FEDERAL MOGUL CORP
10-K405/A, 1997-08-18
MOTOR VEHICLE PARTS & ACCESSORIES
Previous: VANGUARD EXPLORER FUND INC, 497, 1997-08-18
Next: FIDELITY DEVONSHIRE TRUST, 497, 1997-08-18



<PAGE> 1

               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.   20549
                     ------------------------
                           FORM 10-K/A

                         AMENDMENT NO. 1

          Annual Report Pursuant to Section 13 or 15(d) of
                 The Securities Exchange Act of 1934

            For the fiscal year ended December 31, 1996
                   Commission File Number:  1-1511
                      ------------------------
                      FEDERAL-MOGUL CORPORATION
         (Exact name of Registrant as specified in its charter)
     Michigan                                            38-0533580
(State or other jurisdiction of              (IRS Employer I.D. No.)
incorporation or organization)
        26555 Northwestern Highway, Southfield, Michigan   48034
(Address of principal executive offices)                 (Zip code)
  Registrant's telephone number including area code:  (810) 354-7700

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

                                        Name of each exchange on
     Title of Each Class                     which registered
     -------------------                ------------------------
Common Stock and Rights to Purchase     New York Pacific Stock Exchange
   Preferred Shares                       and Pacific Stock Exchange
7 1/2% Sinking Fund Debentures due
  January 15, 1998                      New York Stock Exchange

Securities registered pursuant to Section 12(b) of the Act:  None.

Indicate by check mark whether the Registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period 
that the Registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.

                         YES [X]                   NO [ ]

Indicate by check mark 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. [X]

The aggregate market value of the voting stock held by non-affiliates of 
the Registrant was approximately $840,511,212 as of February 28, 1997 based 
on the reported last sale price as published for the New York Stock 
Exchange--Composite Transactions for such date.

The Registrant had 35,045,109 shares of common stock outstanding as of
February 28, 1997.

                 DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant's definitive Proxy Statement for its 1997 
Annual Meeting of Shareholders dated March 19, 1997, and filed with the 
Securities and Exchange Commission pursuant to Regulation 14A, not later 
than 120 days after the end of the fiscal year, are incorporated by 
reference in Part III (Items 10, 11, 12 and 13) of this Report.


<PAGE> 2











                        FORWARD-LOOKING STATEMENTS

INFORMATION CONTAINED OR INCORPORATED IN THIS ANNUAL REPORT ON FORM 10-K
CONTAINS FORWARD-LOOKING STATEMENTS WHICH ARE NOT HISTORICAL FACTS AND
WHICH INVOLVE RISKS AND UNCERTAINTIES SUCH AS THE COMPANY'S INTENT TO
IMPROVE ITS COST STRUCTURE, STREAMLINE ITS OPERATIONS AND DIVEST ITS
UNDERPERFORMING ASSETS. ACTUAL RESULTS, EVENTS AND PERFORMANCE COULD
DIFFER MATERIALLY FROM THOSE CONTEMPLATED BY THESE FORWARD-LOOKING
STATEMENTS AS A RESULT OF THESE RISKS AND UNCERTAINTIES, INCLUDING,
WITHOUT LIMITATION, THE COMPANY'S INABILITY TO DIVEST CERTAIN ASSETS,
INCREASES IN THE COST AND DELAYS IN THE TIMING OF IMPLEMENTING
RESTRUCTURING ACTIONS, DETERIORATION OF GLOBAL AND REGIONAL ECONOMIC
CONDITIONS AND OTHER FACTORS DISCUSSED HEREIN, IN MATERIALS INCORPORATED
HEREIN OR IN THE COMPANY'S FILINGS WITH THE SECURITIES AND EXCHANGE
COMMISSION.


<PAGE> 3
                                     PART I

ITEM 1.  BUSINESS.

Overview

   
Federal-Mogul Corporation, founded in 1899 and incorporated in Michigan
in 1924 (referred to herein as "Federal-Mogul" or the "company"), is a
global manufacturer and distributor of a broad range of precision parts,
primarily vehicular components for automobiles and light trucks, heavy
duty trucks, farm and construction vehicles and industrial products. The
company manufactures engine bearings, sealing systems, fuel systems,
lighting products, pistons and chassis products.  The company engineers and
manufactures products for original equipment manufacturers ("OE" products),
principally the major automotive manufacturers in the United States and
Europe, and also provides these and related products to replacement
market customers worldwide.
    

During the fourth quarter of 1996, the management of the company
undertook an intensive review of the company's business. On February 6,
1997, the company announced details of a restructuring plan and a 
writedown of assets held for sale to fair value designed to improve the
company's cost structure, streamline its operations and divest its 
underperforming assets, including its international retail operations.
The restructuring is intended to realign the company's growth strategy
behind its core competencies of manufacturing, engineering and
distribution.

   
The components of the restructuring and writedown of assets held for 
sale to fair value include: (i) the planned sale of 132
international retail operations located in Australia, Chile, Ecuador,
Panama, Puerto Rico, South Africa and Venezuela; (ii) the planned sale
or restructuring of approximately 30 wholesale international replacement
operations in 10 countries; (iii) the rationalization of European
manufacturing operations involving the relocation of product lines and
workforce reductions; (iv) the consolidation of lighting products in
Juarez, Mexico, resulting in the closing of the company's Leiters Ford,
Indiana manufacturing facility; (v) the consolidation or closure of North
American warehouse facilities; (vi) the consolidation of customer support
functions now housed in Southfield, Michigan and Phoenix, Arizona; (vii)
the consolidation of European replacement market management functions
located in Geneva, Switzerland into the Wiesbaden, Germany manufacturing
headquarters; and (viii) the streamlining of administrative and
operational staff functions worldwide.
    


<PAGE> 4

   
In 1996, the company recorded a restructuring charge of $57.6 million,
comprised of $42.8 million for employee severance and $14.8 million
for exit costs and consolidation of certain facilities.  To reduce
the carrying value of assets held for sale to fair value, the company 
recorded an additional charge of $151.3 million related to impairment of 
goodwill and certain other assets and costs associated with the 
international retail operations held for sale. The company also recorded
special charges totaling $78.0 million in the third and fourth quarters
of 1996. In 1996, the international wholesale and retail businesses to be
sold or closed increased operating losses by approximately $9 million.
Management believes that in 1997, the operating results from these 
businesses will not have a material impact on the company's operating
results. For further information respecting the charges taken by the
company in 1996, see "Item 7 Management's Discussion and Analysis of
Financial Condition and Results of Operations-Restructuring and Adjustment
of Assets Held for Sale to Fair Value" and Notes 2, 3, 4 and 5 of
Notes to Consolidated Financial Statements filed under "Item 8 Financial
Statements and Supplementary Data".
    

   
The company has restated the previously issued 1996, 1995 and 1994
financial statements for certain charges recorded in 1996.  The restatement
does not affect the company's balance sheet at December 31, 1996.  The 
corrections primarily pertain to timing in the recognition of the
provision for doubtful accounts and customer incentive programs, the
recognition of vendor rebates and the recognition of certain federal
income tax credits.  The following summarizes the net effect of these
adjustments in millions. (For further information regarding the 
restatement, see Note 18 to the Consolidated Financial Statements which
also reflects the impact on pretax earnings).
    


<TABLE>
   
<CAPTION>

                           Net Earnings (Loss)
                           -------------------
                        As Reported    As Restated
                        -----------    -----------
                              ($ Millions)
          <S>           <C>            <C>
          1996          $(211.1)       $(206.3)
          1995             (9.7)          (5.8)
          1994             63.3           59.7

    
</TABLE>



<PAGE> 5

The following table sets forth the company's net sales by market segment
and geographic region as a percentage of total net sales.


<TABLE>
   
<CAPTION>
                                Year Ended December 31,
                             ------------------------------
                                1996      1995      1994
                                ----      ----      ----
<S>                             <C>       <C>       <C>
Original Equipment
      Americas                   22%       22%       22%
      International               9%        9%        8%

Replacement
      United States and Canada   37%       39%       43%
      International              30%       27%       21%

Other <F1>
      United States and Canada    --        1%        4%
      International               2%        2%        2%
                                  --       --        --
                                 100%     100%      100%

    

- -----------------------
<FN>
<F1>  Sales of these products - air bearing spindles, heavy-wall
      bearings, and precision forged powdered metal parts - are 
      accounted for by the company primarily as OE sales for financial
      reporting purposes. The precision forged powdered metal parts
      operation was sold in April 1995.  In January 1997, the company
      sold its heavy-wall bearing division in Germany and Brazil.
</FN>
</TABLE>

   
The company is now redirecting its efforts and resources to expand its
core competencies in manufacturing and distribution by growing the
manufacturing base globally while capitalizing on the replacement
distribution network. Some of the growth in connection with the new
strategy is expected to come through acquisitions which the company will
be exploring on an ongoing basis.
    

Manufactured Products

The company manufactures the following vehicular and industrial
components:

Engine Bearings - The company manufactures engine bearings, bushings
and washers, including bimetallic and trimetallic journal bearings
(main, connecting rod, thrust and tilting pad), bimetallic and
trimetallic bushings and washers, valve plates and labyrinth seals.
These products are used in automotive and light truck, heavy duty,
industrial, marine, agricultural, and power generation applications. 
These products are marketed under the brand names Federal-Mogul(R) and
Glyco(R).



<PAGE> 6

Sealing Systems - The company manufactures a line of sealing
products consisting of oil seals, high technology precision gaskets, 
valve stem seals, air conditioning compression seals, crank shaft seal
carrier assemblies and unipistons. Sealing products are used in the 
automotive and light truck, heavy duty truck, agricultural, off-highway, 
railroad and industrial applications. These products are marketed under
the brand names National(R), Bruss(R), Mather(R), and Seal Technology
Systems(R)(STS).

Lighting Products - The company manufactures lighting and
safety products consisting of clearance marker lamps, front, side and
rear signal lamps, stop, tail and turn lights, emergency lighting, turn
signal switches and back-up lamps. Lighting products are used in
automotive, medium through heavy duty truck and trailer, off-road,
industrial and emergency applications. These products are marketed under
the brand name Signal-Stat(R).

