales of certain other fuel additives were well behind the
prior year. Lubricant additives sales were about even with the prior year, while
sales of other refinery fuel additives improved in 1995 from the prior year.

COSTS AND EXPENSES

     Cost of goods sold in 1995  decreased to $636.1 million from $776.5 million
in 1994. The decline in aggregate cost of goods sold occurred  primarily because
of the absence of Albemarle costs during 1995 versus the inclusion of two months
of Albemarle cost of goods sold in 1994.

     Cost of goods sold in 1995 of $636.1  million was down about $21.3  million
(3%) from 1994 pro forma  cost of goods  sold of $657.4  million.  The  decrease
reflected  primarily  the absence of  pharmaceutical  cost of sales  during 1995
versus  about  $16.6  million  in the  1994  period  prior  to the  sale of this
business, and also about $4.7 million lower petroleum additives business cost of
goods sold. The lower petroleum  additives  business cost of goods sold reflects
lower shipments ($35.3 million),  primarily of antiknocks,  lubricant  additives
and other fuel additives,  largely offset by higher costs ($30.6  million).  The
higher costs  include  expenses  reflecting  the Company's  fourth-quarter  1995
decision to terminate a supply  contract  early,  the costs  associated with the
mid-year  shutdown of operations at a contract  manufacturing  site,  costs of a
strike at Feluy,  and higher per-unit raw material  costs,  partly offset by the
lower costs  associated  with starting up the recently  completed  facilities at
several plants (about $4.8 million in 1995 versus about $7.7 million in 1994).

     Average raw materials costs increased  slightly in 1995 over pro forma 1994
due to higher costs of purchased  components  and to foreign  exchange.  Average
energy costs were largely  unchanged,  as lower electricity and steam costs were
substantially offset by higher natural gas prices.

     As a result  of a 6%  decrease  in 1995 net  sales  from 1994 pro forma net
sales and a 3%  decrease  in 1995 cost of goods sold from 1994 pro forma cost of
goods sold,  the gross profit margin  decreased to 33.8% in the 1995 period from
35.5% in the 1994 period.  However,  excluding the impact of the pharmaceuticals
business  in 1994,  the  gross  profit  margin  would  have been 34% in the 1994
period.

     Selling,  general  and  administrative  expenses  combined  with  research,
development and testing expenses decreased to $177.2 million in 1995 from $227.1
million  in  1994.   The  decline   reflects  the  absence  of   Albemarle   and
pharmaceuticals expenses in 1995 versus their inclusion in 1994.

     Selling,   general  and  administrative   expenses,   including   research,
development  and testing  expenses,  in 1995 of $177.2  million  were down $26.8
million  (13%)  from pro forma  1994  expenses  of $204  million.  The  decrease
reflects  primarily the absence of expenses of Whitby,  Inc., during 1995 versus
about  $31.1  million  in  expenses  during  1994  prior  to  the  sale  of  the
pharmaceuticals  business in September 1994,  partially offset by a $4.3 million
increase in petroleum  additives  expenses.  This  increase was primarily due to
higher  research,  development  and  testing  expenses  largely  related  to MMT
approval  activities and higher  salaries and benefits  costs,  partly offset by
lower outside  consulting  costs in 1995 and the 1994 charges related to closing
certain research facilities and certain organizational expenses. As a percentage
of net sales, selling, general and administrative expenses,  including research,
development and testing  expenses,  decreased to 18.5% in 1995 from 20% on a pro
forma basis in 1994.

SPECIAL CHARGES

     The $4.75 million  special charge in 1995 ($4.1 million after income taxes,
or $.04 a share) reflects a provision for an anticipated  legal settlement by an
Ethyl subsidiary with the civil division of the U.S. Department of Justice.  The
$2.7 million of special items in 1994 ($1.7 million after income taxes,  or $.01
a  share)  consists  of  an  $8  million  provision  for  future   environmental
remediation and $2.7 million of other nonrecurring charges, largely offset by an
$8 million gain on the settlement of a lawsuit.

OPERATING PROFIT

     Operating  profit in 1995 was  approximately  15% lower than  during  1994,
which included two months  operating  profit of Albemarle.  Operating  profit in
1995 of  $142.4  million  was  $12.5  million  (8%)  lower  than  1994 pro forma
operating profit of $154.9 million.  The decrease  resulted from lower shipments
(approximately  $25.4  million)  partly offset by higher  margins in antiknocks.
Lower operating profit in lubricant  additives largely reflected lower shipments
and flat margins,  while other fuel additives  results reflected lower shipments
and  lower  margins.  This was  partly  offset by higher  operating  profits  in
refinery fuel  additives due to higher  shipments and margins,  while  antiknock
operating  profit was  essentially even with the prior year.  Higher  research,
development  and testing  expenses in lubricant and certain fuel  additives also
contributed to the lower margins.

     Further  discussion of the lead antiknock  profit  contribution  is covered
under Information About Significant Product Lines beginning on page 19.

INTEREST AND FINANCING EXPENSES

     Interest and financing  expenses in 1995  increased  slightly from the 1994
period reflecting a lower amount of interest capitalized substantially offset by
the  absence  in 1995  of  interest  included  in 1994  for two  months  on debt
transferred  to  Albemarle.  Interest  and  financing  expenses in 1995 of $26.8
million  increased $4.3 million (19%) over 1994 pro forma interest and financing
expenses of $22.5  million.  The increase was primarily due to a lower amount of
interest  capitalized in 1995 ($5.7  million),  a higher  average  interest rate
($0.6  million),  partly  offset  by the  impact  of a lower  average  amount of
long-term debt outstanding during the 1995 period ($2 million).

OTHER (INCOME) EXPENSES, NET

     Other (income)  expenses,  net, was $0.6 million income in 1995 versus $1.2
million in expenses in 1994.  On a pro forma basis,  other  expenses  would have
been $1.8  million in 1994.  The $2.4  million  increase in other income in 1995
from the 1994 pro forma reflects $0.8 million in additional interest income from
greater  amounts  invested  in  short-term  securities  in 1995 than in the 1994
period,  as well as a net  increase in income from various  nonoperating  items,
none of which was individually material.

INCOME TAXES

     Income  taxes in the 1995  period  were $42.2  million,  down about 3% from
$43.4 million in 1994 on income before  income taxes that  decreased  almost 18%
from the prior year,  largely  reflecting  an increase  over the  unusually  low
effective tax rate in 1994 (36.3% in 1995 versus 30.7% in 1994). Income taxes in
1995 increased 8% from pro forma income taxes of $39.2 million in 1994, in spite
of an 11% decrease in income  before  income  taxes due to an increase  over the
previously  mentioned  unusually low effective income tax rate in 1994 (36.3% in
1995 versus 30% in 1994). The 1994 effective tax rate was unusually low, largely
reflecting  the tax benefit on the sale of Ethyl's  pharmaceuticals  subsidiary,
Whitby,  Inc.,  which had a higher  tax basis than book  basis.  (See Note 16 of
Notes to  Financial  Statements  on page 42 for details of changes in  effective
income tax rates.)

1994 Compared to 1993

NET SALES

     Net sales for 1994 were $1.17 billion, down from $1.94 billion in 1993. The
reduction in net sales  resulted  primarily  from two months of Albemarle  sales
being included in 1994 versus 12 months of Albemarle sales included in 1993.

     On a pro forma basis, without the spun-off  businesses,  net sales for 1994
would have been $1.02 billion, down about $16 million (2%) from $1.03 billion in
1993.  The decrease in pro forma net sales  reflected  the effect of the sale of
the  pharmaceuticals  business in September 1994, with  pharmaceutical  revenues
decreasing  by about $22.9  million,  partially  offset by about $6.9 million in
higher  sales  revenue  from the  petroleum  additives  business.  The  increase
represents  about $42.8  million from sales price  increases,  partly  offset by
$35.9 million from lower shipments. Lubricant additives sales increased slightly
due to higher  selling  prices,  primarily in the U.S.,  largely offset by lower
shipments, while lower fuel additives sales reflected lower selling prices. Lead
antiknock  sales were about even with the prior year,  as lower  shipments  were
substantially  offset by higher  selling  prices.  Other refinery fuel additives
sales increased due to higher shipments and selling prices.

COSTS AND EXPENSES

     Cost of goods sold in 1994  decreased to $776.5  million from $1.39 billion
in 1993. The decline in aggregate cost of goods sold occurred  primarily because
of the inclusion of two months of Albemarle cost of goods sold in 1994 versus 12
months included in 1993.

     On a pro forma  basis,  cost of goods sold in 1994  would have been  $657.4
million in 1994,  down about $17.9  million  (3%) from  $675.3  million in 1993.
About $10.7  million of the decrease  reflected  lower  antiknock  and lubricant
additives  shipments,  partly  offset by higher  cost of goods sold per unit and
increased   shipments  of  other  refinery  fuel   additives.   The  absence  of
pharmaceuticals  cost of goods  sold  following  the sale of the  business  also
contributed about $5.6 million to the reduction of cost of goods sold. Lubricant
additives  cost of goods  sold  reflected  higher  costs per unit due in part to
start-up costs of $7.7 million  associated with the  construction and completion
of new and expanded  lubricant  additives  manufacturing  facilities  to replace
production provided by Amoco under a short-term supply agreement,  partly offset
by higher costs incurred in 1993 resulting from an inventory-reduction  program.
Lead antiknock costs were higher due to product sourcing.

     On a pro forma basis,  average raw material unit costs were slightly  lower
in 1994 than in 1993.  Process oils and polybutene  costs were lower, but olefin
costs  increased and other raw material  costs were mixed.  Average energy costs
were  mixed,  with  natural  gas  prices  lower  in  1994  than in  1993,  while
electricity costs remained stable.

     On a pro forma basis,  the gross profit  margin  increased to 35.5% in 1994
from 34.8% in 1993, primarily due to improvements in lubricant additives as well
as in lead antiknocks.

     Selling,   general  and   administrative   expenses   including   research,
development and testing expenses decreased to $227.1 million in 1994 from $348.4
million in 1993  primarily  reflecting  the effect of the spin-off of Albemarle.
The  discontinuance of pharmaceuticals  research  operations of Whitby Research,
Inc.,  at the  end of 1993 as well as the  absence  of  Whitby,  Inc.,  expenses
following the September  sale also  contributed  to the decline.  On a pro forma
basis,  selling,  general  and  administrative  expenses,   including  research,
development  and testing  expenses,  would have been $204 million in 1994,  down
$7.9 million (4%) from $211.9 in 1993. The decrease  primarily  reflects an $8.4
million  effect  from  the  discontinuance  of  the   pharmaceuticals   research
operations of Whitby  Research,  Inc., at the end of 1993 and a decline of $11.4
million of Whitby, Inc., expenses after the sale of the pharmaceuticals business
in September 1994. These decreases were offset partly by a $6.4 million increase
in  research,  development  and testing  expenses  for the  petroleum  additives
businesses  and higher  expenses  for  outside  consulting.  The  benefit of the
work-force-reduction  program  implemented at the end of 1993 was largely offset
by increases in other employee related costs.

     As a percentage of net sales, selling, general and administrative expenses,
including  research,  development and testing expenses  decreased to 20% in 1994
from 20.5% in 1993.

SPECIAL CHARGES

     The $2.7  million of special  charges in 1994 ($1.7  million  after  income
taxes,  or $ .01 per share)  consists  primarily of an $8-million  provision for
future  environmental  remediation as well as $2.7 million in other nonrecurring
charges, largely offset by an $8 million benefit from a legal settlement.

     The $36.1  million of special  charges in 1993 ($22.4  million after income
taxes,  or $.19 per  share)  resulted  from the  development  of a  Company-wide
restructuring  plan which was designed to focus the Company on certain  business
operations,  reduce  operating costs and position the Company for maximum growth
potential.   These  special  charges  would  not  have  occurred   without  this
restructuring  plan,  which included the  provisions  for corporate  downsizing,
plant write-down and related costs. The plant write-down was a noncash charge of
$11.4 million,  which has reduced  depreciation  and  amortization by about $1.5
million a year, but which was  substantially  offset by higher per-unit costs of
the lead antiknock fluids obtained through the Octel  Agreement.  The pro forma
special  charges in 1993 would have amounted to $28.8  million  ($17.8  million
after income taxes, or $.15 per share) consisting primarily of a charge of $14.2
million  related to the decision  to  discontinue  production  at the  Canadian
antiknock facility in 1994, (including an $11.4 noncash charge for write-down of
facilities as well as severance and other related  costs),  a $6 million  charge
covering downsizing costs of Whitby Research, Inc., prior to sale in April 1994,
and  an  $8.6 million   charge  for  various   early   retirement   and  other
work-force-reduction  programs  affecting  approximately  175  employees  in the
petroleum  additives  and  corporate  staffs in the U.S. and Europe,  as well as
relocation costs for certain research and development and administrative groups.
All of the early  retirements and work-force  reductions were completed in early
1994, and  substantially all of the relocations were completed by year-end 1994.
The differences between amounts accrued and costs incurred were de minimis.

OPERATING PROFIT

     Operating  profit in the 1994  period  was  essentially  even with the 1993
period.  However,  1994 included only two months of Albemarle  operating  profit
compared with 12 months of Albemarle operating profit in 1993.  Operating profit
also  reflected  the impact of special  charges of $2.7  million in 1994  versus
$36.1 million in 1993.

     On a pro forma basis,  operating profit in the 1994 period would have shown
an increase of $36 million,  or 30% from 1993, of which $26.1 million was due to
lower special charges in 1994.  Excluding the effects of these special  charges,
pro forma  operating  profit in 1994  increased 7% from 1993,  primarily  due to
higher  profit in  lubricant  additives,  reflecting  higher  margins  primarily
resulting from higher selling prices and improved product mix, as well as higher
pharmaceuticals  profit due to the year-end  1993  shutdown of Whitby  Research,
Inc. This was partly offset by lower fuel additives  profit due to lower margins
and higher  research,  development  and testing  expenses for this product line.
Lead  antiknock  profit in 1994  improved  over  1993,  excluding  the effect of
special charges, primarily because of higher margins in 1994.

INTEREST AND FINANCING EXPENSES

     Interest and financing  expenses in 1994 decreased 42% from the 1993 period
primarily  reflecting the reduction of interest expense  resulting from the debt
transferred  to Albemarle as part of the  spin-off.  On a pro forma basis,  1994
interest and financing  expenses  would have  decreased  $4.2 million (16%) from
1993 due to a $2.2 million  increase in interest  capitalized in 1994 and a $9.6
million  benefit  from a lower  average  interest  rate in 1994 due to the early
redemption of the  Company's  9 3/8%  sinking fund  debentures in December
1993, partly offset by an increase in interest of about $7.6 million reflecting
higher average debt outstanding during the 1994 period.

OTHER EXPENSES (INCOME), NET

     Other expenses (income),  net, amounted to $1.2 million in expenses in 1994
versus $10 million  income in 1993. On a pro forma basis,  other  expenses would
have been $1.8 million in 1994 versus $8.3 million income in 1993. The reduction
in other income on both a  consolidated  and pro forma basis  primarily  results
from the inclusion in 1993 of a pretax gain of about $5.9 million on the sale of
a  financial-services  subsidiary as well as lower  interest  income and certain
charges associated with the sale of Whitby, Inc., in 1994.