Fuel Systems - The company manufactures a full line of fuel
pumps including mechanical fuel pumps, diesel lift pumps, electric fuel
pumps, electric fuel modules and hanger assemblies. Fuel systems are used
in automotive and light truck, marine, agricultural and industrial
applications. These products are marketed under the brand name Carter(R).

Pistons - The company manufactures cast aluminum pistons for
automotive, light duty diesel and air-cooled engines. They are marketed
under the brand name Sterling(R).

Chassis Products - The company manufactures chassis products
including clutch bearings, king pins and universal joints for automotive
and light truck applications. They are marketed under the brand name
Federal-Mogul(R).

Original Equipment

The company supplies OE customers with a wide variety of precision 
engineered parts including engine bearings, oil seals and fuel systems. 
The company manufactures all of the products that it sells to OE 
customers. 

Customers consist primarily of automotive, heavy duty vehicle and farm and
industrial equipment manufacturers. In 1996, approximately 11% of the 
company's net sales were to the three major automotive manufacturers in 
the United States, with General Motors Corporation accounting for 
approximately 5% of the company's net sales, Ford Motor Company accounting
for approximately 4% of the company's net sales and Chrysler Corporation
accounting for approximately 2% of the company's net sales. In addition, 
the company sells OE products to most of the major automotive manufacturers
headquartered outside the United States. The Glyco facility in Germany 
sells OE products to Volkswagen, Daimler-Benz and BMW. The company also 
sells Federal-Mogul engine bearings to Renault and Peugeot in France and to
Fiat in Italy. In addition, the company sells a small amount of OE products
to certain Japanese manufacturers, including Nissan-Mexico, certain Toyota
operations in the United States and Komatsu in Japan.



<PAGE> 7

   
Replacement
    

   
The company supplies a wide variety of replacement products, including 
engine and transmission products (engine bearings, pistons, piston rings,
valves, camshafts, valve lifters, valvetrain parts, timing components and
engine kits, bushings and washers), ball and roller bearings, sealing 
devices (gaskets and oil seals and other high performance specialty seals),
lighting and electrical components, and automotive fuel pumps, water pumps,
oil pumps and related systems. The company also sells steering and 
suspension parts which include such items as tie rod ends, ball joints, 
idler and pitman arms, center links, constant velocity parts, rack and 
pinion assemblies, coil springs, universal joints, engine mounts and 
alignment products.
    

   
Federal-Mogul sells replacement products under its own brand names such
as Federal-Mogul(R), Glyco(R), National(R), Mather(R), Carter(R), 
Sterling(R), Signal-Stat(R) and Seal Technology Systems(R) (STS), as well
as under brand names for which it has long-term licenses such as TRW(R) 
and Sealed Power(R).  It also packages its products under third-party 
private brand labels such as NAPA(R) and CARQUEST(R).
    

   
The company's replacement business supplies approximately 150,000 part
numbers to almost 10,000 customers. Federal-Mogul's customers are located
in more than 90 countries around the world. For 1996, replacement net
sales in the United States and Canada represented 56% of total
replacement net sales, with net sales outside of the United States and
Canada representing 44% of such sales. 
    

   
Domestic customers include industrial bearing distributors, distributors
of heavy duty vehicular parts, machine shops, retail parts stores and
independent warehouse distributors who redistribute products to local
parts suppliers called jobbers. Internationally, the company sells
replacement products to jobbers, local retail parts stores and
independent warehouse distributors.  Replacement sales to jobbers and
local retail parts stores comprise a larger proportion of total
international replacement sales than of total domestic replacement sales.
    

   
Federal-Mogul's North American distribution centers in Jacksonville,
Alabama, LaGrange, Indiana, and Maysville, Kentucky (the "Distribution
Centers"), serve as the hubs of the company's domestic replacement
distribution network. Products are shipped from these Distribution
Centers to service centers in the United States and Canada. For Latin 
American sales, products are shipped through a facility in Fort Lauderdale,
Florida to 7 international regional distribution centers and 6
Latin American branches. For European sales, products are shipped through
Federal-Mogul's facility in Kontich, Belgium.
    


<PAGE> 8

Research and Development

The company's expertise in engineering and research and development
ensures that the latest technologies, processes and materials are
considered in solving problems for customers. Federal-Mogul provides its
customers with real-time engineering capabilities and design development
in their home countries.  Research and development activities are conducted
at the company's major research centers in Ann Arbor, Michigan,
Wiesbaden, Germany, Logansport, Indiana, Malden, Missouri, Cardiff,
Wales, Hoisdorf, Germany and Minoshima, Japan. Each of the company's
operating units is engaged in various engineering and research and
development efforts working side by side with customers to develop custom
solutions unique to their needs. 

Total expenditures for research and development activities were
approximately $14.4 million in 1996, $15.1 million in 1995 and $18.7
million in 1994. Expenditures for research and development have declined
due to headcount and other cost reductions, consolidation of the lighting,
electrical and fuel research centers, and the sale of the United States 
ball bearings manufacturing operations.  

Recent Acquisitions and Divestitures

During 1996 and early 1997, the company sold its heavy-wall bearing
division in Germany and Brazil, its United States ball bearings manufacturing
operations and its electrical products business. For further information, 
see Note 7 of Notes to Consolidated Financial Statements filed under "Item 8.
Financial Statements and Supplementary Data".

Suppliers

   
Federal-Mogul sells its manufactured parts as well as parts manufactured
by other manufacturers to the replacement market. The products not 
manufactured by Federal-Mogul are supplied by over 600 companies. In 
1996, no outside supplier of the company provided products which accounted
for more than 5% of the company's net sales.
    

   
In connection with the acquisition of the automotive replacement business
of TRW, Inc. in 1992, the company and TRW entered into a Supply Agreement
for an initial term of 15 years (the "Supply Period"), pursuant to which
TRW agreed to supply the company with parts manufactured by TRW
and distributed by the company. During the first 5 years of the Supply
Period (the "Exclusive Period"), the company is an exclusive distributor
of such TRW parts and thereafter will be a nonexclusive distributor for
the remaining term of the Supply Agreement, subject to certain
exceptions. Thereafter, both the Exclusive Period and the Supply Period
are automatically renewable for 1-year periods and are terminable upon
1 year's notice by either party.
    

Employee Relations

On January 1, 1997, the company had approximately 15,700 full-time
employees of whom approximately 10,200 were employed in the United
States. Approximately 54% of the company's United States employees are
represented by 4 unions. Approximately 44% of the company's foreign employees
are represented by various unions. Each unionized manufacturing facility of
the company has its own contract with differing expiration dates so, in
general, no contract expiration date affects more than one facility. The
company believes its labor relations to be good.


<PAGE> 9

Environmental Regulations

The company's operations, in common with those of industry generally,
are subject to numerous existing and proposed laws and governmental
regulations designed to protect the environment, particularly regarding
plant wastes and emissions and solid waste disposal. Capital expenditures
for property, plant and equipment for environment control activities did 
not have a material impact on the company's financial position or results
of operations in 1996 and are not expected to have a material impact on
the company's financial position or results of operations in 1997 or 
1998.

Raw Materials

   
The company does not normally experience supply shortages of raw
materials.  Certain of the company's relationships with its "long-term"
suppliers are contractual.  No outside supplier of the company provided
more than 5% of products purchased.
    

Backlog

The majority of the company's products are not on a backlog status. They
are produced from readily available materials and have a relatively short
manufacturing cycle. For products supplied by outside suppliers, the
company generally purchases products from more than one source. The
company expects to be capable of handling the anticipated 1997 sales
volumes.

Patents and Licenses

The company holds a large number of patents which relate to a wide variety
of products and processes, and has pending a substantial number of patent
applications. While in the aggregate its patents are of material
importance to its business, the company does not consider that any patent
or group of patents relating to a particular product or process is of
material importance when judged from the standpoint of the business as
a whole.

Competition

The global vehicular parts business is highly competitive. The company
competes with many of its customers that produce their own components as
well as with independent manufacturers and distributors of component parts
in the United States and abroad. In general, competition for such sales is
based on price, product quality, customer service and the breadth of
products offered by a given supplier. The company has attempted to meet
these competitive challenges through more efficiently integrating its
manufacturing and distribution operations, expanding its product coverage
within its core businesses, and expanding its worldwide distribution
network. 

Information About International and Domestic Operations and Export Sales

   
The company has both manufacturing and distribution facilities for its
products, principally in the United States, Europe, Latin America, Mexico
and Canada. Certain of these products, primarily engine bearings and oil
seals, are sold to international original equipment manufacturers and
vehicular replacement market customers. 
    


<PAGE> 10

International operations are subject to certain risks inherent in
carrying on business abroad, including expropriation and nationalization,
currency exchange rate fluctuations and currency controls, and export and
import restrictions. The likelihood of such occurrences and their
potential effect on the company vary from country to country and are
unpredictable. 

   
Original equipment and replacement sales by major geographical regions
were:
    


<TABLE>
   
<CAPTION>
                           1996               1995          1994
                           ----               ----          ----
                                     (Millions of Dollars)
<S>                        <C>                <C>           <C>
Original Equipment
  Americas                 $   449.1          $   465.4     $   523.7
  International                219.5              222.7         175.6

Replacement
  United States and Canada     759.8              780.8         797.6

  International                604.3              530.9         392.6
                            --------           --------      -------- 
Total Sales                 $2,032.7           $1,999.8      $1,889.5
                            ========           ========      ========
    
</TABLE>

Detailed results of operations and assets by geographic area for each of
the years ended December 31, 1996, 1995 and 1994 appear in Note 15 of Notes
to Consolidated Financial Statements contained in Item 8 of this Report.

Executive Officers of the Company

The executive officers of the company are its elected officers, other
than its assistant officers. Set forth below are the names, ages (at
March 1, 1997), positions and offices held, and a brief account of the
business experience during the past 5 years of each executive officer.

R.A. Snell (55). Mr. Snell has served as Chairman, Chief Executive
Officer and President and a director of the company since November
1996. He also serves as Chairman of the Executive and Finance Committee
and as a member of the Pension Committee. Mr. Snell was previously
employed by Tenneco, Inc., from November 1987 to November 1996, most
recently having served as President and Chief Executive Officer of
Tenneco Automotive from September 1993 until he was employed by the
company. From 1989 to 1993, he served as Senior Vice President and
General Manager of Tenneco Automotive's Walker Manufacturing Company
operation. He first became an executive officer in 1996.

K.W. Baird (35).  Vice President-Distribution and Logistics of the
company since July 1996. Prior thereto, Mr. Baird was employed by the
company as Vice President-Worldwide Aftermarket Operations from October
1995 to July 1996; Plant Manager of the company's Frankfort, Indiana and
Van Wert, Ohio plants from September 1993 to October 1995; and Product
Line Manager for the company's Van Wert, Ohio, and Summerton, South
Carolina plants from September 1990 to September 1993. He first became
an executive officer in 1996.


<PAGE> 11

D.A. Bozynski (43).  Vice President and Treasurer since April 1996. Prior
thereto, Mr. Bozynski was employed by Unisys Corporation as Vice
President and Assistant Treasurer from October 1994 to April 1996; Vice
President, Finance-Lines of Business from April 1993 to September 1993;
and Vice President, Corporate Business Analysis, March 1992 to April
1993. He first became an executive officer in 1996.

J.B. Carano (47).  Vice President and General Manager-Latin America since
1995; Vice President and Controller, December 1992 to March 1995;
International Distribution Manager-Port Everglades, Florida, February
1990 to November 1992.  He first became an executive officer in 1992. 

R.F. Egan (50).  Vice President, Distributor Sales-Aftermarket since
October 1996; Vice President, Automotive Sales-Aftermarket from December
1993 to October 1996; Vice President, Automotive Sales-Worldwide
Aftermarket Operation, November 1992 to December 1993; National Sales
Manager, Automotive Aftermarket-Worldwide Aftermarket Operation May 1985
to November 1992. He first became an executive officer in 1993.

C.B. Grant (52).  Vice President-Corporate Development since December
1992; Vice President and Controller, May 1988 to December 1992. He 
first became an executive officer in 1985.

A.C. Johnson (48).  Executive Vice President since February 1997; Vice
President and President, Operations from April 1996 to February 1997; 
Vice President and President, Worldwide Operations from January 1996 
to April 1996; Vice President and President, Worldwide Manufacturing
Operation from February 1995 until January 1996; Vice President,
Powertrain Operations-Americas from December 1993 until
February 1995; Vice President and General Manager-Seal Operations,
November 1992 to December 1993; General Manager-Oil Seal Operations,
January 1990 to November 1992.  He first became an executive
officer in 1993.

D.L. Kaye (46).  Vice President, General Counsel and Secretary since
April 1995. Prior thereto, Divisional Counsel, Buick Motor Division and
Cadillac Motor Car Division, General Motors Corporation from April 1990
to April 1995. She first became an executive officer in 1995.

R.P. Randazzo (53).  Vice President-Human Resources since January 1997.
Prior thereto, Senior Vice President-Human Resources of Nextel
Communications, Inc. from December 1994 to December 1996, and Senior Vice
President, Human Resources-Americas Region of Asea Brown Boveri, Inc.,
December 1990 to December 1994.  He first became an executive
officer in 1997.

T.W. Ryan (50).  Senior Vice President and Chief Financial Officer since
February 1997.  Prior thereto, Chief Financial Officer of Tenneco
Automotive, a division of Tenneco, Inc. from January 1995 to February
1997, and Vice President, Treasurer and Controller of A.O. Smith
Corporation from March 1985 to January 1995.  He first became an executive
officer in 1997.

M.L. Schultz (49).  Vice President and General Manager-North American
Aftermarket Sales and Marketing since December 1995; Vice President,
Marketing-Worldwide Aftermarket, December 1994 to December 1995; Eastern
Zone Sales Manager, November 1992 to December 1994. Mr. Schultz was Vice
President of Sales, North America for TRW Inc. before joining the company
in 1992.  He first became an executive officer in 1995.


<PAGE> 12

W.A. Schmelzer (56).  Vice President and Group Executive-Engine
and Transmission Products since April 1995; Vice President and
Group Executive-E & T Products, April 1993 to April 1995; 
Vice President and Group Executive-Engine and Transmission Products
Group-Europe, January 1992 to April 1993.  He first became
an executive officer in 1992. 

K.P. Slaby (45).  Vice President and Controller since April 1996. Prior
thereto, Manager-Financial Operation for the global silicones business
of General Electric Company, November 1990 to  April 1996. He first
became an executive officer in 1996.

J.J. Zamoyski (50).  Vice President and General Manager-Europe since
April 1996; Vice President and General Manager, Worldwide
Aftermarket Operation-International, November 1993 to April 1996;
General Manager, Worldwide Aftermarket-Distribution and Logistics, August
1991 to November 1993.  He first became an executive officer in
1980. 

Generally, officers of the company are elected at the time of the Annual
Meeting of Shareholders, but the Board also elects officers at various
other times during the year. Each officer holds office until his or her
successor is elected or appointed or until his or her resignation or
removal. 

ITEM 2.  PROPERTIES.

The company conducts its business from its World Headquarters complex in
Southfield, Michigan, which is leased pursuant to a sale/leaseback
arrangement. The principal manufacturing and other materially important
physical properties of the company at December 31, 1996, are listed
below. All properties are owned in fee except where otherwise noted.

<TABLE>
<CAPTION>

A.  Manufacturing Facilities.
                                                   No. of       Sq. Ft.
    North American Manufacturing Facilities      Facilities   at 12/31/96
   <S>                                           <C>          <C>
    Frankfort, Indiana                               1          160,000
    Leiters Ford, Indiana<F1>                        1          116,900
    Milan, Michigan                                  1           83,000
    Van Wert, Ohio                                   1          222,800
    Blacksburg, Virginia                             1          190,400
    Greenville, Michigan                             1          197,100
    Logansport, Indiana                              2          284,000
    Malden, Missouri<F2>                             1          122,000
    Mooresville, Indiana                             1           65,900
    St. Johns, Michigan                              1          266,000 
    Puebla, Mexico                                   1          100,600
    Mexico City, Mexico                              2          157,300
    Juarez, Mexico<F2>                               1          102,885
    Juarez, Mexico                                   1           67,736
    Summerton, South Carolina                        1          136,000
                                                    --        ---------
                                                    17        2,272,621
</TABLE>

<PAGE> 13

<TABLE>
<CAPTION>

     <S>                                           No. of       Sq. Ft.
     International Manufacturing Facilities      Facilities   at 12/31/96
                                                 <C>          <C>
     Cuorgne, Italy                                  1          114,900
     Gonnet, Argentina                               1           49,252
     San Martin, Argentina                           1            5,638
     Orleans, France                                 1          130,046
     Wiesbaden, Germany                              1          837,900
     Wiesbaden, Germany<F2>                          1           43,600
     Braunschweig, Germany<F3>                       1           65,000
     Cardiff, Wales                                  1          151,200
     Merthyr, Wales<F2>                              1            9,000
     Cap. Fed Argentina                              1           15,416
     San Luis, Argentina                             2            6,400
                                                    --        ---------
                                                    12        1,428,352
 
     Total Manufacturing Facilities                 29        3,700,973
                                                    ==        =========
<FN>
<F1>  To be closed in 1997.
<F2>  Leased by the company and accounted for as an operating lease. 
      The company believes that these leases could be renewed or
      comparable facilities could be obtained without materially
      affecting operations.
<F3>  Sold in January 1997.
</FN>
</TABLE>

   
B.  Replacement Warehouses.  The company operates 110 warehouses
and distribution centers of which 103 are leased. In addition, 2
warehouses are financed and leased through the issuance of industrial
revenue bonds. Certain of these warehouses will be closed or consolidated
in connection with the restructuring of the company.
    

C.  Retail Properties.  The company leases 8 retail facilities
in Australia, 15 facilities in Venezuela, 4 facilities in Chile, 58
facilities in South Africa, 7 facilities in Panama, 33 facilities in
Puerto Rico and 3 facilities in Ecuador. The company expects to dispose
of or close these facilities in connection with its planned sale of its
international retail operations. 

All owned and leased properties are well maintained and equipped for the
purposes for which they are used. The company believes that its
facilities are suitable and adequate for the operations involved. 

ITEM 3.  LEGAL PROCEEDINGS.

A.  For information respecting lawsuits concerning environmental
matters to which the company is a party, see "Item 7.  Management's
Discussion and Analysis of Financial Condition and Results of
Operations-Environmental Matters".


<PAGE> 14

   
    The company is one of a large number of defendants in a number
of lawsuits brought by claimants alleging injury due to exposure to
asbestos. The company is defending all such claims vigorously and
believes that it has substantial defenses to liability and adequate 
insurance coverage for its defense costs.  While the outcome of
litigation cannot be predicted with certainty, after consulting with
Nancy S. Shilts, Esq., Associate General Counsel of the company,
management believes that these matters will not have a material
effect on the company's financial position.
    

     The company is involved in various other legal actions and claims.
After taking into consideration legal counsel's evaluation of such 
actions, management is of the opinion that their outcomes are
reasonably likely to have a material adverse effect on the company's
financial position.

B.  There were no material legal proceedings which were terminated during
the fourth quarter of 1996. 

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

No matter was submitted to a vote of security holders through the
solicitation of proxies or otherwise during the fourth quarter of 1996.


<PAGE> 15
                                PART II

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

The company's common stock is listed on the New York Stock Exchange and
the Pacific Stock Exchange under the trading symbol FMO. The approximate
number of shareholders of record of the company's common stock at
February 28, 1997 was 10,072. The following table sets forth the high
and low sale prices of the company's common stock for each calendar
quarter as reported on the New York Stock Exchange-Composite Tape for the
last 2 years:

<TABLE>
<CAPTION>
                       1996                    1995
               -------------------     --------------------
    <S>
    Quarter      High         Low        High        Low
               <C>         <C>         <C>         <C>
     First     $20 7/8     $17 3/8     $23 1/4     $16 3/4
     Second     19 7/8      17 7/8     19 7/8       16 7/8
     Third      22 1/2      16 1/4     23 3/4       17 3/4
     Fourth     24 1/2      20 3/8     21 1/2       17 1/4

</TABLE>

The closing price of the company's common stock as reported on the New
York Stock Exchange-Composite Tape on March 25, 1997, was $25.