INCOME TAXES

     Income tax expense in 1994 was  essentially  even with 1993,  reflecting  a
lower  1994  effective  tax rate  (30.7% in 1994  versus  32.6% in 1993) on a 6%
increase in income  before  income taxes,  extraordinary  item and  discontinued
insurance  operations.  On a pro forma  basis,  income  taxes in 1994 would have
increased  48%,  reflecting  a 30%  increase  in  income  before  income  taxes,
extraordinary item and discontinued  insurance  operations,  as well as a higher
effective  income  tax  rate  (30% in 1994  versus  26.2%  in  1993).  Both  the
consolidated  and pro forma effective tax rates  reflected  various tax benefits
(1994-from the sale of Ethyl's pharmaceuticals subsidiary,  Whitby, Inc.;
1993-from  the  downsizing  of  Whitby  Research,  Inc.,  and  from  the  sale
of a financial-services  subsidiary).  The 1993 rate also included  one-time
charges from 1993 tax  legislation,  and also  reflected the absence of a tax
benefit on operating losses of the Company's former Belgian subsidiary,  which
was included as part of the spin-off of Albemarle.

EXTRAORDINARY ITEM

     In December  1993, the Company  redeemed its $116.25  million 9 3/8%
Sinking Fund  Debentures,  resulting  in an  after-tax  charge of $5  million
($.04 per share). See Note 19 of Notes to Financial Statements on page 43.

DISCONTINUED INSURANCE OPERATIONS

     The Company spun off its  approximate  80% interest in First Colony on July
1, 1993. Accordingly, no income from the insurance operation was reported in the
1994 period, whereas $90.5 million was reported in the 1993 period.

INFORMATION ABOUT
SIGNIFICANT PRODUCT LINES

     Lead antiknock  compounds,  which are sold worldwide to petroleum refiners,
remain one of the Company's largest product lines. The Company estimates that it
accounts  for  approximately  one-third  of the  total  worldwide  sales of lead
antiknock compounds.

     Lead antiknock  compounds have been subject to regulations  restricting the
amount of the product  that can be used in gasoline in the United  States  since
the 1970s and in Canada since 1990. The North American market for these products
in motor vehicles has effectively been eliminated,  but the market for their use
in piston aircraft and certain other applications has remained at about the same
level for years and is expected to remain stable.  As the Company has forecasted
and planned,  the market for lead  antiknock  compounds in other major  markets,
particularly  Western  Europe,  continues  to  decline  as the  use of  unleaded
gasoline grows.

     On a  consolidated  basis,  including  prior year  operations  of  spun-off
businesses  while they were part of Ethyl,  the  contribution  of lead antiknock
compounds to the Company's net sales was about 26% in 1995,  22% in 1994 and 13%
in 1993. The lead antiknock  profit  contribution to the Company's  consolidated
operating profit,  excluding  allocation of corporate expenses,  is estimated to
have been 74% in 1995, 56% in 1994 and 49% in 1993.

     On a pro forma basis,  excluding the spun-off businesses,  the contribution
of lead  antiknock  compounds to net sales would have been about 25% in 1994 and
1993. On a pro forma basis, the estimated contribution to operating profit would
have been approximately 60% in 1994 and 70% in 1993.

     In recent years,  the Company has been able to offset a continuing  decline
in shipments of lead  antiknock  compounds  with higher margins due primarily to
increases in selling  prices.  Any further decline in the use of lead antiknocks
would adversely  affect such sales and profit  contributions  unless the Company
can offset such declines with increased margins.

     The Company has an agreement with The  Associated  Octel  Company  Limited
("Octel")  of London,  England, under  which  Octel  allocates a portion of its
production  capacity  of lead antiknock  compounds  to the Company for sale and
distribution  through the Company's worldwide  network,  and as a result,  the
Company has discontinued production of lead antiknock compounds. The Company had
previously  produced some of its lead  antiknock  compounds at its  subsidiary's
Canadian  plant, and  prior  to July  1994,  the  Company obtained  additional
quantities under a supply  agreement with E.I. DuPont de Nemours & Company.  The
Octel  agreement continues  as long as the  Company determines  that a  market
continues to exist for lead antiknock compounds. Under the agreement with Octel,
which  is cancelable  at  the  Company's option  with  no  minimum   purchase
obligations,  the  Company  has the  right to  purchase  from  Octel  antiknock
compounds  which the Company  estimates will be sufficient to cover its needs in
any  contract  year.  Purchases  are at a fixed  price per pound  with  periodic
escalations and adjustments.

     In addition to the supply agreement, Octel and the Company have agreed that
Ethyl will  distribute  for Octel any of its lead antiknock  compounds that are
shipped in bulk in ocean-going vessels.

     The Company believes the agreements with Octel will assure the Company of
an ongoing  efficient  source of supply  for lead  antiknock  compounds  as the
worldwide demand for these products continues to decline. It does not anticipate
that the absence of antiknock  manufacturing  operations  and the entry into the
Octel supply  agreement will adversely  affect its relations with its customers,
nor  will  these  changes  have a  material  effect  on its  future  results  of
operations.  The Company and Octel  continue to compete  vigorously in sales and
marketing of lead antiknock compounds.

     The Company also sells manganese-based antiknock compounds, HiTEC 3000
performance  additive (MMT), which are used in leaded and conventional  unleaded
gasoline.  The compounds are  manufactured by Albemarle under a long-term supply
contract with Ethyl. MMT has been used in Canadian  unleaded gasoline for nearly
20 years.

     The following paragraphs summarize the events in the successful  completion
of the Company's 17-year effort to market this fuel additive in the U.S.

     The Company  conducted extensive testing of this product prior to filing a
request  in  1990  for  a fuel-additive  waiver  from  the  U.S.  Environmental
Protection  Agency  (EPA) which is  required  in order to begin  marketing  the
additive  for use in conventional  unleaded  gasoline  in the U.S.  The Company
voluntarily  withdrew its waiver  application  in  November  1990 after  public
hearings and detailed exchanges of information with the EPA, when the EPA raised
several health and environmental questions near the end of the 180-day statutory
review period. The Company  continued testing and filed a new waiver request in
July 1991, followed by  additional  public  hearings and detailed  exchanges of
information with the EPA.

     In January 1992, the EPA denied the Company's  application for a waiver. An
appeal was filed with the United  States  Court of Appeals  for the District of
Columbia Circuit contesting the EPA's denial of the application for a waiver for
the use of the additive in unleaded gasoline.  In April 1993, the Court remanded
the case to the EPA for  reconsideration  within  180 days of its denial of the
Company's  waiver  application,  directing  the EPA to consider new evidence and
make a new decision.

     On November 30, 1993, the EPA  determined that emissions data contained in
the Company's application satisfy all Clean Air Act standards, but reported that
it was not  able  to  complete  its  assessment of the  overall  public  health
implications of manganese. The Company and the EPA mutually agreed to an 180-day
extension,  subsequently  extended for an additional six weeks,  to resolve this
last remaining issue.

     In July  1994,  the EPA  refused  to grant  the  waiver  for the use of the
additive in  unleaded gasoline,  finding  that there was  insufficient  data to
alleviate its concerns about the overall public health implications of manganese
despite  their own previous  statements  about  favorable  health  effects.  The
Company  filed an appeal in July 1994,  with the United  States Court of Appeals
for the District of Columbia Circuit seeking relief from the EPA's actions.  The
Court heard oral arguments in Ethyl's appeal on January 13, 1995.

     On April 14, 1995, a three-judge  panel ruled  unanimously in Ethyl's favor
and ordered the EPA to grant the waiver for MMT. The Court's  opinion  noted the
Administrator  of the EPA "violated  the  clear  terms" of the Clean Air Act in
denying Ethyl's waiver application. The EPA granted the waiver on July 11, 1995.

     In a related matter,  a  different  three-judge  panel of the  District of
Columbia  Circuit heard oral arguments on September 11, 1995, in Ethyl's lawsuit
challenging  the EPA's  July 13,  1994,  determination  that the  Company  must
complete additional   manganese   health   testing  before  it  can  obtain  a
"registration"  under the Clean Air Act for sale of MMT as an unleaded  gasoline
fuel  additive.  On October 20, 1995, the Court  unanimously  ordered the EPA to
register MMT for use in unleaded  gasoline  retroactively to November 30,
1993-the date on which the EPA determined that Ethyl's waiver  application
satisfied all applicable Clean Air Act standards.  In addition, the Court
confirmed during the proceedings that if the EPA continues to have health
concerns with reference to the  product,  the Clean Air Act  provides  adequate
provisions  in which to address these issues.  This  decision  eliminated  the
last hurdle to commercial introduction of the product in the U.S.

     Accordingly,  in late  December  1995, Ethyl began sale of MMT to the U.S.
refining industry. It is not practical to determine with certainty the degree to
which  sales  of MMT  will  increase  in 1996 in the  U.S.,  as well as in other
countries.

     In May 1995,  Canada's Minister of  Environment  introduced  a bill in the
Canadian Parliament to ban the inter-provincial  transport of MMT.  Effectively,
passage  of Bill C-94 would ban the use of MMT in that  country.  The  Minister
reacted  to unsubstantiated  claims  made by the  Motor  Vehicle  Manufacturers
Association of Canada (MVMA) about MMT's  compatibility  with automobile exhaust
emission systems.  Ethyl  believes  the MVMA has made its  claims  without  the
support of  credible  studies  or test data.  The  Canadian  Petroleum  Products
Institute  supports Ethyl's view.  Substantial  opposition to Bill C-94 surfaced
during Canadian  Parliamentary sessions in 1995. When Parliament  adjourned in
mid-December 1995, Bill C-94 had not passed the House of Commons. On February 2,
1996, the Prime Minister took administrative actions in the first session of the
35th  Parliament,  causing all bills and motions  currently  before the House of
Commons and the Senate to automatically die, including Bill C-94.

     On February 15, 1996, the Environmental  Defense Fund (EDF)  initiated a
campaign,  using distortions and  half-truths,  to try to prevent refiners from
using MMT in the U.S.  The Company will  continue to  aggressively  defend MMT
against this or any similar campaign which attempts to handicap the marketing of
this product.

FINANCIAL CONDITION
AND LIQUIDITY

     Cash and cash  equivalents  at December 31,  1995,  were about $30 million,
which represents a decrease of about $1.2 million from $31.2 million at year-end
1994, which itself represented a decrease of $17 million from year-end 1993. The
large  decrease  in 1994  primarily  reflected  the  effect of the  spin-off  of
Albemarle at the close of business on February 28, 1994,  whereby  $29.3 million
in cash and cash equivalents was included as part of the spin-off.

     Cash flows from 1995 operating  activities of $149.3 million,  supplemented
by $1.2 million  from cash on hand,  were used  primarily  to provide  funds for
capital  expenditures  of $44.8 million,  to pay cash dividends to  shareholders
totaling $59.2 million and to reduce long-term debt by $47 million.

     Cash flows from 1994 operating activities of $122.2 million,  together with
$47.4  million in additional  long-term  debt and $60.5 million from the sale of
Whitby,  Inc., on September 15, 1994, were used to cover capital expenditures of
$147.3 million and cash dividends to shareholders  of $62.2 million,  as well as
partly replace the reduction of $29.3 million in cash and cash equivalents which
occurred as part of the spin-off of Albemarle.

     Management anticipates that cash  provided  from  operations  in the future
will be  sufficient to cover the Company's  operating  expenses,  service  debt
obligations  and  make  dividend payments to shareholders.

     Ethyl's  long-term  debt,  all of which  is  noncurrent,  amounted  to $303
million at December 31, 1995,  representing a reduction in long-term debt of $47
million from December 31, 1994. In September  1995,  the Company  refinanced its
$200 million 9.8% Notes with lower cost revolving debt. The Company's  long-term
debt as a percent  of  long-term  debt plus  shareholders'  equity  was 42.5% at
December 31, 1995, compared to 47.2% at December 31, 1994. The Company targets a
range of 30% to 50% for its long-term debt ratio.

     The Company's  capital spending program over each of the next three to five
years is expected to be somewhat higher than in 1995, but lower than in 1994 and
1993,  reflecting the completion of major  construction and expansion  programs.
Capital  spending for  environmental  and safety  projects  likely will increase
somewhat  from  current  levels,  except for the  portion of major  construction
projects that is identified as for environmental or safety purposes,  which also
will  reflect the decline in spending on major  projects.  The capital  spending
will be financed primarily with cash provided from operations.

     Ethyl's acquisition searches are primarily for petroleum additives
businesses  and are  normally  for cash,  and are funded  through  internal  and
external sources, including the use of existing credit lines and long-term debt.
On February 29, 1996,  the Company  completed the  acquisition  of the worldwide
lubricant  additives business of Texaco using existing credit lines. The Company
has filed a S-3 shelf  registration for up to $300 million of debt securities or
preferred stock.  The proceeds from occasional sales of businesses  normally are
used to repay long-term debt.

     The amount and timing of  additional  borrowing,  or issuance of stock will
depend on the  Company's  specific  cash  requirements.  See Note 10 of Notes to
Financial Statements on page 37 for information on unused lines of credit.

ENVIRONMENTAL MATTERS

     The Company is subject to federal, state and local requirements  regulating
the handling,  manufacture and use of materials (some of which may be classified
as  hazardous or toxic by one or more  regulatory  agencies),  the  discharge of
materials into the environment and the protection of the environment.  It is the
Company's  policy to comply with these  requirements  and to provide  workplaces
that are safe,  healthful and environmentally  sound for employees and that will
not adversely  affect the safety,  health or environment of communities in which
Ethyl  does  business.  The Company  believes  that as a general  matter  its
policies,  practices  and  procedures  are  properly  designed  to  prevent  any
unreasonable risk of environmental damage, and of resulting financial liability,
in connection with its business.

     To the best of the Company's knowledge,  Ethyl currently is complying with,
and expects to continue to comply in every  material  respect with, all existing
environmental laws,  regulations,  statutes and ordinances,  including the Clean
Air  Act   Amendment   of  1990,   even  though   compliance   with government
pollution-abatement and safety regulations usually increases operating costs and
requires remediation costs and investment of capital that in some cases produces
no monetary  return.  Such  compliance  with federal, state,  local and foreign
environmental  protection  laws has not in the past had,  and is not expected to
have in the future, a material effect upon the Company's financial position.

     Consolidated  environmental  operating  and  remediation  costs  charged to
expense  were  approximately  $20  million in 1995,  $31 million in 1994 and $61
million in 1993 (excluding depreciation of previous capital expenditures).

     On a pro forma basis,  operating and remediation  costs were  approximately
$24 million (which includes the $8 million environmental special charge) in 1994
and $13 million in 1993. Actual operating and remediation costs were $20 million
in 1995 and are  expected  to be somewhat  higher in the next few years than in
1995. The ongoing cost of operations  was about $14 million in 1995,  while 1994
and 1993  amounted to $11 million and $6 million,  respectively,  on a pro forma
basis, with the balance representing  remediation and monitoring costs incurred
or accrued.

     Consolidated  capital  expenditures  for  pollution  abatement  and  safety
projects,  including  such  costs  that are  included  in other  projects,  were
approximately  $4 million in 1995  versus $16 million in 1994 and $30 million in
1993.

     On a pro forma  basis,  such  expenditures  were $14 million in 1994 and $4
million in 1993. For each of the next few years,  capital expenditures for these
types of projects are likely to range from about $3-$5 million.

     Management's  estimates of the effects of  compliance  with governmental
pollution abatement and safety regulations are subject to (1) the possibility of
changes  in  the  applicable   statutes  and   regulations  or  in  judicial  or
administrative construction of such statutes and regulations, (2) uncertainty as
to whether  anticipated  solutions to pollution  problems  will be successful or
whether additional expenditures may prove necessary and (3) the possibility that
emerging  technology will change remediation  methods and reduce remediation and
monitoring costs.

     Among  other  environmental  requirements,  the  Company  is subject to the
federal  Superfund  law, and similar state laws,  under which the Company may be
designated  as a  Potentially  Responsible  Party  (PRP) and may be liable for a
share of the costs  associated  with cleaning up various  hazardous waste sites.
For sites where  Ethyl has been named a PRP,  in all but two cases,  the Company
has been able to  demonstrate  it is only a de minimis  participant  (defined as
actual or  estimated  cost  being  less  than  $50,000)  or a minor  participant
(defined as actual or estimated cost being less than $300,000).  Further, almost
all such sites, including the two largest,  represent  environmental issues that
are quite  mature.  They have been  investigated,  studied  and,  in many cases,
including the two largest,  the remediation  methodology  and the  proportionate
shares of each PRP have been established.  The financial  viability of the other
PRPs is reasonably  assured.  Therefore,  point  estimates for  remediation  and
monitoring costs had been accrued previously, and some or all of the remediation
has been completed.  At some sites where remediation is not complete,  including
one of the largest,  the remediation  and monitoring  probably will continue for
extended periods of time.

     In de minimis PRP matters and in some minor PRP  matters,  the  Company's
policy  generally is to negotiate a consent decree and to pay any apportioned
settlement, enabling the Company to be effectively  relieved  of any  further
liability  as a PRP,  except  for remote contingencies.

     In PRP matters other than those that are de minimis or minor, the Company's
records indicate that unresolved  exposures are not material  individually or in
the aggregate to Ethyl's financial position or results of operations.

     The  Company  reviews  the  status of  significant  existing  or  potential
environmental   issues,   including  PRP  matters,   accrues  and  expenses  its
proportionate  share  of  environmental  remediation  and  monitoring  costs  in
accordance with FASB Statement No. 5 and FASB Interpretation No. 14, and adjusts
reserves,  as  appropriate,  on the basis of additional  information.  The total
gross  liabilities  accrued at December  31, 1995 and 1994,  were  approximately
$41.6  million  and  $38.4  million,  respectively,  with  insurance  recoveries
expected for a significant portion of the amounts. In addition,  the Company has
contingent liabilities for environmental  remediation costs associated with past
operations.  Management expects accrued and contingent amounts may be reduced as
emerging  technologies  are proved to be viable.  The Company  believes that the
cost of remediation of current sites,  which will occur over an extended  period
of time, will not have a material adverse impact on its  consolidated  financial
position but possibly could have a material effect when ultimately resolved,  on
results of operations or liquidity in any quarterly or annual period.

INTRODUCTION TO GEOGRAPHIC  AREAS:  The following table includes the results and
accounts  of the  businesses  spun  off as  Albemarle  Corporation  through  the
spin-off date at the close of business on February 28, 1994.

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
GEOGRAPHIC AREAS:
(In Thousands)
- ---------------------------------------------------------------------------------------------------------------------------
							   1995          1994          1993          1992           1991
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>           <C>           <C>           <C>           <C>
Net sales:
   Domestic unaffiliated:
      United States                                     $  361,751    $  502,427    $  969,438    $  829,432    $  712,826
      Export                                               178,485       217,067       338,944       352,596       323,564
   Transfers to foreign affiliates                         221,159       210,884       258,966       270,887       331,751
   Foreign unaffiliated                                    420,214       454,592       630,008       510,554       498,181
   Elimination of transfers                             $ (221,159)     (210,884)     (258,966)     (270,887)     (331,751)
- ---------------------------------------------------------------------------------------------------------------------------
      Total                                             $  960,450    $1,174,086    $1,938,390    $1,692,582    $1,534,571
===========================================================================================================================
Operating profit:(a) (b)  (c) (d)  (e)
   Domestic                                             $  134,123    $  149,847    $  161,590    $  174,870    $  178,776
   Foreign                                                  31,947        44,828        42,392        35,068        52,058
- ---------------------------------------------------------------------------------------------------------------------------
      Subtotal                                             166,070       194,675       203,982       209,938       230,834
   Unallocated expenses                                    (23,641)      (26,933)      (36,377)      (36,116)      (38,169)
- ---------------------------------------------------------------------------------------------------------------------------
      Operating profit                                     142,429       167,742       167,605       173,822       192,665

Interest and financing expenses                            (26,833)      (25,378)      (44,085)      (62,279)      (59,097)
Gain on sale of 20% of First Colony Corporation                  -             -             -        93,600             -
Other income (expenses), net                                   580        (1,218)        9,987         1,475         1,652
- ---------------------------------------------------------------------------------------------------------------------------
Income before income taxes, extraordinary item,
   cumulative effect of accounting changes and
   discontinued insurance operations                    $  116,176    $  141,146    $  133,507    $  206,618    $  135,220
===========================================================================================================================
Identifiable assets:
   Domestic                                             $  601,854    $  642,814    $1,250,650    $1,155,860    $  975,415
   Foreign                                                 264,973       265,506       628,830       517,390       484,498
   Non-operating assets                                    116,960       122,095       129,718       205,648       110,592
   Net assets of discontinued insurance operations               -             -             -       658,550       909,876
- ---------------------------------------------------------------------------------------------------------------------------
      Total                                             $  983,787    $1,030,415    $2,009,198    $2,537,448    $2,480,381
===========================================================================================================================

</TABLE>

Refer to notes on page 26.

GEOGRAPHIC

     Domestic operating profit includes profit from U.S. export sales and profit
from sales to foreign affiliates of products that are resold in foreign markets.
Intercompany transfers from foreign areas to the United States are not material.
Transfers  between  geographic  areas are made at  prices  intended  to  reflect
arm's-length pricing.

     Net unaffiliated  sales of foreign  subsidiaries for 1995 decreased 8% from
1994, primarily reflecting inclusion of two months of Albemarle's sales in 1994.
Net unaffiliated sales of foreign subsidiaries for 1994 decreased 28% from 1993,
also  primarily  reflecting the inclusion of  Albemarle's  foreign  unaffiliated
sales for two months in 1994 versus 12 months in 1993.

     Net  unaffiliated  sales of foreign  subsidiaries of $420.2 million in 1995
were  about 2%  higher  than pro  forma  sales of $413.4  million  in 1994.  The
increase  was due to higher  shipments  of  lubricant  additives  from  European
subsidiaries to Europe and the Middle East, largely offset by lower shipments of
lead antiknocks from Ethyl's Canadian  subsidiary,  following the discontinuance
of lead antiknock  production at the Canadian lead  antiknock  facility in early
1994. On a pro forma basis,  net unaffiliated  sales of foreign  subsidiaries in
1994 would have been down about 2% from some $422.7 million in 1993. Most of the
decrease was due to lower lead antiknock  sales by Ethyl's  Canadian  subsidiary
and slightly lower sales of lubricant and fuel additives in the Far East.

     Export sales  decreased  18% in 1995 from 1994,  primarily  reflecting  the
inclusion of two months of  Albemarle's  export sales in 1994,  as well as lower
petroleum  additives  sales.  Export  sales  decreased  36% in 1994  from  1993,
primarily  reflecting  the  inclusion of only two months of  Albemarle's  export
sales in 1994 versus 12 months of export sales in 1993.

     Export sales of $178.5  million in 1995  decreased 7% from pro forma export
sales of $191.5  million in 1994,  due to lower  shipments of lubricant and fuel
additives, primarily to the Far East. On a pro forma basis, export sales in 1994
were down about 2% from $194.4  million in 1993 due to lower  shipments  of lead
antiknocks  and lubricant and fuel  additives to the Far East,  partly offset by
increased antiknock shipments to Latin America.

     Foreign operating profit for 1995 decreased 29% from 1994, reflecting lower
operating profit from Ethyl's Canadian  subsidiary  following the discontinuance
of lead antiknock  production and lower operating  profit from Ethyl's  European
subsidiaries, mainly due to lower operating margins. These were partially offset
by the  inclusion  of two  months of  operating  losses of  Albemarle's  foreign
subsidiaries in 1994.  Foreign operating profit for 1994 increased 6% from 1993,
reflecting  primarily the effect of the spin-off,  whereby  Albemarle's  foreign
subsidiaries'  operating  losses are  included  only for the first two months of
1994 versus the  inclusion  of 12 months of operating  losses for 1993,  and the
1993 special charge of $14.2 million related to the discontinuance of production
at Ethyl's Canadian  subsidiary's lead antiknock  facility,  partially offset by
lower operating profit in 1994 following the discontinuance.

     Foreign  operating profit in 1995 of $31.9 million was about 32% lower than
pro forma foreign  operating  profit of $47.2 million in 1994. The reduction was
due to lower operating profit from Ethyl's  Canadian and European  subsidiaries,
mainly due to lower margins.  On a pro forma basis,  foreign operating profit in
1994 was down about 19% from  approximately  $58.1  million in 1993,  because of
lower lead  antiknock  sales by the  Company's  Canadian  subsidiary,  partially
offset by the charge for write-down of the facility in 1993.

     Total assets were $983.8 million at the end of 1995 which was a decrease of
$46.6  million (5%) from the $1,030.4 million at the end of 1994.  About $43
million of the  decrease was due to lower current assets in the U.S.,
reflecting lower accounts  receivable partly offset by higher inventory.

     Total assets were $1,030.4 million at the end of 1994, a decrease of $978.8
million  from  $2,009.2  million at the end of 1993,  primarily  reflecting  the
effect of the spin-off of Albemarle.

INTRODUCTION   TO  SELECTED   QUARTERLY   CONSOLIDATED   FINANCIAL   DATA:   The
first-quarter  1994 information  includes the results of the businesses spun off
as Albemarle Corporation at the close of business on February 28, 1994.

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------
SELECTED QUARTERLY CONSOLIDATED FINANCIAL DATA
(In Thousands Except Earnings Per Share) (Unaudited)
- ---------------------------------------------------------------------------------------------------------

						    First         Second          Third         Fourth
1995                                               Quarter        Quarter        Quarter        Quarter
- ---------------------------------------------------------------------------------------------------------
<S>                                               <C>            <C>            <C>            <C>
Net sales                                         $234,291       $224,530       $241,672       $259,957
Gross profit                                      $ 82,179       $ 70,599       $ 81,918       $ 89,698
Special charge (a)                                $      -       $      -       $  4,750       $      -
Net income                                        $ 21,493       $ 13,006       $ 16,967       $ 22,497
Earnings per share                                $    .18       $    .11       $    .14       $    .19
Shares used to compute earnings per share          118,438        118,443        118,442        118,460

1994
- ---------------------------------------------------------------------------------------------------------
Net sales                                         $389,082       $276,083       $244,935       $263,986
Gross profit                                      $115,541       $107,763       $ 86,856       $ 87,418
Special charges (b)                               $    638       $  1,332       $      -       $    750
Net income                                        $ 20,264       $ 30,378       $ 22,494       $ 24,619
Earnings per share                                $    .17       $    .26       $    .19       $    .21
Shares used to compute earnings per share          118,462        118,454        118,448        118,441
- ---------------------------------------------------------------------------------------------------------
</TABLE>

NOTES TO FINANCIAL TABLES

(a) Operating  profit for 1995  includes a net charge of $4,750  ($4,150  after
    income taxes) for a legal  settlement  provision.

(b) Operating profit for 1994 includes  a net  charge  of $2,720  ($1,690  after
    income  taxes)  including  a fourth-quarter  environmental remediation
    provision of $8,000 as well as certain other charges  largely offset by an
    $8,000 benefit from a  fourth-quarter  legal settlement.

(c) Operating  profit for 1993 includes  special charges  totalling $36,150
    ($22,400 after income taxes) for the write-down of the Canadian subsidiary's
    plant   and   other   costs   of   $14,200,    costs   of   a
    work-force-reduction  program  in the U.S.  and Europe  amounting  to $7,635
    and $14,315  for  downsizing  costs of Whitby  Research,  Inc.,  and
    relocation  of employees and other  related  costs.

(d) Operating  profit for 1992 includes a special charge of $9,500  ($6,000
    after income taxes) for expenses  covering the 1994  relocation  of
    Petroleum  Additives  Division  research  and  development personnel from
    St. Louis, Missouri, to Richmond,  Virginia.

(e) Operating profit for 1991  includes  special  charges of $4,835  ($3,000
    after income taxes) for expenses  covering  the 1992  relocation  of the
    Petroleum  Additives  Division headquarters  to Richmond,  and $6,350
    ($4,000 after income taxes) for expenses and  write-offs  resulting from the
    discontinuance of certain  developmental research programs.

<TABLE>
<CAPTION>

HOW ETHYL USED THE REVENUES IT RECEIVED (1994 EXCLUDES SPUN-OFF OPERATIONS)

     [PIE CHARTS SHOWING PERCENTAGES FOR 1995 AND 1994 WERE PART OF TABLE]

- ------------------------------------------------------------------------------------------
(In Millions) (Unaudited)
						    1995                     1994
					     ---------------------------------------------
<S>                                           <C>          <C>         <C>         <C>
[]  Materials, services, etc.                 $629.8        65.5%      $  682.5     67.1%

[]  Payrolls & employee benefits               119.2        12.4          119.6     11.8

[]  Dividends declared                          59.2         6.2           59.2      5.8

[]  Current income & other taxes                41.6         4.3           41.6      4.1

[]  Interest expense                            26.8         2.8           22.5      2.2

[]  For use in the business including
    expansion & modernization                   84.4         8.8           91.9      9.0
- ------------------------------------------------------------------------------------------
    Total revenues                            $961.0       100.0%      $1,017.3    100.0%
==========================================================================================
</TABLE>


DIVIDEND INFORMATION & EQUITY
PER COMMON SHARE

   Ethyl's current  quarterly  common stock dividend rate of $.125 per share, or
$.50 on an annual basis,  reflects the March 3, 1994 adjustment by the Company's
board of directors of the prior common stock dividend rate to reflect the effect
of the dividend to be paid by Albemarle  Corporation,  which was spun-off at the
close of business on February  28,  1994.  The  combination  of Ethyl's  current
quarterly  dividend  rate of $.125 per share or $.50 on an annual  basis and the
Albemarle dividend,  established at the time of the spin-off,  equals the annual
dividend rate prior to the spin-off.

   Equity per common share at December 31, 1995, was $3.46. This reflects an
increase of about 5% from $3.30 at December 31, 1994.

MARKET PRICES OF COMMON STOCK
& SHAREHOLDER DATA

   The Company's common stock is traded primarily on the New York Stock Exchange
under the symbol EY. The reported  high and low prices by quarters for the years
1995 and 1994 are shown in the following table.