Quarterly dividends of $.12 per common share were declared during 1996
and 1995. In February 1997, the company's Board of Directors declared a
quarterly dividend of $.12 per common share. This was the 244th
consecutive quarterly dividend declared by the company. 


<PAGE> 16

ITEM 6.  SELECTED CONSOLIDATED FINANCIAL DATA.


<TABLE>
   

FIVE-YEAR FINANCIAL SUMMARY
- ---------------------------

<CAPTION>

(Millions of Dollars, 
 Except Per Share Amounts)         1996       1995       1994       1993       1992
                                 --------   --------   --------   --------   --------
                                                  (as restated)<F6>
CONSOLIDATED STATEMENT OF
OPERATIONS DATA
- -------------------------

<S>                              <C>        <C>        <C>        <C>        <C>
Net sales                        $2,032.7   $1,999.8   $1,889.5   $1,575.5   $1,264.0
Costs and expenses <F1><F2><F3>  (2,258.0)  (2,000.7)  (1,795.5)  (1,523.1)  (1,262.4)
Other income (expense)               (3.4)      (2.4)      (2.5)       4.0        7.3 
Income tax (expense) benefit         22.4       (2.5)     (31.8)     (19.5)      (6.4)
                                  -------    -------    -------    -------    -------
Earnings (loss) before cumulative 
  effect of accounting change      (206.3)      (5.8)      59.7       36.9        2.5
Cumulative effect of 
  accounting change <F4>                -          -          -          -      (88.1)
                                  -------    -------    -------    -------    -------
Net earnings (loss)                (206.3)      (5.8)      59.7       36.9      (85.6)
Preferred stock dividends, 
  net of related tax benefits        (8.7)      (8.9)      (9.0)      (9.1)      (4.6)
                                  -------    -------    -------    -------    -------
Net earnings (loss) available
  for common shares              $ (215.0)  $  (14.7)  $   50.7   $   27.8   $  (90.2)
                                  =======    =======    =======    =======    ======= 
    
</TABLE>


<PAGE> 17

<TABLE>
   

FIVE-YEAR FINANCIAL SUMMARY (continued)
- ---------------------------

<CAPTION>
                                    1996       1995       1994       1993       1992
                                  --------   --------   --------   --------   --------
<S>                                              (as restated)<F6>
COMMON SHARE SUMMARY (PRIMARY)
- ------------------------------     <C>        <C>        <C>        <C>        <C>
Average shares and equivalents 
    outstanding (in thousands)     35,105     34,988     35,062     27,342     22,390
Earnings (loss) per share: 
  Before cumulative effect
    of accounting change           $(6.12)    $ (.42)    $ 1.45     $ 1.02     $ (.09)
  Cumulative effect of 
    accounting change <F4>              -          -          -          -      (3.93)
                                    -----      -----      -----      -----      -----
Net earnings (loss) per share       (6.12)      (.42)      1.45       1.02      (4.02)
                                    =====      =====      =====      =====      =====

Dividends paid per share           $  .48     $  .48     $  .48     $  .48     $  .48 
                                    =====      =====      =====      =====      =====

CONSOLIDATED BALANCE SHEET DATA
- -------------------------------
Total assets                      $1,455.2   $1,701.1   $1,481.7   $1,300.2   $1,108.1
Short-term debt <F5>                 280.1      111.9       74.0       39.2       69.4 
Long-term debt                       209.6      481.5      319.4      382.5      350.6 
Shareholders' equity                 318.5      550.3      588.5      366.0      229.0

OTHER FINANCIAL INFORMATION
- ---------------------------
Net cash provided from (used
  by) operating activities        $ 149.0    $ (34.7)   $  24.3    $  43.5    $  57.2
Expenditures for property, 
  plant, equipment and other
  long-term assets                   54.2       78.5       74.9       60.0       40.2
Depreciation and 
  amortization expense               63.7       61.0       55.7       50.7       46.7
    

<FN>
<F1> For 1996, includes $57.6 million for a restructuring charge, 
     $151.3 million for adjustment of assets held for sale to fair
     value and $11.4 million relating to reengineering and other 
     related charges in 1996.

<F2> For 1995, includes $26.9 million for restructuring charges, 
     $51.8 million for adjustment of assets held for sale to fair 
     value and $13.9 million relating to reengineering and other 
     related charges in 1995.

<F3> Includes $19.2 million for restructuring charges in 1993 and a 
     special charge of $14.0 million in 1992.

<F4> The company changed its method of accounting for postretirement 
     benefits other than pensions effective in 1992.

<F5> Includes current maturities of long-term debt.  (See Note 10 to the
     consolidated financial statements.)

   
<F6> As discussed in Note 18 to the consolidated financial statements, the
     company has restated its previously issued financial statements for
     the correction of certain items.  The corrections are primarily for
     the collectibility of accounts receivable, provisions for customer
     incentive programs, the recognition of vendor rebates and the
     recognition of federal income tax credits.
    
</TABLE>


<PAGE> 18

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

   
Overview
- --------
    

   
Federal-Mogul Corporation's core business is providing value-added
services for the global manufacture and distribution of nondiscretionary
parts to vehicular and industrial original equipment manufacturers and
the vehicular replacement market.  During the last quarter of 1996, the
company changed its strategy from pursuing the international retail
replacement market (discussed below) to focusing on its core competencies
of manufacturing and distribution.  The company plans to expand its
manufacturing product offerings in related products lines to provide
system approaches and to grow internationally to supply its original
equipment customers in new markets.
    

   
Before 1989, the company's strategy focused on manufacturing and
distribution as its core competencies.  Beginning in 1989, the company
adopted a strategy focused on higher-margin replacement markets which
included the expansion into the international retail business.  In
conjunction with this international retail strategy, the company
purchased or developed retail businesses in Australia, Chile, Ecuador
and Panama in 1993, South Africa and Venezuela in 1994, and Puerto Rico
in 1995.  To focus on the international replacement strategy and to
help fund the acquisitions and development of the retail business, the
company, from 1994 through 1996, sold its U.S. ball bearings, electrical
products manufacturing, powdered metal products, and air spindles
operations.  While pursuing this strategy, international replacement
sales as a percentage of total sales grew from approximately 20% in 
1993 to 30% in 1996 while original equipment decreased from 
approximately 37% in 1993 to 33% in 1996.  As a result of pursuing the
retail portion of the international replacement strategy, the company
recorded adjustments of assets held for sale to fair value and gains 
from manufacturing businesses sold to fund this strategy, which netted
to approximately $15 million for the three-year period ended December
31, 1996.
    

   
The company's poor operating performance in recent years led the company
to reevaluate its business units, organizational strengths, growth
opportunities and strategy during the third and fourth quarters of
1996.  As part of this review, a rate of return was calculated for each
business and compared to the cost of capital for the company.  In
addition, an evaluation of the potential of each business to exceed the
cost of capital in the near future was performed.  As a result, the
company determined that due to the complexities and lack of expertise
in the international retail business coupled with foreign currency 
devaluations in these developing countries, the rates of returns
achieved by these businesses were significantly below those anticipated.
The company also did not believe that these returns could be increased
to the cost of capital in the foreseeable future, and thus, made the
decision to divest these operations.
    


<PAGE> 19

   
The board of directors put new management in place to refocus the
company's original strategy of manufacturing and distribution and
as such, designed and implemented a restructuring plan to aggressively 
improve the company's cost structure, streamline operations and divest the
company of underperforming assets.
    

The components of the restructuring plan and the adjustment of assets held 
for sale to fair value include:

- - the planned sale of 132 international retail operations located in 
  Australia, Chile, Ecuador, Panama, Puerto Rico, South Africa and 
  Venezuela;

   
- - the planned sale or restructuring of approximately 30 wholesale 
  international replacement operations in 10 countries;
    

   
- - the European manufacturing planned relocation of product lines to
  lower cost areas within Europe and related workforce reductions;
    

- - the consolidation of lighting products in Juarez, Mexico resulting in the 
  closing of the Leiters Ford, Indiana manufacturing facility;

- - the consolidation or closure of North American warehouse facilities;

- - the consolidation of customer support functions now housed in Southfield,
  Michigan and Phoenix, Arizona;

   
- - the consolidation of European replacement management functions in Geneva,
  Switzerland into the Wiesbaden, Germany manufacturing headquarters; and
    

- - the streamlining of administrative and operational staff functions 
  worldwide.

   
The restructuring of Federal-Mogul focuses the company on organizational 
excellence in manufacturing and distribution.  As a result of this 
initiative, the company recorded in aggregate, restructuring, adjustment of
assets held for sale to fair value, and reengineering charges of approximately
$220 million in the third and fourth quarters of 1996 of which approximately
$167 million relates to exiting the international retail strategy.  Net sales
for the international retail and wholesale businesses to be disposed of
approximated $234 million, $214 million and $129 million in 1996, 1995
and 1994, respectively.
    


<PAGE> 20

   
The company recognizes manufacturing as core to the organization's ability
to deliver the highest quality products and services.  It expects to incur
additional restructuring charges in the future to implement its corporate
strategy, specifically related to its North American distribution network
configuration and the European manufacturing product line review and
workforce reductions, although the specific actions have not been
determined and the precise amounts have not been established.  While 
the charges relating to these restructuring actions will decrease net
income in the year incurred, these restructuring actions are projected to
decrease operating costs, thereby enhancing the profitability of the
company in future years.  The restructuring charges to be incurred in 1997
are not anticipated to have a material impact on net income.  All charges
and/or expenses associated with these anticipated restructuring activities
of the company are not expected to have a material impact on shareholders'
equity.  In addition, based on the results of the review of the business
units previously discussed, the company currently does not anticipate
significant changes in its 1997 accounting estimates, write-downs of
assets to fair value or other related charges.
    