				  1995              1994
- ----------------------------------------------------------------------
			      High      Low       High     Low
- ----------------------------------------------------------------------
First Quarter                11         9 1/2     19 5/8   11 1/8
Second Quarter               12 3/8    10 1/4     13 3/4   11
Third Quarter                11 13/16  10 5/8     13 5/8   10 3/4
Fourth Quarter               13 1/8    10 7/8     11 3/4    9 1/2
- ----------------------------------------------------------------------

   The  first-quarter  1994  common-stock-price  high  was  reached  before  the
spin-off of Ethyl's wholly owned subsidiary, Albemarle Corporation, at the close
of business on February 28, 1994.  Shareholders  of record on that date received
one share of  Albemarle  common stock for every two shares of Ethyl common stock
held.  There  were  118,414,769  shares of Ethyl  common  stock  outstanding  on
February 28, 1994, the distribution date.

   There were 118,443,835 shares of common stock held by 13,079  shareholders of
record as of December 31, 1995.



			  CONSOLIDATED BALANCE SHEETS

INTRODUCTION TO THE CONSOLIDATED FINANCIAL STATEMENTS:  At the close of business
on February 28,  1994,  the Company  completed  the spin-off of its wholly owned
subsidiary,  Albemarle  Corporation.  The  operating  results  of  what  is  now
Albemarle are included in the  Consolidated  Statements of Income,  Consolidated
Statements of Shareholders' Equity and Consolidated Statements of Cash Flows for
the two months ended  February 28, 1994,  and the full year 1993. The Company is
including  certain pro forma  financial  statements to illustrate  the Company's
prior year's estimated  financial  results excluding the operations and accounts
of the businesses spun off (see Note 2 beginning on page 34).

- ------------------------------------------------------------------------------
(In Thousands of Dollars Except Share Data)
- ------------------------------------------------------------------------------
December 31                                              1995          1994
- ------------------------------------------------------------------------------
ASSETS
Current assets:
   Cash and cash equivalents                          $   29,972    $   31,166


   Accounts receivable, less allowance for doubtful
      accounts (1995 - $2,317; 1994 - $2,395)            169,451       229,477

   Inventories:
      Finished goods                                     134,087       118,731
      Work-in-process                                     11,923         9,959
      Raw materials                                       13,285        10,842
      Stores, supplies and other                           6,587         5,531
- ------------------------------------------------------------------------------
							 165,882       145,063

    Deferred income taxes and prepaid expenses            23,207        25,744
- ------------------------------------------------------------------------------
      Total current assets                               388,512       431,450
- ------------------------------------------------------------------------------

Property, plant and equipment, at cost                   713,635       684,379
    Less accumulated depreciation and amortization      (285,327)     (250,012)
- ------------------------------------------------------------------------------

      Net property, plant and equipment                  428,308       434,367
- ------------------------------------------------------------------------------


Other assets and deferred charges                        151,833       144,856

Goodwill and other intangibles - net of amortization      15,134        19,742
- ------------------------------------------------------------------------------

TOTAL ASSETS                                          $  983,787    $1,030,415
==============================================================================

		See accompanying notes to financial statements.



					     Ethyl Corporation & Subsidiaries

- -----------------------------------------------------------------------------
December 31                                             1995          1994
- -----------------------------------------------------------------------------
LIABILITIES & SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                    $ 55,903    $   77,223
   Accrued expenses                                      58,682        73,118
   Dividends payable                                     14,806        14,807
   Income taxes payable                                  16,379        17,652
- -----------------------------------------------------------------------------
	 Total current liabilities                      145,770       182,800
- -----------------------------------------------------------------------------


Long-term debt                                          302,973       349,766


Other noncurrent liabilities                             84,171        78,902


Deferred income taxes                                    40,745        28,010


Shareholders'  equity:
   Common stock ($1 par value)
      Issued - 118,443,835 in 1995 and
      118,434,401 in 1994                               118,444       118,434
   Additional paid-in capital                             2,799         2,706
   Foreign currency translation adjustments               2,090        (2,253)
   Retained earnings                                    286,795       272,050
- -----------------------------------------------------------------------------
							410,128       390,937
- -----------------------------------------------------------------------------

TOTAL LIABILITIES & SHAREHOLDERS' EQUITY               $983,787    $1,030,415

=============================================================================


		See accompanying notes to financial statements.




<TABLE>
<CAPTION>

					     CONSOLIDATED STATEMENTS OF INCOME

(In Thousands of Dollars Except Per-Share Amounts)                                        Ethyl Corporation & Subsidiaries
- ---------------------------------------------------------------------------------------------------------------------------
Years ended December 31                                                              1995           1994            1993
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>           <C>            <C>
Net sales                                                                          $960,450      $1,174,086     $1,938,390
Cost of goods sold                                                                  636,056         776,508      1,386,251
- ---------------------------------------------------------------------------------------------------------------------------
   Gross profit                                                                     324,394         397,578        552,139

Selling, general and administrative expenses                                        100,062         144,455        221,384
Research, development and testing expenses                                           77,153          82,661        127,000
Special charges                                                                       4,750           2,720         36,150
- ---------------------------------------------------------------------------------------------------------------------------
      Operating profit                                                              142,429         167,742        167,605

Interest and financing expenses                                                      26,833          25,378         44,085
Other (income) expenses, net                                                           (580)          1,218         (9,987)
- ---------------------------------------------------------------------------------------------------------------------------

Income before income taxes, extraordinary item
   and discontinued insurance operations                                            116,176         141,146        133,507
Income taxes                                                                         42,213          43,391         43,485
- ---------------------------------------------------------------------------------------------------------------------------
Income before extraordinary item
   and discontinued insurance operations                                             73,963          97,755         90,022

Extraordinary after-tax charge due to early extinguishment of debt                        -               -         (5,000)
- ---------------------------------------------------------------------------------------------------------------------------
Income before  discontinued insurance operations                                     73,963          97,755         85,022

Income from discontinued insurance operations                                             -               -         90,483
- ---------------------------------------------------------------------------------------------------------------------------
Net income                                                                         $ 73,963      $   97,755     $  175,505
===========================================================================================================================

Earnings per share:
   Income before extraordinary item and discontinued insurance operations          $    .62      $      .83     $      .76
   Extraordinary item                                                                     -               -           (.04)
- ---------------------------------------------------------------------------------------------------------------------------

   Income before discontinued insurance operations                                      .62             .83            .72
   Income from discontinued insurance operations                                          -               -            .76
- ---------------------------------------------------------------------------------------------------------------------------
   Net income                                                                      $    .62      $      .83     $     1.48
===========================================================================================================================

</TABLE>


		See accompanying notes to financial statements.





<TABLE>
<CAPTION>

				 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

(In Thousands of Dollars Except Share Data)                                                Ethyl Corporation & Subsidiaries
- ---------------------------------------------------------------------------------------------------------------------------
Years Ended December 31                                    1995                      1994                    1993
- ---------------------------------------------------------------------------------------------------------------------------
						   Shares        Amounts      Shares      Amounts      Shares      Amounts
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>            <C>       <C>            <C>       <C>           <C>
COMMON STOCK
(AUTHORIZED 400,000,000 SHARES)
   Beginning balance                              118,434,401    $118,434  118,405,287   $ 118,405  118,357,515 $  118,358
   Issued upon exercise of stock options
      and SARs                                          9,434          10       75,723          76       75,714         75
   Purchased and retired                                    -           -      (46,609)        (47)     (27,942)       (28)
- ---------------------------------------------------------------------------------------------------------------------------
   Ending balance                                 118,443,835     118,444  118,434,401     118,434  118,405,287    118,405
===========================================================================================================================
ADDITIONAL PAID-IN CAPITAL
   Beginning balance                                                2,706                    2,450                   1,708
   Exercise of stock options and SARs                                  93                      858                   1,374
   Retirement of purchased common stock                                 -                     (602)                   (621)
   Distribution of common stock under bonus plan                        -                        -                     (11)
- ---------------------------------------------------------------------------------------------------------------------------
   Ending balance                                                   2,799                    2,706                   2,450
- ---------------------------------------------------------------------------------------------------------------------------
FOREIGN CURRENCY TRANSLATION ADJUSTMENTS
   Beginning balance                                               (2,253)                  (1,757)                  9,840
   Translation adjustments                                          4,343                    3,647                 (11,597)
   Spin-off of Albemarle Corporation                                    -                   (4,143)                      -
- ---------------------------------------------------------------------------------------------------------------------------
   Ending balance                                                   2,090                   (2,253)                 (1,757)
- ----------------------------------------------------------------------------------------------------------------------------
UNREALIZED GAIN ON MARKETABLE EQUITY SECURITIES
   Beginning balance                                                    -                        -                  64,901
   Unrealized gains                                                     -                        -                  13,326
   Spin-off of First Colony Corporation                                 -                        -                 (78,227)
- ---------------------------------------------------------------------------------------------------------------------------
   Ending balance                                                       -                        -                       -
- ----------------------------------------------------------------------------------------------------------------------------
RETAINED EARNINGS
   Beginning balance                                              272,050                  633,483               1,206,472
   Net income                                                      73,963                   97,755                 175,505
   Cash dividends declared:
      First Preferred stock, $6.00 per share                            -                      (12)                    (12)
      Common stock, $.50 per share in 1995 and 1994
	 and $.60 per share in 1993                               (59,218)                 (59,215)                (71,033)
   Dividend of common stock of Albemarle Corporation,
      at book value                                                     -                 (399,957)                      -
   Dividend of common stock of First Colony Corporation,
      at book value                                                     -                        -                (677,449)
   Redemption of 6% First Preferred stock                               -                       (4)                      -
- ---------------------------------------------------------------------------------------------------------------------------
   Ending balance                                                 286,795                  272,050                 633,483

TOTAL SHAREHOLDERS' EQUITY                                       $410,128                $ 390,937              $  752,581
===========================================================================================================================

</TABLE>

		See accompanying notes to financial statements.



<TABLE>
<CAPTION>

				       CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands of Dollars)                                                                  Ethyl Corporation & Subsidiaries
- ---------------------------------------------------------------------------------------------------------------------------

Years ended December 31                                                                  1995          1994         1993
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>            <C>            <C>
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                      $    31,166    $   48,201     $ 162,988
- ---------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (earnings before discontinued insurance operations in 1993)                73,963        97,755        85,022
   Adjustments to reconcile income to cash flows from operating activities:
      Depreciation and amortization                                                      49,224        53,983       127,456
      Special charges                                                                     4,750        10,720        36,150
      Gain on sale of subsidiary                                                              -        (4,150)       (6,121)
      Deferred income taxes                                                              15,714        10,262        (7,663)
      Changes in assets and liabilities, net of effects from acquisitions:
	 Decrease (increase) in accounts receivable                                      64,771       (29,701)      (16,268)
	 (Increase) decrease in inventories                                             (15,560)        9,166          (918)
	 (Increase) in prepaid expenses                                                  (2,366)       (5,516)         (999)
	 (Decrease) in accounts payable and accrued expenses                            (37,948)       (2,621)      (13,686)
	 (Decrease) in income taxes payable                                              (1,208)       (6,903)       (2,454)
	 Income-tax payment on 1992 gain on sale of 20% of First Colony Corporation           -             -       (60,552)
      Other, net                                                                         (2,003)      (10,775)          166
- ---------------------------------------------------------------------------------------------------------------------------
	    Cash provided from operating activities
	       (before discontinued insurance operations in 1993)                       149,337       122,220       140,133
- ---------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures                                                                 (44,831)     (147,260)     (205,029)
   Acquisitions of businesses (net of $5,369 cash acquired in 1993)                           -             -      (125,431)
   Proceeds from sale of subsidiary                                                           -        60,500        10,000
   Other, net                                                                               217        (8,234)          537
- ---------------------------------------------------------------------------------------------------------------------------
      Cash (used in) investing activities
	 (before discontinued insurance operations in 1993)                             (44,614)      (94,994)     (319,923)
- ---------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Additional long-term debt                                                            153,000        47,400       360,448
   Repayment of long-term debt                                                         (200,000)            -      (230,355)
   Cash dividends paid                                                                  (59,220)      (62,184)      (71,037)
   Cash and cash equivalents of Albemarle spun off as a dividend on February 28, 1994         -       (29,332)            -
   Repurchases of capital stock                                                               -          (649)         (649)
   Other, net                                                                               303           504         1,448
- ---------------------------------------------------------------------------------------------------------------------------
      Cash (used in) provided from financing activities
	 (before discontinued insurance operations in 1993)                            (105,917)      (44,261)       59,855
- ---------------------------------------------------------------------------------------------------------------------------


Net cash used in operations (before discontinued insurance operations in 1993)           (1,194)      (17,035)     (119,935)

Cash provided by discontinued insurance operations                                            -             -         5,148
- ---------------------------------------------------------------------------------------------------------------------------

(Decrease) in cash and cash equivalents                                                  (1,194)      (17,035)     (114,787)

CASH AND CASH EQUIVALENTS AT END OF YEAR                                            $    29,972    $   31,166     $  48,201
===========================================================================================================================

</TABLE>


		See accompanying notes to financial statements.


			 NOTES TO FINANCIAL STATEMENTS

			 Ethyl Corporation & Subsidiaries

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
- --------------------------------------------------------------------------------

   CONSOLIDATION - The consolidated  financial  statements  include the accounts
and operations of Ethyl  Corporation and all of its subsidiaries  (the Company).
All  significant  intercompany  accounts  and  transactions  are  eliminated  in
consolidation.

   BASIS OF PRESENTATION - At the close of business on February 28, 1994,  the
Company  completed  the  spin-off  of its  wholly  owned  subsidiary,  Albemarle
Corporation  (Albemarle),  in the form of a  tax-free  stock  dividend  to Ethyl
common shareholders. The operating results of what is now Albemarle are included
in  the   Consolidated   Statements  of  Income,   Consolidated   Statements  of
Shareholders'  Equity and the Consolidated  Statements of Cash Flows and related
notes to financial  statements  for the two months ended  February 28, 1994, and
the full year 1993.

   On July 1, 1993,  the Company  completed the spin-off of its then  80-percent
interest  in First  Colony  Corporation  (First  Colony) in the form of tax-free
stock dividend to Ethyl common  shareholders.  The Company has accounted for the
financial  results  of First  Colony  prior to the  spin-off  as a  discontinued
insurance operation in accordance with Accounting Principles Board (APB) Opinion
No. 30.

   FOREIGN CURRENCY TRANSLATION - The financial statements of all foreign
subsidiaries  were prepared in their respective local currencies and translated
into U.S.  dollars based on the current  exchange rate at the end of the period
for the balance sheet and a  weighted-average  rate for the period on the
statement of income.  Translation adjustments (net of deferred income tax
benefits  of  $262,000,  $1,481,000  and  $1,164,000  in 1995,  1994  and  1993,
respectively),  are reflected as foreign  currency  translation  adjustments  in
Shareholders'  Equity and accordingly have no effect on net income.  Transaction
adjustments for all foreign subsidiaries are included in income.

   INVENTORIES  -  Inventories  are stated at the lower of cost or market,  with
cost determined on the last-in,  first-out  (LIFO) basis for  substantially  all
domestic  inventories,  and on either  the  weighted-average  cost or  first-in,
first-out basis for other inventories. Cost elements included in work-in-process
and finished-goods inventories are raw materials, direct labor and manufacturing
overhead. Raw materials include purchase and delivery costs. Stores and supplies
include purchase costs.

   PROPERTY, PLANT & EQUIPMENT - Accounts include costs of assets constructed or
purchased,  related  delivery and  installation  costs and interest  incurred on
significant capital projects during their construction periods. Expenditures for
renewals and betterments also are capitalized,  but expenditures for repairs and
maintenance  are expensed as  incurred.  The cost and  accumulated  depreciation
applicable to assets retired or sold are removed from the  respective  accounts,
and gains or losses  therein are  included in income.  Depreciation  is computed
primarily by the straight-line method based on the estimated useful lives of the
assets.

   The Company re-evaluates  property,  plant and equipment based on fair values
or  undiscounted  operating  cash flows whenever  significant  events or changes
occur which might impair recovery of recorded costs, and it writes down recorded
costs of the assets to fair value when recorded costs, prior to impairment,  are
higher.

   ENVIRONMENTAL COMPLIANCE & REMEDIATION  -  Environmental  compliance  costs
include the costs of purchasing and/or constructing assets to prevent, limit and
control pollution or to monitor the environmental status at various locations.
These costs are  capitalized and  depreciated  based on estimated  useful lives.

   Environmental  compliance costs also include  maintenance and operating costs
with respect to pollution-prevention-and-control facilities and administrative
costs. Such operating costs are expensed as incurred.

   Environmental remediation costs of facilities used in current operations are
generally immaterial and are expensed as incurred.    Remediation    costs   and
post-remediation    costs   including post-remediation monitoring costs at
facilities or off-plant disposal sites that relate to an existing  condition
caused primarily by past operations are accrued as liabilities and expensed when
costs can be reasonably estimated.

   GOODWILL & OTHER  INTANGIBLES - Goodwill  acquired  prior to November 1, 1970
($1,652,000) is not being amortized.  Goodwill acquired subsequently ($8,500,000
and $9,815,000 at December 31, 1995 and 1994,  respectively,  net of accumulated
amortization) is being amortized on a straight-line  basis,  over a period of 10
years.  Other  intangibles  ($4,982,000  and $8,275,000 at December 31, 1995 and
1994,  respectively,  net of accumulated  amortization) are being amortized on a
straight-line   basis   primarily  over  periods  from  three  to  seven  years.
Amortization of goodwill and other intangibles  amounted to $4,504,000 for 1995,
$9,379,000  for 1994 and  $14,464,000  for  1993.  Accumulated  amortization  of
goodwill and other  intangibles  was  $17,760,000  and $13,256,000 at the end of
1995 and 1994, respectively.

   The Company re-evaluates  goodwill and other intangibles based on fair values
or  undiscounted  operating  cash flows whenever  significant  events or changes
occur which might impair recovery of recorded costs, and it writes down recorded
costs of the assets to fair value when recorded costs, prior to impairment,  are
higher.



			 NOTES TO FINANCIAL STATEMENTS

   PENSION PLANS & OTHER POSTEMPLOYMENT BENEFITS - Annual costs of pension plans
are determined  actuarially based on Financial Accounting Standards Board (FASB)
Statement  No.  87,  "Employers'  Accounting  for  Pensions."  The policy of the
Company is to fund its U.S.  pension  plans at amounts not less than the minimum
requirements  of the Employee  Retirement  Income  Security Act of 1974.  Annual
costs of other  postretirement  plans are accounted for based on FASB  Statement
No.  106,  "Employers'   Accounting  for  Postretirement   Benefits  Other  Than
Pensions."  The  policy  of the  Company  is to fund its  postretirement  health
benefits  for  retirees  on  a  pay-as-you-go   basis.  Annual  costs  of  other
postemployment  plans for employees who leave the Company for reasons other than
retirement are immaterial and are accounted for based on FASB Statement No. 112,
"Employers' Accounting for Postemployment  Benefits." The Company's policy is to
fund such benefits on a pay-as-you-go basis.

   PROFIT SHARING & EMPLOYEE SAVINGS PLAN - The Company's employees  participate
in the Ethyl-defined  contribution  401(k)  profit-sharing  and employee savings
plan,  which is  generally  available  to all  full-time  and  non-union  hourly
employees.  Certain  other  employees  are  covered by a  collective  bargaining
agreement  pursuant  to the terms of such  agreement.  The plans are funded with
contributions by participants and the Company.  Expenses recorded for the 401(k)
plans  in 1995,  1994  and 1993  were  $2,352,000,  $2,879,000  and  $7,478,000,
respectively.

   RESEARCH, DEVELOPMENT & TESTING EXPENSES  -  Company-sponsored  research,
development  and testing  expenses  related to present and future  products  are
expensed currently as incurred.  Research and development expenses determined in
accordance  with FASB Statement No. 2,  "Accounting for Research and Development
Costs," were $54.5  million,  $49.7 million and $75.6 million in 1995,  1994 and
1993, respectively.

   INCOME TAXES - Income taxes are  determined  based on FASB Statement No. 109,
"Accounting  for  Income  Taxes."   Deferred  tax  liabilities  and  assets  are
recognized  for the expected  future tax  consequences  of events that have been
included in the financial  statements or tax returns.  Deferred tax  liabilities
and assets are  determined  based on  differences  between  financial  statement
carrying amounts and tax bases of assets and liabilities using enacted tax rates
in effect in the years in which the differences are expected to reverse.

   DERIVATIVE INSTRUMENTS & HEDGING OF FOREIGN CURRENCY EXPOSURES  -  The
Company's current policy is not to make use of derivative financial  instruments
but rather to manage foreign currency  exposure by attempting to maintain assets
and liabilities in approximate  balance for each of the major foreign currencies
to which the Company has risk  exposure.  At December 31, 1995,  the Company was
not a party to any derivative financial instruments.

   EARNINGS  PER  SHARE  -  Earnings  per  share  is  computed  after  deducting
applicable   preferred   stock   dividends   from  net   income  and  using  the
weighted-average  number of shares of common stock and common stock  equivalents
outstanding  during the year.  The numbers of shares used in computing  earnings
per share were 118,446,000 in 1995, 118,451,000 in 1994 and 118,436,000 in 1993.


2. SPIN-OFF OF ALBEMARLE CORPORATION:
- --------------------------------------------------------------------------------

   At the close of business on February 28, 1994,  Ethyl  completed the spin-off
of its wholly  owned  subsidiary,  Albemarle,  in the form of a  tax-free  stock
dividend.  Following the spin-off,  Albemarle owned, directly or indirectly, the
olefins and derivatives,  bromine chemicals and specialty  chemicals  businesses
formerly  owned  directly or indirectly  by the Company.  One share of Albemarle
common stock was distributed to Ethyl common  shareholders  for every two shares
of Ethyl common stock held.

SUPPLEMENTAL PRO FORMA CONDENSED STATEMENTS OF INCOME  (UNAUDITED) - As a result
of the aforementioned distribution, the Company believes that the following  pro
forma Condensed Statements of Income are important to enable the reader to
obtain a meaningful understanding of the Company's prior year's results of
operations. The pro forma Condensed Statements of Income are for informational
purposes only to illustrate the estimated effects of the distribution of
Albemarle on Ethyl on a stand-alone  basis and may not necessarily  reflect what
the earnings or results of operations  of Ethyl would have been had  Albemarle
operated as a separate, independent company.

<TABLE>
<CAPTION>


PRO FORMA CONDENSED STATEMENTS OF INCOME (UNAUDITED)
- ----------------------------------------------------------------------------------------------------------------------------------
(In Thousands Except Per-Share Amounts)
- ----------------------------------------------------------------------------------------------------------------------------------
								      1994                               1993
										   Pro                                   Pro
Years Ended December 31                                Historical  Adjustments(a)  Forma      Historical Adjustments(a)  Forma
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>          <C>         <C>          <C>          <C>        <C>
Net sales                                             $1,174,086   $(155,064)  $1,019,022   $1,938,390   $(903,418) $1,034,972
Cost of goods sold                                       776,508    (119,086)     657,422    1,386,251    (710,970)    675,281
- ----------------------------------------------------------------------------------------------------------------------------------
Gross profit                                             397,578     (35,978)     361,600      552,139    (192,448)    359,691
Selling, general & administrative expenses               144,455     (14,471)     129,984      221,384     (85,470)    135,914
Research, development & testing expenses                  82,661      (8,662)      73,999      127,000     (50,994)     76,006
Special charges                                            2,720           -        2,720       36,150      (7,322)     28,828
- ----------------------------------------------------------------------------------------------------------------------------------
Operating profit                                         167,742     (12,845)     154,897      167,605     (48,662)    118,943
Interest & financing expenses                             25,378      (2,873)(b)   22,505       44,085     (17,358)(b)  26,727
Other expenses (income), net                               1,218         543        1,761       (9,987)      1,640      (8,347)
- ---------------------------------------------------------------------------------------------------------------------------------
Income before  income taxes, extraordinary item and
   discontinued insurance operations                     141,146     (10,515)     130,631      133,507     (32,944)    100,563
Income taxes                                              43,391      (4,239)(c)   39,152       43,485     (17,098)(c)  26,387
- ----------------------------------------------------------------------------------------------------------------------------------
Income before extraordinary item and
   discontinued insurance operations                  $   97,755   $  (6,276)  $   91,479   $   90,022   $ (15,846) $   74,176
==================================================================================================================================
Earnings per share based on income
   before extraordinary item and
   discontinued insurance operations (d)               $     .83               $      .78   $      .76              $      .63
==================================================================================================================================

</TABLE>

INTRODUCTION TO NOTES:  The following is a summary of the adjustments  reflected
in the pro forma condensed Statements of Income. Following the distribution,  in
the opinion of management,  expenses of Ethyl would not have differed materially
from the amounts remaining in the Ethyl consolidated  financial statements after
eliminating those expenses attributable to Albemarle.

NOTES:

(a) To eliminate the historical income and expenses of Albemarle for the
    respective periods presented, as if the distribution had occurred on January
    1, 1993.

(b) To eliminate interest expense that would have been incurred by Albemarle on
    debt transferred to Albemarle (as if the distribution  had occurred  on
    January 1,  1993),  including  debt under the credit facility transferred
    from Ethyl.  Interest eliminated under the credit facility was computed at
    the weighted-average interest rates of 3.8% and 3.6% for the two months
    ended  February 28, 1994,  and the year ended December 31, 1993,
    respectively,  less  capitalized  interest of $124,000 and $1,101,000,
    respectively.  Interest  rates  used  to  calculate  the  Albemarle interest
    eliminated  under the credit  facility are those rates that were available
    to Ethyl under its revolving  credit  agreement  during the respective
    periods presented.  Such rates were used because, during management's
    negotiations to obtain the credit  facility,  the rates available to Ethyl
    and Albemarle on a stand-alone basis were  approximately the same.
    Management was advised that these rates would have been the same during the
    respective periods presented.

(c) To record the estimated income-tax effect for the  pro forma adjustments
    described in Notes (a) and (b) for the two months ended February 28, 1994,
    and the year ended December 31, 1993, respectively.

(d) Historical and pro forma earnings per share, based on  income
    before discontinued insurance operations and extraordinary item are computed
    after deducting applicable preferred-stock  dividends from such income and
    using the weighted-average number of shares of common stock and common-stock
    equivalents outstanding for the periods presented.

3. SUPPLEMENTAL CASH-FLOW INFORMATION:
- --------------------------------------------------------------------------------

   Supplemental  information for the Consolidated Statements of Cash Flows is as
follows:

					  (In Thousands)
				     1995         1994        1993
- ---------------------------------------------------------------------
Cash paid during the year for:
  Income taxes                      $22,881     $ 45,513    $110,867
  Interest and financing expenses
   (net of capitalization)           31,390       24,118      45,352
Supplemental investing and
  financing non-cash transactions:
   Dividend of common stock
     of Albemarle Corporation -
     at book value                        -      399,957           -
   Dividend of common stock
     of First Colony Corporation -
     at book value                        -            -     677,449
   Assumption of liabilities in
     connection with the acquisition
     of Potasse et Produits Chimiques
     (PPC) in February 1993               -            -      49,000

   Also see Notes 2 and 20 with respect to spun-off operations.


4. GEOGRAPHIC AREAS:
- --------------------------------------------------------------------------------

   The  geographic  areas table on page 24 (and the related notes on page 26) is
an integral part of the consolidated financial statements. Information about the
Company's geographic areas is presented for the years 1991-1995.  The discussion
of geographic areas information is unaudited.


5. CASH & CASH EQUIVALENTS:
- -------------------------------------------------------------------

   Cash and cash equivalents consist of the following:

					    (In Thousands)
					    1995      1994
- -------------------------------------------------------------------
Cash and time deposits                     $21,167   $31,166
Short-term securities                        8,805         -
- -------------------------------------------------------------------
  Total                                    $29,972   $31,166
===================================================================

   Short-term  securities  (generally  commercial paper maturing in less than 90
days) are stated at cost plus accrued income, which approximates market value.


6. INVENTORIES:
- --------------------------------------------------------------------------------

   Domestic  inventories  stated on the LIFO basis amounted to  $58,750,000  and
$49,889,000  at  December  31,  1995 and  1994,  respectively,  which  are below
replacement cost by approximately $20,310,000 and $17,080,000, respectively.


7. DEFERRED INCOME TAXES & PREPAID EXPENSES:
- --------------------------------------------------------------------------------

   Deferred income taxes and prepaid expenses consist of the following:

					    (In Thousands)
					   1995       1994
- ----------------------------------------------------------------
Deferred income taxes - current           $15,499   $20,404
Prepaid expenses                            7,708     5,340
- ----------------------------------------------------------------
  Total                                   $23,207   $25,744
================================================================


8. PROPERTY, PLANT & EQUIPMENT, AT COST:
- --------------------------------------------------------------------------------

   Property, plant and equipment, at cost, consist of the following:

					   (In Thousands)
					  1995        1994
- --------------------------------------------------------------
Land                                   $  49,346  $  48,781
Land improvements                         29,516     27,947
Buildings                                 94,270     94,224
Machinery and equipment                  489,511    408,982
Capitalized interest                      21,004     19,283
Construction in progress                  29,988     85,162
- --------------------------------------------------------------
  Total                                 $713,635   $684,379
- --------------------------------------------------------------

   The cost of the property,  plant and equipment is  depreciated,  generally by
the straight-line method, over the following useful lives:

Land improvements                                5-30 years
Buildings                                       10-40 years
Machinery and equipment                          3-25 years

   Interest  capitalized on significant  capital projects in 1995, 1994 and 1993
was $2,223,000,  $8,060,000 and $6,864,000,  respectively, while amortization of
capitalized interest (which is included in depreciation expense) was $1,878,000,
$1,294,000 and $3,246,000, respectively.