RESULTS OF OPERATIONS
- ---------------------

   
NET SALES
    

<TABLE>
   
<CAPTION>
Original equipment and replacement sales were:

(Millions of Dollars)                       1996        1995        1994
                                          --------    --------    --------
<S>                                       <C>         <C>         <C>
ORIGINAL EQUIPMENT:
     Americas                             $  449.1    $  465.4    $  523.7
     International                           219.5       222.7       175.6

REPLACEMENT:
     United States and Canada                759.8       780.8       797.6
     International                           604.3       530.9       392.6
                                          --------    --------    --------

TOTAL SALES                               $2,032.7    $1,999.8    $1,889.5
                                          ========    ========    ========
    
</TABLE>

   
Original equipment business sales in the Americas decreased in 1996 due to 
the sale of the Precision Forged Products Division (PFPD) in April 1995, the 
sale of the electrical products business in September 1996, and the sale of 
the United States ball bearings manufacturing operations in November 1996, 
offset slightly by the acquisition of Seal Technology Systems Limited in 
September 1995.  Excluding the effect of these acquisitions and divestitures,
sales increased 2.7% in 1996.  The company attributes this increase to new 
business in its core product lines of engine bearings and seals.  In 1995,
sales decreased from 1994 levels primarily due to the sale of PFPD in April
1995.
    


<PAGE> 21

   
The international original equipment business sales decreased in 1996 due to 
the company's decision to exit some conventional engine bearing business 
that did not meet appropriate profitability levels.  While the sales of
conventional products dropped slightly, sales of high value product lines
continued to be strong.  In 1995, international original equipment sales
increased significantly due to market penetration of engine bearings and
appreciating European currencies.
    

In 1996, North American replacement business sales decreased primarily due 
to the elimination of special extended payment terms.  In 1995, the sales 
decrease was primarily due to a decrease in the sale of engine parts due 
to brand consolidation at the customer level of the company's 
Federal-Mogul(R), TRW(R) and Sealed Power(R) branded engine parts that the
company acquired.

   
The 1996 international replacement business sales increase is due to the
$69 million full year impact of the acquisitions of Bertolotti and
Centropiezas in 1995, and to a lesser extent, volume and pricing increases
in Mexico, increased sales volume in Australia and new local operations
in Brazil.  This was partially offset by $21 million resulting from the
devaluation of the South African rand and a decrease in Venezuela due to
a recession.  U.S. export sales to Latin America declined due to decreased
orders from Colombia, Ecuador, Panama and Venezuela.  In 1995, the 
international replacement business sales increase was largely attributable
to the acquisitions of Varex, Bertolotti and Centropiezas.  The company
does not reasonably expect a material favorable or unfavorable impact on
sales or results of operations from currency exchange rates.  Upon the
sale of the South African business, the company expects fluctuations in
South African rand to have no impact on the international replacement
business.
    

   
Replacement sales as a percentage of total sales of the company increased
from 63% in 1994 to 67% in 1996, with a corresponding decrease in original
equipment sales.  This shift reflects the company's pursuit of its
previous strategy, as demonstrated by the purchases and divestitures
previously discussed.
    

   
COST OF PRODUCTS SOLD
    

   
Cost of products sold as a percent of net sales increased to 81.7% for
the year ended December 31, 1996 compared to 80.2% for the year ended
December 31, 1995.  The increase in cost of products sold as a percent
of net sales is attributable to sales incentives programs and obsolete
inventory (see below for changes in accounting estimates of $8 million
for customer incentive programs and $13 million for excess and obsolete
inventory) incurred in the third and fourth quarters of 1996, partially
offset by manufacturing and distribution process productivity improvements
and technology advancements in the company's original equipment and 
North American replacement business.
    


<PAGE> 22

   
Cost of products sold as a percent of net sales for the year ended
December 31, 1995 remained flat compared to the year ended December 31,
1994.
    

   
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
    

   
Selling, general and administration (SG&A) expenses as a percent of net
sales increased to 16.4% for the year ended December 31, 1996 compared
to 15.0% for the year ended December 31, 1995.  The increase in SG&A as
a percent of net sales is attributable to bad debt expense, customer
incentive programs and environmental and legal matters (see below for
changes in accounting estimates of $3 million for bad debt expense,
$8 million for customer incentive programs and $9 million for 
environmental and legal matters) incurred in the third and fourth 
quarter of 1996, and an increase in SG&A costs in the international
replacement business.  These increases were slightly offset by SG&A
improvements in the original equipment business.
    

   
For the year ended December 31, 1995, SG&A expense as a percent of net
sales increased .8% from the year ended December 31, 1994.  The
increase in SG&A percent is attributable to a change in mix of sales
and channels utilized and additional expenses incurred in conjunction
with the expansion of the company's retail operations primarily in
South Africa and Puerto Rico.
    

   
CHANGES IN ACCOUNTING ESTIMATES
    

   
The company made certain changes in accounting estimates totaling
$51 million ($34 million after-tax, $.97 per share) in the third and
fourth quarters principally due to 1996 events and new information
becoming available.  The changes in accounting estimates included the
following:
    

   
Customer incentive programs:  the increase in the provision for customer
incentive programs of $18 million resulted from contractual changes
implemented primarily in the third and fourth quarters of 1996 with
certain customers, new sales programs, additional customer participation
in these programs and current experience with these programs.
    

   
Excess and obsolete inventory:  Business volume growth remained below
expectations in 1996, principally in the third and fourth quarters,
causing a build up of certain inventories beyond anticipated demand.  In
addition, the company's strategic initiative to focus on its manufacturing
business and divest of its retail and certain replacement businesses and
the sale of the U.S. ball bearings operations in the fourth quarter
adversely affected the utility of the North American replacement business
inventory.  As a result, the company recorded an additional $13 million
provisions for excess and obsolete inventory to reflect current business
conditions.
    

<PAGE> 23

   
Bad debts:  The increase in the bad debt provision of $3 million was 
principally attributable to the deterioration of account balances of
numerous low volume customers and termination of business with certain
North American replacement customers during 1996.
    

   
Environmental and legal matters:  The environmental and legal provision
was increased by $9 million in 1996 due to the completion of environmental
studies and related analyses, new issues arising and changes in the
status of other legal matters.
    

   
Other:  The remaining $8 million of changes in accounting estimates is
comprised of $1 million for changes in the workers' compensation reserve
based on worsening experience in outstanding claims in certain older
policy years, $3 million for interest capitalization, $2 million to 
adjust estimates of inventoriable costs and $2 million for other items.
    

GAINS ON SALES OF BUSINESSES

During 1995, the company sold its equity interest in Westwind Air Bearings,
Limited, recognizing a pretax gain of $16.2 million and its Precision
Forged Products Division for a pretax gain of $7.8 million.

RESTRUCTURING CHARGES

   
Federal-Mogul recorded a restructuring charge of $57.6 million in the fourth
quarter of 1996 for costs associated with employee severance and exit and
consolidation costs for 132 international retail operations and 30 wholesale
operations, rationalization of European manufacturing operations, 
consolidation of lighting products, consolidation or closure of certain 
North American warehouse facilities, consolidation of customer support 
functions in the United States and streamlining of administrative and 
operational staff functions worldwide.  The charge consists of $22.7 million
for the sale of 132 international retail and 30 wholesale operations, 
$14.7 million for corporate employee severance costs, $7.7 million for the
rationalization of European manufacturing operations, $5.3 million for 
consolidation or closure of certain North American warehouse facilities,
$2.8 million for consolidation of customer support functions in the 
United States, $2.5 million for closure of the Leiters Ford facility and
$1.9 million for other miscellaneous actions, including the consolidation
of the European replacement market management function into the European
manufacturing headquarters.  The after-tax cash impact of the restructuring
actions is approximately $40 million and the actions are anticipated to be 
substantially complete by the end of 1997.
    

Results of operations in the second and fourth quarters of 1995 include
restructuring charges of $6.1 million and $20.8 million, respectively.
These charges are comprised of $20.1 million for employee severance and 
$6.8 million for exit costs and consolidation of certain facilities.  The
workforce reductions and consolidation of facilities were complete as of
December 31, 1996.  


<PAGE> 24

REENGINEERING AND OTHER RELATED CHARGES

In 1996, Federal-Mogul initiated an extensive effort to strategically 
review its businesses and focus on its competencies of manufacturing, 
engineering and distribution.  As a result of this process, the company
incurred $11.4 million of pretax charges for professional fees and 
personnel costs related to the strategic review of the company and 
changes in management and related costs.

In 1995, the company recorded $13.9 million of pretax charges for 
reengineering and other costs.  These costs included $7.0 million for
professional fees and personnel costs and $6.9 million primarily for
certain other non-recurring costs relating to brand consolidation at
the customer level of the company's Federal-Mogul(R), TRW(R) and Sealed 
Power(R) branded engine parts.

ADJUSTMENT OF ASSETS HELD FOR SALE TO FAIR VALUE

The company continually reviews all components of its businesses for possible
improvement of future profitability through acquisition, divestiture, 
reengineering or restructuring.  The company adopted Statement of Financial
Accounting Standards No. 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed of," effective as of 
January 1, 1995.  This statement addresses the accounting for the impairment
of long-lived assets and long-lived assets to be disposed of, certain 
identifiable intangibles and goodwill related to those assets and establishes
guidance for recognizing and measuring impairment losses and requires that 
the carrying amount of impaired assets be reduced to fair value.

   
During 1996, management designed and implemented a restructuring plan to 
aggressively improve the company's cost structure, streamline operations
and divest of underperforming assets.  As part of this plan, the company 
decided to sell 132 international retail operations, sell or restructure 
30 wholesale international replacement operations and consolidate a 
North American manufacturing operation.  The company expects to complete
substantially all of these actions in 1997.  The carrying value of the 
assets held for sale was reduced to fair value using market prices of
comparable companies from recently consummated transactions less costs to
sell.  The resulting adjustment of $148.5 million to reduce assets held 
for sale to fair value was recorded in the fourth quarter of 1996.  Net
sales of businesses to be disposed of approximated $234 million, 
$214 million and $129 million in 1996, 1995 and 1994, respectively.
    

In 1996, based upon the final sale, the company recorded an
additional writedown of $2.8 million to the net asset value of the United 
States ball bearings manufacturing operations.  In 1995, the company decided
to sell the ball bearings operations and reduced the carrying value by 
$17.0 million to record assets held for sale at fair value.


<PAGE> 25

In 1995, the company also decided to sell its heavy wall bearing division 
in Germany and Brazil and certain other non-strategic assets.  The company 
estimated the fair value of the businesses held for sale based on discussions
with prospective buyers, adjusted for selling costs.  The company reduced 
its carrying value by $17.0 million to record assets held for sale at fair 
value.  This division was sold in January 1997 for $10.4 million, which 
approximated the carrying value of the assets at December 31, 1996.

In addition, in 1995, the company reduced the carrying value of certain other
impaired long-lived assets by $17.8 million to record them at fair value.
No further significant fair value adjustments were recorded for these assets
in 1996.

   
INTEREST EXPENSE
    

   
Although the company decreased its debt by $104 million as of December 
31, 1996, interest expense increased $5.3 million in 1996 primarily due
to a higher average debt level than 1995.  Excluding the revolving credit
facility which was classified as a current liability at December 31, 1996
and as a long-term liability at December 31, 1995, the weighted average
interest rate for short-term debt increased to 10.9% at December 31, 1996
from 9.5% at December 31, 1996.  The interest rate on the revolving credit
facility at December 31, 1996 and 1995 was 6.1% and 6.2%, respectively.
In 1995, the interest expense increased from 1994 due to higher levels 
of debt necessary to finance acquisitions, stock repurchase program and
increased levels of working capital.
    

INCOME TAXES

At December 31, 1996, the company had deferred tax assets, net of a $89.4 
million valuation allowance, of $139.8 million and deferred tax liabilities
of $67.4 million.

The net deferred tax asset of $72.4 million included the tax benefits of 
$57.2 million related to the company's postretirement benefit obligation at 
December 31, 1996.  The company expects to realize the benefits associated
with this obligation over a period of 35 to 40 years.

The difference between the 1996 effective income tax rate and the statutory 
tax rate is principally due to international losses that do not provide a 
tax benefit.  (See Note 14 to the consolidated financial statements).

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

   
Cash flow from operations of $149.0 million in 1996 increased significantly
during 1996 primarily due to a $101 million change in accounts receivable
and inventory as compared to a $109 million cash usage in 1995.  Accounts
receivable decreased $47 million due to sales policy changes in the North
American replacement business combined with a concerted effort to reduce
accounts receivable days outstanding in North American replacement and
original equipment businesses.  In addition, inventories in the North
America replacement business decreased by $42 million, which consists of
a $51 million decrease due to operational improvements in inventory
management, offset by $9 million in standard inventory price increases.
    


<PAGE> 26

   
Cash flows from investing activities of $(12.5) million in 1996 includes
$42 million of proceeds from the sales of the U.S. ball bearings 
manufacturing operations and the electrical products manufacturing
operations during 1996.  Capital expenditures are anticipated to be 
approximately $60 million in 1997, primarily for enhanced manufacturing
capabilities and process improvements.
    

   
Cash flows from financing activities of $(122.8) million in 1996 decreased
as the company reduced its borrowings by $104 million primarily with cash
generated from operations and the sales of the operations noted above.
The covenants contained in the company's lending agreements have been
amended to accommodate the restructuring charges and adjustments of assets
held for sale to fair value.
    

   
The company's United States $300 million revolving credit facility contains
restrictive covenants that, among other matters, require the company to
maintain certain financial ratios.  The covenants were amended in 1996 in
relation to certain changes recorded in the third and fourth quarters of
1996.  The amendments to the covenants are effective through march 31, 1997.
The company intends to enter into a new consolidated multi-currency
revolving credit facility in the first half of 1997.  The company also has
a European revolving credit facility for $50 million.  As of December 31,
1996, the company had $185 million borrowed against the U.S. revolver and
$9 million borrowed against the European revolver, and $156 million of 
borrowing available under these revolving credit facilities.
    

The company believes that cash flow from operations, together with 
borrowings available under the company's revolving credit facilities, will
continue to be sufficient to meet its ongoing working capital requirements.

ENVIRONMENTAL MATTERS
- ---------------------

   
The company is a party to lawsuits filed in various jurisdictions alleging
claims pursuant to the Comprehensive Environmental Response Compensation 
and Liability Act of 1980 (CERCLA) or other state or federal environmental 
laws.  In addition, the company has been notified by the Environmental 
Protection Agency and various state agencies that it may be a potentially 
responsible party (PRP) for the cost of cleaning up certain other hazardous
waste storage or disposal facilities pursuant to CERCLA and other federal 
and state environmental laws.  PRP designation requires the funding of site
investigations and subsequent remedial activities.  Although these laws 
could impose joint and several liability upon each party at any site, the 
potential exposure is expected to be limited because at all sites other 
companies, generally including many large, solvent public companies, have
been named as PRPs.  In addition, the company has identified certain present
and former properties at which it may be responsible for cleaning up 
environmental contamination.  The company is actively seeking to resolve 
these matters.  Although difficult to quantify based on the complexity of 
the issues, the company has accrued the estimated cost associated with such
matters based upon current available information from site investigations 
and consultants.  The environmental and legal reserve was approximately
$12 million at December 31, 1996 and $4 million at December 31, 1995.
Management believes that such accruals will be adequate to cover the
company's estimated liability for its exposure in respect of such matters.
    

<PAGE> 27

FOREIGN CURRENCY AND COMMODITY CONTRACTS
- ----------------------------------------

The company is subject to exposure to market risks from changes in foreign 
exchange rates and raw material price fluctuations.  Derivative financial
instruments are utilized by the company to reduce those risks.  The company
does not hold or issue derivative financial instruments for trading or 
speculative purposes.

The company has foreign exchange contracts totaling $6.6 million with no
related deferred gain or loss at December 31, 1996.  The company has 
entered into contracts to purchase 4.7 million pounds of copper to hedge
against the risk of price increases.  These contracts are expected to 
offset the effects of price changes on the firm purchase commitments for 
copper.

   
OTHER MATTERS
- -------------
    

   
In February 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards (SFAS) No. 128, "Earnings
per Share".  SFAS No. 128 is effective for financial statements issued
for periods ending after December 15, 1997.  The adoption of SFAS No. 128
would not impact the results of the earnings per share calculation for
the years ended December 31, 1995 and 1996, and is not expected to impact
the results of the earnings per share calculation for the year ended
December 31, 1997.
    

   
Restatement
- -----------
    

   
The company has restated the previously issued 1996, 1995 and 1994
financial statements for certain charges recorded in 1996.  The restatement
does not affect the company's balance sheet at December 31, 1996.  The 
corrections primarily pertain to timing in the recognition of the
provision for doubtful accounts and customer incentive programs, the
recognition of vendor rebates and the recognition of certain federal
income tax credits.  The following summarizes the net effect of these
adjustments in millions. (For further information regarding the 
restatement, see Note 18 to the Consolidated Financial Statements which
also reflects the impact on pretax earnings).
    


<TABLE>
   
<CAPTION>

                           Net Earnings (Loss)
                           -------------------
                        As Reported    As Restated
                        -----------    -----------
                              ($ Millions)
          <S>           <C>            <C>
          1996          $(211.1)       $(206.3)
          1995             (9.7)          (5.8)
          1994             63.3           59.7

    
</TABLE>



<PAGE> 28

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

<TABLE>
   

CONSOLIDATED STATEMENTS OF OPERATIONS
- -------------------------------------

<CAPTION>

(Millions of Dollars, Except Per Share Amounts)


YEAR ENDED DECEMBER 31 (as restated)             1996       1995       1994
                                               --------   --------   --------

<S>                                            <C>        <C>        <C>
Net sales                                      $2,032.7   $1,999.8   $1,889.5
Cost of products sold                           1,660.5    1,602.2    1,507.6
                                               --------   --------   --------
  Gross Margin                                    372.2      397.6      381.9

Selling, general and administrative expenses     (333.8)    (299.3)    (268.8)
Gain on sales of businesses                           -       24.0          -
Restructuring charges                             (57.6)     (26.9)         -
Reengineering and other related charges           (11.4)     (13.9)         -
Adjustment of assets held for sale to fair value (151.3)     (51.8)         -
Interest expense                                  (42.6)     (37.3)     (21.2)
Interest income                                     2.9        9.6        7.6 
International currency exchange losses             (3.7)      (2.9)      (5.5)
Other expense, net                                 (3.4)      (2.4)      (2.5)
                                                -------    -------    -------
      Earnings (loss) before income taxes        (228.7)      (3.3)      91.5

   Income tax expense (benefit)                   (22.4)       2.5       31.8 
                                                -------    -------    -------

      NET EARNINGS (LOSS)                        (206.3)      (5.8)      59.7 
                                                =======    =======    =======

   Preferred dividends                              8.7        8.9        9.0

      NET EARNINGS (LOSS) AVAILABLE 
        TO COMMON SHAREHOLDERS                 $ (215.0)  $  (14.7)  $   50.7

EARNINGS (LOSS) PER COMMON AND EQUIVALENT SHARE

  Primary                                      $  (6.12)  $   (.42)  $   1.45
                                                =======    =======    =======
  Fully Diluted                                $  (6.12)  $   (.42)  $   1.36
                                                =======    =======    =======
    
</TABLE>

See accompanying Notes to Consolidated Financial Statements.

<PAGE> 29


<TABLE>
   

CONSOLIDATED BALANCE SHEETS
- ---------------------------

<CAPTION>

(Millions of Dollars)
                                                                        As
                                                                     Restated
DECEMBER 31                                                1996        1995
                                                         --------    --------

ASSETS
- ------
<S>                                                      <C>          <C>
Cash and equivalents                                     $   33.1     $   19.4
Accounts receivable                                         231.3        293.4
Inventories                                                 417.0        505.8
Prepaid expenses and income tax benefits                     81.5         62.8
                                                          -------      -------
   Total current assets                                     762.9        881.4

Property, plant and equipment                               350.3        434.7
Goodwill                                                    154.0        226.5
Other intangible assets                                      63.1         66.6
Business investments and other assets                       124.9        100.9
                                                          -------      ------- 
      TOTAL ASSETS                                       $1,455.2     $1,710.1
                                                          =======      =======

LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------

Short-term debt                                          $  280.1     $  111.9
Accounts payable                                            142.7        172.7
Accrued compensation                                         37.6         32.3
Restructuring reserves                                       55.2         10.7
Other accrued liabilities                                   148.2         92.6
                                                          -------      ------- 
   Total current liabilities                                663.8        420.2

Long-term debt                                              209.6        481.5
Postemployment benefits                                     207.1        211.5
Other accrued liabilities                                    56.2         46.6
                                                          -------      ------- 
      TOTAL LIABILITIES                                   1,136.7      1,159.8

Series D preferred stock                                     76.6         76.6
Series C ESOP preferred stock                                53.1         56.8
Unearned ESOP compensation                                  (28.4)       (34.3)
Common stock                                                175.7        175.2 
Additional paid-in capital                                  283.5        280.8 
Retained earnings (deficit)                                (193.0)        40.2
Currency translation and other                              (49.0)       (45.0)
                                                          -------      -------
      TOTAL SHAREHOLDERS' EQUITY                            318.5        550.3 
                                                          -------      -------
      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY         $1,455.2     $1,710.1 
                                                          =======      =======
    
</TABLE>


See accompanying Notes to Consolidated Financial Statements.  