9. ACCRUED EXPENSES:
- --------------------------------------------------------------------------------

   Accrued expenses consist of the following:

					    (In Thousands)
					   1995       1994
- ----------------------------------------------------------------
Employee benefits, payroll and
  related taxes                            $13,078   $11,871
Other                                       45,604    61,247
- ----------------------------------------------------------------
   Total                                   $58,682   $73,118
================================================================


10. LONG-TERM DEBT:
- --------------------------------------------------------------------------------

   A summary of long-term debt maturities at December 31, 1995, is listed below:

						  (In Thousands)

						       Variable-
				       Variable-         Rate
					 Rate           Medium-
					 Bank            Term
					 Loans           Notes         Total
- --------------------------------------------------------------------------------
1996                                                                       -
1997                                                   $ 6,750       $ 6,750
1998                                                     6,750         6,750
1999                                                     6,750         6,750
2000                                   $270,000          6,750       276,750
2001                                                     6,750         6,750
- --------------------------------------------------------------------------------
				       $270,000        $33,750       303,750
================================================================================
Less unamortized discount                                               (777)
- --------------------------------------------------------------------------------
Total long-term debt at December 31, 1995                           $302,973
================================================================================


   The  Company  has an  unsecured  competitive  advance  and  revolving  credit
facility  agreement  with a group of banks  permitting  it to  borrow up to $500
million. Fees of up to 3/8 of 1% per annum are assessed on the unused portion of
the commitment. The credit facility permits borrowing for the next four years at
various  interest  rate  options.  The facility  contains a number of covenants,
representations  and events of default typical of a credit facility agreement of
this size and nature,  including  financial  covenants  requiring the Company to
maintain consolidated  indebtedness (as defined) of not more than 60% of the sum
of  shareholders'   equity  (as  defined)  and  consolidated   indebtedness  and
maintenance  of  minimum  shareholders'  equity of at least  $250  million.  The
Company was in compliance  with such covenants at December 31, 1995.  Under this
agreement,  $270 million was borrowed at December 31, 1995. Amounts  outstanding
at  February  16,  2000,  mature  on  that  date.   Average  interest  rates  on
variable-rate bank loans during 1995 and 1994 were 6.4% and 4.5%, respectively.

   The Company also has four  uncommitted  agreements  with banks  providing for
immediate  borrowings up to a maximum of $155 million at the  individual  bank's
money-market  rate. No amounts were borrowed under these  agreements at December
31, 1995. The average  interest  rates on borrowings  during 1995 and 1994 under
these agreements were 6.1% and 4.0%, respectively.

   The  Company's  $33.75-million  variable-rate  (ranging  from  8.6% to 8.86%)
Medium-Term  Notes were  issued in five  series (1  through 5) of $6.75  million
each, which are due annually in serial order at 100% of their principal  amount,
beginning December 15, 1997, through December 15, 2001.


11. OTHER NONCURRENT LIABILITIES:
- ----------------------------------------------------------------

   Other noncurrent liabilities consist of the following:

					    (In Thousands)
					   1995       1994
- ----------------------------------------------------------------
Provision for environmental remediation
  and future shutdown costs                $52,511  $47,609
Other                                       31,660   31,293
- ----------------------------------------------------------------
   Total                                   $84,171  $78,902
================================================================

12. CAPITAL STOCK:
- --------------------------------------------------------------------------------

   SHAREHOLDER RIGHTS PLAN - Pursuant to a Rights Agreement dated September 24,
1987,  the Company  distributed  one Preferred  Stock,  Series B purchase  right
("Right")  for each  outstanding  share of Common Stock to the  shareholders  of
record on October 5, 1987. Unless the Board of Directors directs otherwise,  one
additional  Right will be issued with respect to each additional share of Common
Stock  issued prior to the  occurrence  of certain  potential  change-in-control
events. The Rights become  exercisable upon certain potential  change-in-control
events.  When  exercisable,   the  Rights  entitle  holders  to  purchase  2.522
one-thousandth of a share (subject to adjustment) of Preferred Stock,  Series B,
and upon the  occurrence  of  certain  events,  the  Rights  entitle  holders to
purchase  shares of Common  Stock at a  substantial  discount.  Exercise  of the
Rights  will  cause  substantial  dilution  to a person or group  attempting  to
acquire  control of the Company  without the approval of the Board of Directors.
The Board of Directors  may, under certain  circumstances,  cause the Company to
redeem the Rights in whole,  but not in part, at a price of $.01 per Right.  The
Rights expire on September 24, 1997, if not redeemed earlier. The Rights have no
voting or dividend privileges. Until such time as the Rights become exercisable,
they are attached to and do not trade separately from the Common Stock.

   STOCK-OPTION PLAN - The Company has an incentive  stock-option  plan, whereby
incentive  stock  options  and  nonqualifying  stock  options  may be granted to
officers  and other key  employees  to purchase a specified  number of shares of
common stock at a price not less than the fair market value on the date of grant
and for a term not to exceed 10 years.  Certain options become  exercisable upon
the attainment of specified earnings  objectives or market price appreciation of
the Company's  common stock. The remaining  options become  exercisable one year
after the grant date. In addition to the stock options, the optionee also may be
granted a stock  appreciation  right (SAR).  To date,  SARs  generally have been
granted for the same number of shares subject to related  options.  During 1994,
the Board of Directors of the Company  unanimously  adopted and the shareholders
approved an amendment to the Company's  incentive  stock option plan  increasing
the number of shares  issuable  under the option plan by 5,900,000 to 11,900,000
and  established  an annual  limit of  200,000 on the number of shares for which
options  may be granted to an  individual.  Activity  in 1993,  1994 and 1995 is
shown below:


					  Shares     Option Prices
- ---------------------------------------------------------------------
Outstanding at January 1, 1993            653,518    $20.07-$31.49
Adjustments for First Colony spin-off     238,711    $13.22-$20.73
Exercised                                 (71,865)   $13.22-$28.74
Surrendered upon exercise of SARs         (59,212)   $14.49-$26.13
Lapsed                                   (153,539)   $15.94-$31.49
- ---------------------------------------------------------------------
Outstanding at December 31, 1993          607,613    $13.22-$20.73
Granted                                 3,042,000    $       12.50
Adjustment for Albemarle spin-off         168,650    $ 9.00-$14.11
Exercised                                 (73,475)   $ 9.00-$17.20
Surrendered upon exercise of SARs         (48,402)   $ 9.86-$18.85
Lapsed                                   (413,112)   $ 9.86-$20.73
- ---------------------------------------------------------------------
Outstanding at December 31, 1994        3,283,274    $ 9.00-$14.11
Exercised                                  (9,434)   $       10.85
- ---------------------------------------------------------------------
Outstanding at December 31, 1995        3,273,840    $ 9.00-$14.11
=====================================================================

   All of the  unexercised  options and related SARs granted  prior to 1994 were
exercisable at December 31, 1995, while 582,400 of the stock options and related
SARs granted in 1994 were exercisable at December 31, 1995. On December 31, 1994
and 1995, 6,156,014 shares were available for grant.

   During 1995, the FASB issued Statement of Financial  Accounting Standards No.
123,  "Accounting for Stock-Based  Compensation."  This standard,  which will be
effective  for the fiscal year ended  December  31,  1996,  defines a fair value
method  of  accounting  for  employee  stock  option  plans and  similar  equity
instruments,  but also allows for continued use of present accounting  standards
for  measuring  expense  for the  employee  compensation  costs of these  plans.
Entities electing to remain with present  accounting  standards to measure costs
must make  certain pro forma  disclosures  as if the fair value based method had
been  applied.  The Company plans to continue  recognizing  expense for employee
stock-based  compensation  under the current APB Opinion No. 25 methodology  and
expects  incremental  pro  forma  amounts  disclosed  to be  immaterial  to 1996
earnings.

   REDEEMABLE PREFERRED STOCK - The Cumulative First Preferred 6% Series A stock
of 2002 shares, which was previously  outstanding,  was called for redemption in
December 1994 at $101 per share, plus accrued dividends.

13. GAINS ON FOREIGN CURRENCY:
- --------------------------------------------------------------------------------

   Foreign currency  transaction  adjustments resulted in gains of $1,827,000 in
1995, $1,968,000 in 1994 and $1,725,000 in 1993 and are included in income.


14. CONTRACTUAL COMMITMENTS & CONTINGENCIES:
- --------------------------------------------------------------------------------

   Rental expense was $13,703,000 for 1995, $17,120,000 for 1994 and $29,680,000
for 1993.

   The Company has a number of operating lease agreements primarily for office
space, transportation equipment and storage facilities.

   Future lease payments for the next five years for all noncancelable leases as
of December 31, 1995, are $8,481,000 for 1996,  $5,152,000 for 1997,  $2,005,000
for 1998, $1,133,000 for 1999, $865,000 for 2000, and amounts payable after 2000
are $3,907,000.

   Contractual obligations for plant construction and purchases of real property
and equipment amounted to approximately $10,600,000 at December 31, 1995.

   The Company and Albemarle  entered into agreements,  dated as of February 28,
1994,  pursuant to which the Company and Albemarle agreed to coordinate  certain
facilities  and services of adjacent  operating  sites at plants in  Orangeburg,
South Carolina; Houston, Texas; and Feluy, Belgium. In addition, the Company and
Albemarle  entered into  agreements  providing  for the blending by Albemarle of
Ethyl's additive products and the production of antioxidants and manganese-based
antiknock compounds at the Orangeburg plant. Ethyl was billed  approximately $48
million in connection with these agreements during both 1995 and 1994.

   The Company is from time to time subject to routine litigation  incidental to
its business.  The Company is not a party to any pending litigation  proceedings
that are expected to have a materially  adverse effect on the Company's  results
of operations or financial  condition.  Further,  no additional  disclosures are
required in conformity with FASB Statement No. 5,  "Accounting for
Contingencies,"  due to immateriality.

   At December 31, 1995 and 1994,  the Company had accruals of  $41,600,000  and
$38,400,000,  respectively,  for  environmental  liabilities.  In developing its
estimates  of  environmental  remediation  and  monitoring  costs,  the  Company
considers,  among other things,  risk-based  assessments  of the  contamination,
currently available  technological  solutions,  alternative cleanup methods, and
prior Company experience in remediation of contaminated  sites, all of which are
based on presently  enacted laws and  regulations.  Amounts  accrued do not take
into consideration  claims for recoveries from insurance.  Although studies have
not been completed for certain sites, some amounts generally are estimated to be
expended over extended  periods.  When specific amounts within a range cannot be
determined, the Company has accrued the minimum amount in that range.

   Environmental  exposures  are  difficult  to assess and estimate for numerous
reasons including the complexity and differing  interpretations  of regulations,
lack of reliable data,  multiplicity of possible solutions,  and length of time.
As the scope of the Company's  environmental  contingencies becomes more clearly
defined,  it is possible that  expenditures  in excess of those amounts  already
accrued may be necessary.  However, management believes that these overall costs
are  expected to be incurred  over an extended  period of time and, as a result,
such   contingencies  are  not  expected  to  have  a  material  impact  on  the
consolidated financial position or liquidity of the Company, but they could have
a material  adverse  effect on the Company's  results of operations in any given
future quarterly or annual period.


15. PENSION PLANS & OTHER POSTRETIREMENT BENEFITS:
- --------------------------------------------------------------------------------

   U.S. PENSION PLANS - The Company has noncontributory  defined-benefit pension
plans  covering  most U.S.  employees.  The  benefits  for these plans are based
primarily on years of service and employees' compensation. The Company's funding
policy  complies  with the  requirements  of federal law and  regulations.  Plan
assets  consist  principally  of common  stock,  U.S.  government  and corporate
obligations and group annuity contracts. The pension information for all periods
includes amounts related to the Company's salaried plan and to the hourly plans.

   The major  changes  from 1993 to 1994 in the  following  tables  reflect  the
effects of the  spin-off of  Albemarle  at the close of business on February 28,
1994,  with the  related  wage-roll  plans and a portion  of the  salaried  plan
identified with employees who were transferred to Albemarle. Some of the changes
from 1994 to 1995  reflect the absence of the impact of the  Albemarle  plans in
1995 versus the inclusion of two months' effects in 1994.

   As a result of the spin-off,  plan assets and projected  benefit  obligations
reported at December 31, 1993,  were reduced by $286,035,000  and  $240,278,000,
respectively,  as of January 1, 1994.  The expected  returns and  interest  cost
reported for 1994 and 1995 are computed based upon the lesser amounts.


The components of net pension income are as follows:

					 (In Thousands)
Years ended December 31             1995      1994       1993
- -------------------------------------------------------------------
Return on plan assets:
Actual return                     $48,411   $ 32,018   $ 50,130
Actual return (higher)
  lower than expected             (17,612)     3,256      3,679
- -------------------------------------------------------------------
Expected return                    30,799     35,274     53,809
Amortization of transition asset    4,277      4,730      6,995
Service cost (benefits earned
  during the year)                 (2,821)    (5,462)   (12,355)
Interest cost on projected
  benefit obligation              (22,753)   (24,122)   (36,978)
Amortization of prior
  service costs                    (2,683)    (2,958)    (4,318)
- -------------------------------------------------------------------
Net pension income                $ 6,819   $  7,462   $  7,153
===================================================================

   Amortization of the transition asset is based on the amount determined at the
date of adoption of FASB Statement No. 87.

   Net pension income and plan obligations are calculated using assumptions of
estimated discount and interest rates and rates of projected  increases in
compensation.  The discount  rate on projected benefit obligations was primarily
assumed to be 7.0% at December 31, 1995, 8.25% at December 31, 1994, and 6.75%
at December 31, 1993. The assumed  interest rate at the  beginning  of each year
is the same as the  discount  rate at the end of each prior year. The rates of
projected compensation increase were assumed to be primarily 4.5% at December
31, 1995, 1994 and 1993. The expected  long-term rate of return on plan assets
was assumed to be primarily  9% each year.  Net pension income  (preceding page)
is determined using  assumptions as of the beginning of each year. Funded status
(table below) is determined using assumptions as of the end of each year.

   The following  table  presents a  reconciliation  of the funded status of the
U.S.  pension  plans to prepaid  pension  expense,  which is  included in "Other
assets and deferred charges:"

					     (In Thousands)
Years ended December 31                      1995       1994
- ----------------------------------------------------------------
Plan assets at fair value                  $387,484  $367,471
Less actuarial present value of
  benefit obligations:
   Accumulated benefit obligation
     (including vested benefits of
     $298,293 and $271,458, respectively)   302,079   274,346
   Projected compensation increase           18,015    13,666
- ----------------------------------------------------------------
   Projected benefit obligation             320,094   288,012
Plan assets in excess of projected
  benefit obligation                         67,390    79,459
Unrecognized net loss (gain)                  1,609   (16,087)
Unrecognized transition asset being
  amortized principally over 16 years       (26,584)  (30,861)
Unrecognized prior-service costs
  being amortized                            22,897    24,992
- ----------------------------------------------------------------
Prepaid pension expense                   $  65,312  $ 57,503
================================================================

   One of the  Company's  U.S.  pension  plans  is  the  supplemental  executive
retirement plan (SERP), which is an unfunded defined benefit plan. The actuarial
present value of accumulated  benefit  obligations related to the Company's SERP
totalled   $11,999,000   and   $10,263,000   at  December  31,  1995  and  1994,
respectively.  The prepaid pension expense asset in the table above is net of an
accrued pension expense  liability of $10,443,000 and $9,255,000  related to the
SERP at December 31, 1995 and 1994,  respectively.  Pension expense for the SERP
totalled  $1,456,000,  $1,459,000  and  $1,550,000  for  1995,  1994  and  1993,
respectively.