<PAGE> 30

<TABLE>
   

CONSOLIDATED STATEMENTS OF CASH FLOWS
- -------------------------------------

<CAPTION>

(Millions of Dollars)

YEAR ENDED DECEMBER 31 (as restated)                   1996      1995      1994
                                                     --------  --------  --------
<S>
CASH PROVIDED FROM (USED BY) OPERATING ACTIVITIES
- -------------------------------------------------
                                                     <C>       <C>       <C>
Net earnings (loss)                                  $(206.3)  $  (5.8)  $  59.7
Adjustments to reconcile net earnings (loss) to net
  cash provided from (used by) operating activities:
    Depreciation and amortization                       63.7      61.0      55.7
    Gain on sale of businesses                             -     (24.0)        -
    Restructuring charges                               57.6      26.9         -
    Reengineering and other related charges             11.4      13.9         -
    Adjustment of assets held for 
      sale to fair value                               151.3      51.8         -
    Deferred income taxes                              (27.8)    (16.2)      4.1
    Postemployment benefits                             (2.0)      1.8       4.9 
    Decrease (increase) in accounts receivable          46.5      (5.0)    (55.3)
    Decrease (increase) in inventories                  54.5    (103.9)    (33.5)
    Increase (decrease) in accounts payable            (25.5)      7.2         -
    Payments against restructuring 
      and reengineering reserves                       (17.6)    (19.4)    (14.0)
    Increase (decrease) in current
      liabilities and other                             43.2     (23.0)      2.7
                                                      ------    ------    ------
    NET CASH PROVIDED FROM (USED BY) 
      OPERATING ACTIVITIES                             149.0     (34.7)     24.3 

CASH PROVIDED FROM (USED BY) INVESTING ACTIVITIES
- -------------------------------------------------
Expenditures for property, plant and equipment
  and other long-term assets                           (54.2)    (78.5)    (74.9)
Acquisitions of businesses                               (.3)    (72.1)    (58.3)
Payments for rationalization of acquired businesses        -      (7.3)    (24.5)
Proceeds from sales of businesses                       42.0      48.5         - 
Other                                                      -         -       (.8)
                                                      ------    ------    ------
    NET CASH USED BY INVESTING ACTIVITIES              (12.5)   (109.4)   (158.5)

CASH PROVIDED FROM (USED BY) FINANCING ACTIVITIES
- -------------------------------------------------
Issuance of common stock                                  .6        .2     196.8 
Repurchase of common stock                                 -      (9.0)    (10.6) 
Proceeds from issuance of long-term debt                   -     166.2     157.8 
Principal payments on long-term debt                   (29.4)    (24.9)   (203.7)
Increase (decrease) in short-term debt                 (61.4)     33.7      14.8
Dividends                                              (26.9)    (27.3)    (27.7)
Other                                                   (5.7)      (.4)     (2.0)
                                                      ------    ------    ------
    NET CASH PROVIDED FROM (USED BY) 
      FINANCING ACTIVITIES                            (122.8)    138.5     125.4 
                                                      ------    ------    ------
    INCREASE (DECREASE) IN CASH AND EQUIVALENTS         13.7      (5.6)     (8.8) 
Cash and equivalents at beginning of year               19.4      25.0      33.8 
                                                      ------    ------    ------
    CASH AND EQUIVALENTS AT END OF YEAR              $  33.1   $  19.4   $  25.0
                                                      ======    ======    ======
    
</TABLE>

See accompanying Notes to Consolidated Financial Statements.

<PAGE> 31


<TABLE>
   

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
- -----------------------------------------------

<CAPTION>
(Millions of Dollars)
                              Series C  Unearned                            Currency
                    Series D    ESOP     ESOP           Additional Retained Transla-
                    Preferred Preferred Compen-  Common  Paid-In   Earnings tion and
                      Stock     Stock   sation   Stock   Capital   (Deficit) Other    Total
                    --------- --------- -------- ------ ---------- -------- -------- -------
<S>                  <C>       <C>      <C>      <C>      <C>      <C>       <C>     <C>
BALANCE AT
  JANUARY 1, 1994
  (as originally
  reported)          $ 76.6    $ 60.2   $(44.6)  $147.5   $117.2   $  46.4   $(32.2) $371.1
- -------------------
Cumulative effect of
  restatement (see
  Note 18)                                                            (5.1)            (5.1)
                     ------    ------   ------   ------   ------   -------   ------  ------
BALANCE AT
  JANUARY 1, 1994
  (as restated)      $ 76.6    $ 60.2   $(44.6)  $147.5   $117.2   $  41.3   $(32.2) $366.0
Net earnings (as
  restated)                                                            59.7            59.7
Issuance of 
  common stock                                     28.8    162.5                      191.3 
Exercise of 
  stock options                                     1.6      6.1                        7.7
Repurchase of
  common stock                                     (3.0)    (9.6)                     (12.6)
Retirement of 
  preferred stock                (1.1)                                                 (1.1)
Amortization of 
  unearned ESOP
  compensation                             4.8                                   .2     5.0
Dividends                                                            (27.7)           (27.7)
Preferred dividend 
  tax benefits                                               1.6                        1.6
Currency translation                                                           (6.3)   (6.3)
Pension adjustment                                                              4.9     4.9
                       -----    -----    -----    -----    -----    ------    -----   -----
BALANCE AT 
  DECEMBER 31, 1994     76.6     59.1    (39.8)   174.9    277.8      73.3    (33.4)  588.5
- -------------------
Net loss (as restated)                                                (5.8)            (5.8)
Net issuance of 
  restricted shares                                 2.2      6.5               (7.7)    1.0
Exercise of 
  stock options                                               .2                         .2
Repurchase of
  common stock                                     (1.9)    (5.3)                      (7.2)
Retirement of 
  preferred stock                (2.3)                                                 (2.3)
Amortization of 
  unearned ESOP
  compensation                             5.5                                          5.5
Dividends                                                            (27.3)           (27.3)
Preferred dividend 
  tax benefits                                               1.6                        1.6
Currency translation                                                           (1.5)   (1.5)
Pension adjustment                                                             (2.4)   (2.4)
                       -----    -----    -----    -----    -----    ------    -----   -----
BALANCE AT 
  DECEMBER 31, 1995     76.6     56.8    (34.3)   175.2    280.8      40.2   (45.0)   550.3
- -------------------
Net loss (as restated)                                              (206.3)          (206.3)
Net issuance of 
  restricted shares                                  .3       .9               (1.2)      -
Exercise of 
  stock options                                      .2       .4                         .6
Retirement of
  preferred stock                (3.7)                                                 (3.7)
Amortization of 
  unearned ESOP
  compensation                             5.9                                          5.9
Dividends                                                            (26.9)           (26.9)
Preferred dividend 
  tax benefits                                               1.4                        1.4
Currency translation
  effect on assets
  held for sale                                                                20.1    20.1
Currency translation                                                          (24.4)  (24.4)
Pension adjustment                                                              1.5     1.5
                       -----    -----    -----    -----    -----    ------    -----   -----
BALANCE AT 
  DECEMBER 31, 1996   $ 76.6   $ 53.1   $(28.4)  $175.7   $283.5   $(193.0)  $(49.0) $318.5
- -------------------    =====    =====    =====    =====    =====    ======    =====  ======

    
</TABLE>

See accompanying Notes to Consolidated Financial Statements.

<PAGE> 32

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------

1.  ACCOUNTING POLICIES
    -------------------

   
Organization - Federal-Mogul Corporation's core business is providing 
value-added services for the global manufacture and distribution of 
non-discretionary parts to vehicular and industrial original equipment 
manufacturers and the vehicular replacement market.
    

Principles of Consolidation - The consolidated financial statements
include the accounts of Federal-Mogul Corporation and its majority-owned
subsidiaries (the "company").  Intercompany accounts and transactions have
been eliminated in consolidation.

Cash and Equivalents - The company considers all highly liquid investments
with maturities of 90 days or less from the date of purchase to be cash
equivalents.

Inventories - Inventories are stated at the lower of cost or market.  Cost
determined by the last-in, first-out (LIFO) method was used for 54% and 52% 
of the inventory at December 31, 1996 and 1995, respectively.  The remaining
inventories are costed using the first-in, first-out (FIFO) method.  If
inventories had been valued at current cost, amounts reported at December 31
would have been increased by $49.4 million in 1996 and $54.2 million in 1995.

At December 31, inventories consisted of the following:


<TABLE>
   
<CAPTION>
     (Millions of Dollars)                     1996              1995
                                              ------            ------
     <S>                                      <C>               <C>
     Finished products                        $417.0            $468.3 
     Work-in-process                            28.0              34.1 
     Raw materials                              20.0              28.6 
                                               -----             -----
                                               465.0             531.0

     Reserve for inventory valuation           (48.0)            (25.2)
                                               -----             -----
                                              $417.0            $505.8
                                               =====             =====
    
</TABLE>



<PAGE> 33

Inventory quantity reductions resulting in liquidations of certain LIFO 
inventory layers and the reduction in international locations using the LIFO
method increased net earnings by $3.1 million and $1.6 million ($.09 and 
$.04 per share) in 1996 and 1994, respectively.  There was no effect
on operations for 1995.

   
The company provides inventory valuation reserves for parts on hand which
exceed anticipated demand and assesses these reserves on a quarterly basis.
    