   FOREIGN PENSION PLANS - Pension  coverage for  employees  of the  Company's
foreign subsidiaries is provided through separate plans.  Obligations under such
plans are systematically provided for by depositing funds with trustees or under
insurance  policies.  1995,  1994 and 1993  pension  cost for  these  plans  was
$1,195,000, $3,317,000 and $2,265,000, respectively. The actuarial present value
of  accumulated  benefits at December  31, 1995 and 1994,  was  $15,570,000  and
$12,159,000,  substantially  all of which was vested,  compared  with net assets
available for benefits of $18,811,000 and $15,571,000, respectively.

   CONSOLIDATED  - Consolidated  net pension income for 1995,  1994 and 1993 was
$5,624,000, $4,145,000 and $4,888,000, respectively.

   OTHER POSTRETIREMENT BENEFITS - The Company also provides postretirement
medical benefits and life insurance for certain groups of retired employees
which it accounts for based on FASB Statement No. 106.

   The Company  continues  to fund  medical  and life  insurance  benefit  costs
principally  on a  pay-as-you-go  basis.  Although the  availability  of medical
coverage after retirement varies for different groups of employees, the majority
of employees who retire from the Company before  becoming  eligible for Medicare
can  continue  group  coverage  by paying the full cost of a  composite  monthly
premium  designed to cover the claims incurred by active and retired  employees.
The availability of group coverage for Medicare-eligible retirees also varies by
employee group with coverage  designed  either to supplement or coordinate  with
Medicare. Retirees generally pay a portion of the cost of the coverage.

   The components of net periodic postretirement benefit cost are as follows:

						 (In Thousands)
Years ended December 31                           1995      1994
- -----------------------------------------------------------------------
Service cost (benefits attributed to employee
  service during the year)                      $  (720)   $(1,789)
Interest cost on accumulated postretirement
  benefit obligation                             (3,654)    (4,419)
Amortization of prior service cost                   72          -
Actual return on plan assets                      2,309      2,101
- -----------------------------------------------------------------------
Net periodic postretirement benefit cost        $(1,993)   $(4,107)
=======================================================================

   Summary information on the Company's plans is as follows:

						 (In Thousands)
Years ended December 31                           1995      1994
- ----------------------------------------------------------------------
Accumulated postretirement benefit
 obligation (APBO) for:
   Retirees                                     $40,277    $41,985
   Fully eligible, active plan participants       2,669      2,008
   Other active plan participants                10,163      7,709
- ----------------------------------------------------------------------
						 53,109     51,702
Plan assets at fair value                       (25,615)   (24,447)
Unrecognized prior service cost                     863          -
Unrecognized net (loss) gain                       (270)       717
- ----------------------------------------------------------------------
Accrued postretirement benefit cost             $28,087    $27,972
======================================================================

   Plan assets are held under an  insurance  contract  and  reserved for retiree
life-insurance  benefits.

   As a  result  of the  spin-off,  plan  assets  and projected benefit
obligations reported at December 31, 1993, were reduced by  approximately
$7,242,000 and  $46,002,000,  respectively,  as of January 1, 1994.  The
expected  returns and interest  costs  reported for 1995 and 1994 are computed
based on the lesser amounts.

   The discount rate used in determining the APBO was 7.0% at December 31, 1995,
8.25% at  December  31,  1994 and  6.75% at  December  31,  1993.  The  expected
long-term  rate of return on plan assets used in  determining  the net  periodic
postretirement  benefit  cost was 9% in 1995 and  1994,  and the  estimated  pay
increase was 4.5% at December 31, 1995,  1994 and 1993. The assumed  health-care
cost  trend  rate  used in  measuring  the  accumulated  postretirement  benefit
obligation  was 14% in 1993,  13% in 1994 and 12% in 1995,  declining  by 1% per
year to an ultimate rate of 7%, except that  managed-care  costs were assumed to
begin at 11% in 1993,  10% in 1994 and 9% in 1995,  declining  by 1% per year to
6%.

   If the  health-care  cost-trend  rate  assumptions  were increased by 1%, the
APBO, as of December 31, 1995, would be increased by approximately $3.1 million.
The  effect of this  change on the sum of the  service  cost and  interest  cost
components  of net  periodic  postretirement  benefit  cost for 1995 would be an
increase of about $0.3 million.

   CHANGES IN ESTIMATES  - The  lower  discount  rate at  December  31,  1995,
increased the pension  accumulated benefit obligation by about $31.3 million and
the pension  projected  benefit  obligation  by about $33.2  million.  The lower
discount  rate at December 31, 1995,  increased the  postretirement  accumulated
benefit obligation by approximately $6.3 million. The rate-change effects on net
pension  income  and  postretirement  benefit  costs  are  not  material  to the
Company's financial statements.

16. INCOME TAXES:
- --------------------------------------------------------------------------------

   Income before income taxes,  extraordinary  item and  discontinued  insurance
operations, and current and deferred income taxes are composed of the following:

				      (In Thousands)

Years ended December 31            1995     1994        1993
- -------------------------------------------------------------------
Income  before  income  taxes,
  extraordinary  item and
  discontinued  insurance
  operations:
   Domestic                    $  90,409   $103,083     $121,486
   Foreign                        25,767     38,063       12,021
- -------------------------------------------------------------------
     Total                     $116,176    $141,146     $133,507
===================================================================
Current income taxes:
   Federal                     $  15,442   $ 19,451     $ 33,195
   State                           2,409      3,109        4,171
   Foreign                         8,648     10,569       13,782
- -------------------------------------------------------------------
     Total                        26,499     33,129       51,148
- -------------------------------------------------------------------
Deferred income taxes:
   Federal                        12,002      6,180      (10,944)
   State                           1,427        (45)        (282)
   Foreign                         2,285      4,127        3,563
- -------------------------------------------------------------------
     Total                        15,714     10,262       (7,663)
- -------------------------------------------------------------------
Total income taxes             $  42,213   $ 43,391     $ 43,485
===================================================================

   The significant differences between the U.S. federal statutory rate and the
effective income tax rate are as follows:

					      % of Income
					   Before Income Taxes
- ----------------------------------------------------------------------
					  1995    1994     1993
- ----------------------------------------------------------------------
Federal statutory rate                    35.0%   35.0%    35.0%
State taxes, net of federal tax benefit    2.1     1.8      1.9
Foreign sales corporation benefit         (0.6)   (1.2)    (1.8)
Research tax credit                       (1.7)      -        -
Provision for legal settlement             0.9       -        -
Gain on sale of subsidiary                   -    (3.8)    (1.7)
Deferred-tax benefit attributable to
  Whitby Research downsizing                 -       -     (7.0)
Higher net tax on foreign related
  operations primarily due to absence
  of tax benefit on significant losses
  of Belgian subsidiary                      -       -      3.9
Increase in federal deferred taxes to
  enacted 35% rate                           -       -      1.8
Other items, net                           0.6    (1.1)     0.5
- ----------------------------------------------------------------------
Effective income tax rate                 36.3%   30.7%    32.6%
======================================================================

   Deferred income taxes result from temporary differences in the recognition of
income and expenses for financial and income tax reporting  purposes,  using the
liability or balance sheet method.  Such temporary  differences result primarily
from differences  between the financial statement carrying amounts and tax bases
of assets  and  liabilities  using  enacted  tax rates in effect in the years in
which the differences are expected to reverse.

   Federal income tax legislation enacted in 1993 increased the corporate income
tax rate to 35%  retroactive to January 1, 1993. This rate was applied to all
future years and  resulted in an increase in the deferred  income tax liability
and a decrease in net income of $2.3 million, or $.02 per share in 1993.  The
deferred  income  tax  assets and  deferred  income tax  liabilities recorded on
the balance sheets as of December 31, 1995 and 1994, are as follows:

					    (In Thousands)
Deferred tax assets:                       1995       1994
- ----------------------------------------------------------------
  Environmental reserves                  $14,720   $12,892
  Future employee benefits                  3,873     3,903
  Undistributed earnings of
   foreign subsidiaries                     5,657     7,267
  Intercompany profit in inventories        3,497     4,916
  Inventory capitalization                    905       654
  Facilities write-down and other costs     2,758     5,555
  Foreign currency translation adjustment     262     1,481
  Other                                     3,887     3,510
- ----------------------------------------------------------------
Deferred tax assets                        35,559    40,178
- ----------------------------------------------------------------
Deferred tax liabilities:
  Depreciation                             36,063    25,259
  Future employee benefits                 14,302    11,441
  Capitalization of interest                1,287     2,011
  Other                                     9,153     9,073
- ----------------------------------------------------------------
Deferred tax liabilities                   60,805    47,784
- ----------------------------------------------------------------
Net deferred tax liabilities              $25,246   $ 7,606
================================================================
Reconciliation to financial statements:
Current tax assets                        $15,499   $20,404
Deferred tax liabilities                   40,745    28,010
- ----------------------------------------------------------------
Net deferred tax liabilities              $25,246   $ 7,606
================================================================

   Based on current U.S. income tax rates, it is anticipated  that no additional
U.S.  income  taxes  would be  incurred  if the  unremitted  earnings  of the
Company's  foreign  subsidiaries  were  remitted  to  Ethyl  Corporation  due to
available foreign tax credits.

17. FAIR VALUE OF FINANCIAL INSTRUMENTS:
- --------------------------------------------------------------------------------

   The following  methods and  estimates  were used by the Company in estimating
the fair values of its outstanding  financial instruments in conformity with the
disclosure requirements of FASB Statement No. 107, "Disclosures About Fair Value
of Financial Instruments."

   CASH & CASH EQUIVALENTS - The carrying value approximates fair value.

   LONG-TERM DEBT - The fair value of the Company's  long-term debt is estimated
based on current rates  available to the Company for debt of the same  remaining
duration.

   The estimated fair values of Ethyl's financial instruments are as follows:

					(In Thousands)
				      Carrying     Fair
					Value      Value
- ------------------------------------------------------------
December 31, 1995

Cash and cash equivalents            $ 29,972    $  29,972
Long-term debt, including
  current maturities                 $302,973     $306,279

December 31, 1994
Cash and cash equivalents            $ 31,166    $  31,166
Long-term debt, including
  current maturities                 $349,766     $360,489


18. SPECIAL CHARGES:
- --------------------------------------------------------------------------------

   A special  charge in 1995  amounting to $4,750,000  ($4,150,000  after income
taxes, or $0.04 per share) covered a provision for the cost of an expected legal
settlement by a subsidiary.

   Special  charges in 1994  amounted to  $2,720,000  ($1,690,000  after  income
taxes, or $.01 per share) consisting of a charge of $10,720,000  primarily for a
provision for environmental remediation as well as other costs largely offset by
the benefit of an $8,000,000 legal settlement.

   Special  charges for 1993 amounted to $36,150,000  ($22,400,000  after income
taxes,  or $.19  per  share),  of  which  $14,200,000  was  incurred  for  plant
write-down and other related costs in connection with the Company's  decision to
discontinue  production  of lead  antiknock  compounds  at Ethyl's  subsidiary's
Sarnia,  Ontario,  plant. This decision resulted from entering into an agreement
with The Associated Octel Company whereby Ethyl is assured of an ample long-term
supply of lead antiknock compounds. The remainder of the special charges related
to costs of work-force reductions in the U.S. and Europe amounting to $7,635,000
and $14,315,000 for downsizing  costs of Whitby  Research,  Inc.,  relocation of
employees and other miscellaneous costs.


19. EXTRAORDINARY CHARGE:
- --------------------------------------------------------------------------------

   The  extraordinary  charge of  $5,000,000,  or $.04 per share  (net of income
taxes of  $3,000,000),  due to early  extinguishment  of debt  results  from the
Company redeeming its $116.25-million 93/8% Sinking Fund Debentures due December
15,  2016,  on  December  15,  1993,  at a  redemption  price of $105.081 of the
principal  amount  and the  write-off  of  remaining  deferred  financing  costs
associated with the sinking fund debt.


20. DISCONTINUED INSURANCE OPERATIONS:
- --------------------------------------------------------------------------------

   On  July 1,  1993,  the  Company's  80-percent  investment  in  First  Colony
Corporation   was  spun  off  in  a  tax-free   distribution  to  the  Company's
shareholders.  The  distribution  consisted  of the net assets of the  Company's
investment in First Colony  Corporation  totaling  $757,211,000  less unrealized
gains on marketable equity securities  amounting to $78,227,000 (net of deferred
income taxes of $40,299,000)  and  retroactive  income tax charges of $1,535,000
due to a change in federal tax legislation.

   The  results  of  operations  during  the  first  six  months of 1993 were as
follows:

STATEMENT OF INCOME                           (In Thousands)
						Six Months
						   Ended
						 June 30,
						   1993
- --------------------------------------------------------------------
Revenues                                        $737,137
Benefits and expenses                            566,174
- --------------------------------------------------------------------
Income before income taxes                       170,963
Income taxes                                      58,316
- --------------------------------------------------------------------
Net income                                       112,647
Less provision for minority interest              22,164
- --------------------------------------------------------------------
Income from discontinued
  insurance operations                          $ 90,483
====================================================================

21. SUBSEQUENT EVENT:
- --------------------------------------------------------------------------------

ACQUISITION OF TEXACO LUBRICANT ADDITIVES BUSINESS (UNAUDITED) - On February 29,
1996, the Company completed the acquisition of the worldwide lubricant additives
business  of Texaco  Inc.,  including  manufacturing  and  blending  facilities,
identifiable  intangibles and working capital. The acquisition,  to be accounted
for under  the  purchase  method,  included  a cash  payment  of $135.9  million
(subject to adjustment  based on final  working  capital  determinations)  and a
future  contingent  payment of up to $60 million.  The cash payment was financed
primarily under the Company's  revolving credit agreement.  The payment of up to
$60 million will become due on February 26, 1999,  with interest  payable on the
contingent debt until such date. The actual amount of the contingent payment and
total interest will be determined using an agreed-upon  formula based on volumes
of certain acquired product lines shipped during the calendar years 1996 through
1998,  as  specified  in  the  contingent   note   agreement.   Texaco  retained
substantially all noncurrent liabilities.


		MANAGEMENT'S REPORT ON THE FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


						Ethyl Corporation & Subsidiaries

   Ethyl  Corporation's  management  has prepared the financial  statements  and
related  notes  appearing on pages 28 through 44 in  conformity  with  generally
accepted accounting principles. In so doing, management makes informed judgments
and estimates of the expected  effects of certain events and transactions on the
reported  amounts  of  assets  and  liabilities  at the  dates of the  financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting periods.  Financial data appearing elsewhere in this annual report are
consistent with these financial statements. However, actual results could differ
from the estimates on which these financial statements are based.

   The Company  maintains a system of internal  controls to provide  reasonable,
but not absolute,  assurance of the reliability of the financial records and the
protection  of assets.  The  internal  control  system is  supported  by written
policies and procedures,  careful selection and training of qualified  personnel
and an extensive internal audit program.

   These financial  statements  have been audited by Coopers & Lybrand,  L.L.P.,
independent  certified  public  accountants.  Their audit was made in accordance
with  generally  accepted  auditing  standards  and included a review of Ethyl's
internal  accounting  controls to the extent  considered  necessary to determine
audit procedures.

   The audit  committee  of the board of  directors,  composed  only of  outside
directors,  meets  with  management,   internal  auditors  and  the  independent
accountants to review accounting,  auditing and financial reporting matters. The
independent  accountants  are  appointed by the board on  recommendation  of the
audit committee, subject to shareholder approval.


		       REPORT OF INDEPENDENT ACCOUNTANTS
- --------------------------------------------------------------------------------




certified public accountants    Riverfront Plaza West       in principal areas
				901 East Byrd Street        of the world
				Suite 1200
				Richmond, Virginia 23219
				Telephone (804) 697-1900




TO THE BOARD OF DIRECTORS & SHAREHOLDERS OF ETHYL CORPORATION

   We have  audited  the  accompanying  consolidated  balance  sheets  of  Ethyl
Corporation and Subsidiaries (the Company) as of December 31, 1995 and 1994, and
the related  consolidated  statements of income,  shareholders'  equity and cash
flows for each of the three years in the period ended  December 31, 1995.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

   We  conducted  our audits in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

    In our opinion,  the financial  statements referred to above present fairly,
in  all  material  respects,   the  consolidated  financial  position  of  Ethyl
Corporation  and  Subsidiaries  as of  December  31,  1995  and  1994,  and  the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1995, in conformity  with generally
accepted accounting principles.




/s/ COOPERS & LYBRAND L.L.P.
January 29, 1996



			       FIVE-YEAR SUMMARY

					       Ethyl Corporation & Subsidiaries
- --------------------------------------------------------------------------------

INTRODUCTION TO THE FIVE-YEAR SUMMARY:  The following Five-Year Summary includes
the results of the  businesses  spun off as  Albemarle  Corporation  through the
spin-off  date at the close of business  on February  28,  1994.  The  financial
position  and other data after that date  reflect the impact of the  spin-off of
Albemarle. The results and net assets of the Insurance segment, spun off on July
1, 1993, are reported as discontinued insurance operations.

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------------
(In Thousands Except Per-Share Amounts)
Years Ended December 31                                                          1995                     1994             1993
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>                    <C>              <C>
RESULTS OF OPERATIONS
Net sales                                                                      $960,450               $1,174,086       $1,938,390
Costs and expenses                                                              813,271                1,003,624        1,734,635
Special charges (1)                                                               4,750                    2,720           36,150
- ----------------------------------------------------------------------------------------------------------------------------------
   Operating profit                                                             142,429                  167,742          167,605
Interest and financing expenses                                                  26,833                   25,378           44,085
Gain on sale of 20% of First Colony Corporation (2)                                   -                        -                -
Other (income) expenses, net                                                       (580)                   1,218           (9,987)
- ----------------------------------------------------------------------------------------------------------------------------------
Income  before  income  taxes,   extraordinary  charge,
  cumulative  effect  of accounting changes and discontinued
  insurance operations                                                          116,176                  141,146          133,507
Income taxes                                                                     42,213                   43,391           43,485
- ----------------------------------------------------------------------------------------------------------------------------------
Income before extraordinary charge, cumulative effect of accounting
changes and discontinued insurance operations                                    73,963                   97,755           90,022
Extraordinary after-tax charge due to early extinguishment of debt (3)                -                        -           (5,000)
Cumulative effect of accounting changes for: (4)
   Postretirement health-care benefits (net of tax)                                   -                        -                -
   Deferred income taxes                                                              -                        -                -
- ----------------------------------------------------------------------------------------------------------------------------------
Income before discontinued insurance operations                                  73,963                   97,755           85,022
Income from discontinued insurance operations                                         -                        -           90,483
- ----------------------------------------------------------------------------------------------------------------------------------
Net income                                                                     $ 73,963               $   97,755       $  175,505
==================================================================================================================================
FINANCIAL POSITION AND OTHER DATA
Total assets - before discontinued insurance operations                        $983,787               $1,030,415       $2,009,198
Net assets of discontinued insurance operations                                       -                        -                -
- ----------------------------------------------------------------------------------------------------------------------------------
   Total                                                                       $983,787               $1,030,415       $2,009,198
==================================================================================================================================
Continuing Operations:
   Working capital                                                             $242,742               $  248,650       $  407,182
   Current ratio                                                              2.67 to 1                2.36 to 1        2.25 to 1
   Depreciation and amortization                                               $ 49,224               $   53,983       $  127,456
   Capital expenditures                                                          44,831                  147,260          205,029
   Acquisitions of businesses                                                         -                        -          125,431
   Gross margin as a % of net sales                                                33.8                     33.9             28.5
   Research, development and testing expenses (5)                              $ 77,153               $   82,661       $  127,000
Long-term debt (6)                                                              302,973                  349,766          686,986
Redeemable preferred stock                                                            -                        -              200
Common and other shareholders'  equity                                          410,128                  390,937          752,581
Long-term debt as a % of total capitalization (6)                                  42.5                     47.2             47.7
Net income as a % of shareholders' equity                                          18.5                     17.1             16.3

COMMON STOCK
Earnings per share:
   Income before extraordinary charge, cumulative effect
     of accounting changes and discontinued insurance operations               $    .62               $      .83       $      .76
   Extraordinary charge                                                               -                        -             (.04)
   Cumulative effect of accounting changes                                            -                        -                -
- ----------------------------------------------------------------------------------------------------------------------------------
      Income before discontinued insurance operations                               .62                      .83              .72
      Income from discontinued insurance operations                                   -                        -              .76
- ----------------------------------------------------------------------------------------------------------------------------------
      Net income                                                               $    .62               $      .83       $     1.48
==================================================================================================================================
Shares used to compute earnings per share                                       118,446                  118,451          118,436
Dividends per share:
   Cash dividends declared                                                     $    .50               $      .50       $      .60
   Dividend of common stock of Albemarle Corporation, at book value                   -                     3.38                -
   Dividend of common stock of First Colony Corporation, at book value                -                        -             5.72
- ----------------------------------------------------------------------------------------------------------------------------------
      Total                                                                    $    .50               $     3.88       $     6.32
==================================================================================================================================
Equity per share (7)                                                           $   3.46               $     3.30       $     6.36
- ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>


<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
(In Thousands Except Per-Share Amounts)
Years Ended December 31                                                                       1992               1991
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>                <C>
RESULTS OF OPERATIONS
Net sales                                                                                   $1,692,582         $1,534,571
Costs and expenses                                                                           1,509,260          1,330,721
Special charges (1)                                                                              9,500             11,185
- ----------------------------------------------------------------------------------------------------------------------------
   Operating profit                                                                            173,822            192,665
Interest and financing expenses                                                                 62,279             59,097
Gain on sale of 20% of First Colony Corporation (2)                                            (93,600)                 -
Other (income) expenses, net                                                                    (1,475)            (1,652)
- ----------------------------------------------------------------------------------------------------------------------------
Income  before  income  taxes,   extraordinary  charge,
  cumulative  effect  of accounting changes and discontinued
  insurance operations                                                                         206,618            135,220
Income taxes                                                                                    99,373             41,168
- ----------------------------------------------------------------------------------------------------------------------------
Income before extraordinary charge, cumulative effect of accounting
changes and discontinued insurance operations                                                  107,245             94,052
Extraordinary after-tax charge due to early extinguishment of debt (3)                               -                  -
Cumulative effect of accounting changes for: (4)
   Postretirement health-care benefits (net of tax)                                            (34,348)                 -
   Deferred income taxes                                                                        19,616                  -
- ----------------------------------------------------------------------------------------------------------------------------
Income before discontinued insurance operations                                                 92,513             94,052
Income from discontinued insurance operations                                                  162,472            112,616
- ----------------------------------------------------------------------------------------------------------------------------
Net income                                                                                  $  254,985         $  206,668
============================================================================================================================
FINANCIAL POSITION AND OTHER DATA
Total assets - before discontinued insurance operations                                     $1,878,898         $1,570,505
Net assets of discontinued insurance operations                                                658,550            909,876
- ----------------------------------------------------------------------------------------------------------------------------
   Total                                                                                    $2,537,448         $2,480,381
============================================================================================================================
Continuing Operations:
   Working capital                                                                          $  327,840         $  318,716
   Current ratio                                                                             1.71 to 1          2.25 to 1
   Depreciation and amortization                                                            $  105,765         $   89,879
   Capital expenditures                                                                        157,412            166,148
   Acquisitions of businesses                                                                  136,500             24,035
   Gross margin as a % of net sales                                                               29.2               31.9
   Research, development and testing expenses (5)                                           $  111,698         $  114,732
Long-term debt (6)                                                                             711,736            810,849
Redeemable preferred stock                                                                         200                200
Common and other shareholders'  equity                                                       1,401,279          1,219,313
Long-term debt as a % of total capitalization (6)                                                 33.7               39.9
Net income as a % of shareholders' equity                                                         19.5               18.2

COMMON STOCK
Earnings per share:
   Income before extraordinary charge, cumulative effect
     of accounting changes and discontinued insurance operations                            $      .90         $      .80
   Extraordinary charge                                                                              -                  -
   Cumulative effect of accounting changes                                                        (.12)                 -
- ----------------------------------------------------------------------------------------------------------------------------
      Income before discontinued insurance operations                                              .78                .80
      Income from discontinued insurance operations                                               1.37                .95
- ----------------------------------------------------------------------------------------------------------------------------
      Net income                                                                            $     2.15         $     1.75
============================================================================================================================
Shares used to compute earnings per share                                                      118,380            118,380
Dividends per share:
   Cash dividends declared                                                                  $      .60         $      .60
   Dividend of common stock of Albemarle Corporation, at book value                                  -                  -
   Dividend of common stock of First Colony Corporation, at book value                               -                  -
- ----------------------------------------------------------------------------------------------------------------------------
      Total                                                                                 $      .60         $      .60
============================================================================================================================
Equity per share (7)                                                                        $    11.84         $    10.31
- ----------------------------------------------------------------------------------------------------------------------------

</TABLE>


(1) Special charge in 1995 consists of a provision for a  legal settlement
    ($4,150 after income taxes). 1994 consists of $10,720 primarily for a
    provision for environmental remediation as well as other costs, largely
    offset by the benefit of an $8,000 legal settlement (totalling $1,690 after
    income taxes). 1993 includes the write-down of the Canadian plant and other
    related costs of $14,200, costs of work-force reductions in the U.S. and
    Europe amounting to $7,635, and $14,315 for downsizing costs of Whitby
    Research, Inc., and relocation of employees and other related costs
    (totalling $22,400 after income taxes). 1992 includes charges for the
    relocation of the Petroleum Additives Division R&D personnel ($6,000 after
    taxes). 1991 includes expenses and write-offs of $6,350 resulting from the
    discontinuance of certain  developmental  research programs  as well  as
    expenses  of  $4,835 covering the relocation of the Petroleum Additives
    Division headquarters ($7,000 after income taxes).

(2) Resulted  from the December 1992 sale of  approximately  20% of First Colony
    Corporation stock ($30,200 after income taxes).

(3) The extraordinary  after-tax charge is the result of the early  redemption
    of the  $116,250,  9-3/8% Sinking Fund  Debentures,  net of income taxes of
    $3,000.

(4) Change in accounting  for postretirement health benefits ($54,460 before
    income taxes) and deferred income taxes in accordance with FASB Statements
    No. 106 and  109,respectively,  adopted effective January 1, 1992.

(5) Research and development  expenses  determined in accordance  with FASB
    Statement No. 2 were $54,475 for 1995,  $49,651 for 1994, $75,624 for 1993,
    $73,831 for 1992 and $69,119 for 1991.

(6) The  reduction in long-term debt in 1994 reflects $384,924 of debt
    transferred to Albemarle at the close of business on February 28, 1994.
    Excluding the debt and net assets of the businesses  spun off,  the
    consolidated  debt-to-total-capitalization  ratio at December 31, 1993,
    would have been 46.2%.  1992 includes $250 million of debt of First  Colony
    Corporation  spun off July 1,  1993.

(7) Based on the  number of common shares  outstanding at the end of each year.
    The decline in 1994 reflects the dividend of common stock of Albemarle
    Corporation of $3.38 per share at book value. The decline in 1993 reflects
    the dividend of common stock of First Colony Corporation of $5.72 per share
    at book value.




							   EXHIBIT 22

			    LIST OF SUBSIDIARIES





The following is a list of the significant subsidiaries of the registrant
as of March 1, 1996.  Each such subsidiary does business under its corporate
name.


						 Jurisdiction of
Subsidiary                                       Incorporation

EID Corporation                                  Liberia

Ethyl Additive N.V.                              Belgium

Ethyl Asia Pacific Company                       Virginia

Ethyl Brasil Aditivos S.A.                       Brazil

Ethyl Canada Inc.                                Province of Ontario, Canada

Ethyl Europe S.A.                                Belgium

Ethyl Foreign Sales Corporation                  U.S. Virgin Islands

Ethyl Interamerica Corporation                   Delaware

Ethyl Japan Corporation                          Japan

Ethyl Korea Limited                              Korea

Ethyl Mineraloel-Additive GmbH                   Germany

Ethyl Petroleum Additives, Inc.                  Delaware

Ethyl Petroleum Additives Limited                United Kingdom

Ethyl Shipping Company Limited                   United Kingdom



						Exhibit 23


		      CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the incorporation by reference in the registration
statements of Ethyl Corporation and Subsidiaries on Forms S-8 
(File Nos. 2-78933 and 33-31899)of our report dated January 29,
1996, on our audits of the consolidated financial statements
of Ethyl Corporation and Subsidiaries as of December 31, 1995
and 1994, and for the years ended December 31, 1995, 1994, and
1993, appearing on page 45 of the Ethyl Corporation 1995 Annual
Report, which report is incorporated by reference in this Annual 
Report on Form 10-K.

			       COOPERS & LYBRAND L.L.P.

Richmond, Virginia
March 27, 1996


<TABLE> <S> <C>

<ARTICLE> 5
<CIK>    0000033656
<NAME>       ETHYL CORPORATION
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                           29972
<SECURITIES>                                         0
<RECEIVABLES>                                   169451
<ALLOWANCES>                                      2317
<INVENTORY>                                     165882
<CURRENT-ASSETS>                                388512
<PP&E>                                          713635
<DEPRECIATION>                                  285327
<TOTAL-ASSETS>                                  983787
<CURRENT-LIABILITIES>                           145770
<BONDS>                                         302973
<COMMON>                                        118444
                                0
                                          0
<OTHER-SE>                                      291684
<TOTAL-LIABILITY-AND-EQUITY>                    983787
<SALES>                                         960450
<TOTAL-REVENUES>                                960450
<CGS>                                           636056
<TOTAL-COSTS>                                   818021
<OTHER-EXPENSES>                                  (580)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               26833
<INCOME-PRETAX>                                 116176
<INCOME-TAX>                                     42213
<INCOME-CONTINUING>                              73963
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     73963
<EPS-PRIMARY>                                      .62
<EPS-DILUTED>                                      .62
        

</TABLE>


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