   
Goodwill and Other Intangible Assets - Intangible assets, which result 
principally from acquisitions, consist of goodwill, trademarks and 
non-compete agreements, patents and other intangibles.  Intangible assets
are periodically reviewed for impairment based on an assessment of future 
cash flows, or fair value for assets held for sale, to ensure that
they are appropriately valued.  Intangible assets are amortized on a 
straight-line basis over their estimated useful lives, generally ranging 
from 7 to 40 years.  Goodwill and other intangible assets reflected in the 
consolidated balance sheets are net of accumulated amortization of 
$18.7 million and $14.2 million for goodwill and $22.1 million and 
$16.9 million for other intangible assets at December 31, 1996 and 1995, 
respectively.  Impairment charges recorded in 1996 and 1995 related
solely to assets held for sale.  Management believes that the remaining
intangible assets, which relate only to the core manufacturing and 
distribution businesses, are not impaired, and the remaining amortization
period is appropriate.
    

   
Revenue Recognition - The company recognizes revenue and returns from
product sales and the related customer incentive and warranty expense
when goods are shipped to the customer.
    

Currency Translation - Exchange adjustments related to international
currency transactions and translation adjustments for subsidiaries whose
functional currency is the United States dollar (principally those located 
in highly inflationary economies) are reflected in the consolidated 
statements of operations.  Translation adjustments of international 
subsidiaries for which the local currency is the functional currency are 
reflected in the consolidated financial statements as a separate component 
of shareholders' equity. 

Earnings Per Share - The computation of primary earnings per share is based 
on the weighted average number of outstanding common shares during the 
period and, when their effect is dilutive, common stock equivalents 
consisting of certain shares subject to stock options.  Fully-diluted 
earnings per share additionally assumes, when the effect is dilutive, the 
conversion of outstanding Series C Employee Stock Ownership Plan (ESOP) 
preferred stock (Note 11) and Series D preferred stock and the contingent 
issuance of common stock to satisfy the Series C ESOP preferred stock 
redemption price guarantee.  The number of contingent shares used in 
the fully-diluted calculation is based on the market price of the company's 
common stock on December 31, 1996, and the number of preferred shares held
by the ESOP as of December 31 of each of the respective years.


<PAGE> 34

The primary weighted average number of common and equivalent shares 
outstanding (in thousands) was 35,105, 34,988 and 35,062 for 1996, 1995 
and 1994, respectively.  The fully-diluted weighted average number of 
common and equivalent shares outstanding (in thousands) was 35,105, 34,988
and 41,812 for 1996, 1995 and 1994, respectively.

Net earnings used in the computation of primary earnings per share are 
reduced by preferred stock dividend requirements.  Net earnings used in 
the computation of fully-diluted earnings per share are reduced by preferred
stock dividend requirements when the effect of conversion is anti-dilutive
and by amounts representing the additional after-tax contribution that
would be necessary to meet ESOP debt service requirements under an 
assumed conversion of the Series C ESOP preferred stock when the effect is 
dilutive.

Environmental Liabilities - The company recognizes environmental
liabilities when a loss is probable and can be reasonably estimated.
Such liabilities are generally not subject to insurance coverage.

Each environmental obligation is estimated by engineering and legal 
specialists within the company based on current law and existing 
technologies.  Such estimates are based primarily upon the estimated 
cost of investigation and remediation required and the likelihood that
other potentially responsible parties will be able to fulfill their 
commitments at the sites where the company may be jointly and
severally liable with such parties.

The company periodically evaluates and revises its estimates for
environmental obligations based on expenditures against established
reserves and the availability of additional information.

Use of Estimates - The preparation of financial statements in conformity
with generally accepted accounting principles requires management to 
make estimates and assumptions that affect

the amounts reported in the financial statements and accompanying notes.
Actual results could differ from those estimates.

Reclassifications - Certain items in the prior year financial statements have
been reclassified to conform with the presentation used in 1996.

2.  RESTRUCTURING CHARGES
    ---------------------

Results of operations in the fourth quarter of 1996 include a restructuring 
charge of $57.6 million.  This charge is comprised of $42.8 million for 
employee severance and $14.8 million for exit costs and consolidation of 
certain facilities.  The workforce reductions and consolidation of 
facilities will be substantially completed in 1997.

The restructuring is designed to aggressively improve the company's cost 
structure, streamline operations and divest the company of underperforming
assets.  The after-tax cash impact of this charge is approximately 
$40 million, the majority of which is expected to be paid out during 1997.

Employee severance costs result from the termination of approximately 1,430
employees, primarily in the international retail and wholesale operations,
the North American distribution business, and at a closed North American
manufacturing operation.  The severance costs are based on the minimum levels
that will be paid to the affected employees pursuant to the company's 
workforce reduction policies and certain foreign governmental requirements.


<PAGE> 35

Exit and consolidation costs principally include lease termination costs of
international retail stores, and certain international wholesale operations,
the consolidation of certain North American distribution facilities and the
consolidation of a North American manufacturing operation.

Results of operations in the second and fourth quarters of 1995 include
restructuring charges of $6.1 million and $20.8 million, respectively.
These charges are comprised of $20.1 million for employee severance and
$6.8 million for exit costs and consolidation of certain facilities.  The
workforce reductions and consolidation of facilities were completed as of
December 31, 1996.

Employee severance costs for 1995 resulted from the termination of a total
of approximately 750 employees, primarily in Argentina, the United States
and Europe.  The amounts paid to terminated employees in 1995 and 1996
approximated the related charges recorded in 1995.

   
Exit costs for 1995 include efforts to consolidate and restructure 
selected operations primarily in the United States.  The consolidation 
charge includes additional costs for certain replacement market and 
related facilities consolidated after the acquisition of SPX Corporation's
Sealed Power Replacement aftermarket business.
    

3.  ADJUSTMENT OF ASSETS HELD FOR SALE TO FAIR VALUE
    ------------------------------------------------

The company continually reviews all components of its businesses for 
possible improvement of future profitability through acquisition, 
divestiture, reengineering or restructuring.  The company 
adopted Statement of Financial Accounting Standards No. 121, "Accounting 
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be 
Disposed of," effective as of January 1, 1995.  This statement addresses 
the accounting for the impairment of long-lived assets and long-lived 
assets to be disposed of, certain identifiable intangibles and goodwill 
related to those assets, and establishes guidance for recognizing and
measuring impairment losses and requires that the carrying amount of 
impaired assets be reduced to fair value.

   
During 1996, management designed and implemented a restructuring plan to 
aggressively improve the company's cost structure, streamline operations 
and divest the company of underperforming assets.  As part of this plan, 
the company decided to sell 132 international retail operations, sell or
restructure 30 wholesale international replacement operations and 
consolidate a North American manufacturing operation.  The company expects
to complete substantially all of these actions in 1997.  The carrying value
of the assets held for sale was reduced to fair value based on estimates
of selling values less costs to sell.  Selling values used to determine
the fair value of assets held for sale were determined using market prices
(i.e., valuation multiples) of comparable companies from recently 
consummated transactions.The carrying value of net assets held for sale as
of December 31, 1996 was $107 million which includes $38 million of accounts
receivable, $88 million of inventory, $29 million of accounts payable,
$1 million of net other current assets and liabilities, and $11 million 
of noncurrent assets.  In accordance with SFAS 121, the carrying value of
long-lived assets held for sale will not be amortized or depreciated in 
subsequent periods.  The resulting adjustment of $148.5 million to reduce 
assets held for sale to fair value was recorded in the fourth quarter of
1996.  Net sales for businesses to be disposed of approximated 
$234 million, $214 million and $129 million in 1996, 1995 and 1994, 
respectively. 
    


<PAGE> 36

In 1996, based upon the final sale, the company recorded an additional
writedown of $2.8 million to the net asset value of the United States ball
bearings manufacturing operations.  In 1995, the company decided to sell
the ball bearings operations and reduced the carrying value by 
$17.0 million to record assets held for sale at fair value.

In 1995, the company also decided to sell its heavy-wall bearing division 
in Germany and Brazil and certain other non-strategic assets.  The company 
estimated the fair value of the businesses held for sale based on 
discussions with prospective buyers, adjusted for selling costs.  The 
company reduced its carrying value by $17.0 million to record assets held
for sale at fair value.  This division was sold in January 1997 for 
$10.4 million, which approximated the carrying value of the assets at 
December 31, 1996.

In addition, in 1995, the company reduced the carrying value of certain 
other impaired long-lived assets by $17.8 million to record them at fair 
value.  No further significant fair value adjustments were recorded for
these assets in 1996.

4.  REENGINEERING AND OTHER RELATED CHARGES
    ---------------------------------------

In 1996, the company initiated an extensive effort to strategically review 
its businesses and focus on its competencies of manufacturing, engineering
and distribution.  As a result of this process, the company incurred 
$11.4 million of pretax charges for professional fees and personnel costs 
related to the strategic review of the company, and changes in management
and related costs.  

In 1995, the company recorded $13.9 million of pretax charges for 
reengineering and other costs.  These costs included $7.0 million in 
professional fees and personnel costs to reengineer the business on a 
company-wide basis and $6.9 million primarily for certain other 
non-recurring costs relating to brand consolidation at the customer level
of the company's Federal-Mogul(R), TRW(R) and Sealed Power(R) branded
engine parts.

5.  CHANGES IN ACCOUNTING ESTIMATES
    -------------------------------

   
During the third and fourth quarters of 1996, the company made certain 
changes in accounting estimates totaling $51 million ($34 million after 
tax, $.97 per share) due to 1996 events and new information becoming 
available.  The changes in accounting estimates included increasing the 
provision for customer incentive programs and related sales initiatives
by $18 million, increasing the provision for excess and obsolete inventory
by $13 million, increasing the provision for bad debts by $3 million, 
increasing the provision for environmental and legal matters by $9 million
and increasing various other provisions by approximately $8 million.
    

6.  ACQUISITIONS OF BUSINESSES
    --------------------------

The company accounted for the following acquisitions as purchases, and 
accordingly, the purchase prices have been allocated to the acquired assets
and assumed liabilities based on their estimated fair values as of the 
acquisition date.  The consolidated statements of operations include the 
operating results of the acquired businesses from the acquisition dates
unless otherwise stated.


<PAGE> 37

- - On September 30, 1995, the company completed its acquisition of the 
  Centropiezas group, a chain of retail stores in Puerto Rico.

- - Wales-based Seal Technology Systems Limited, a leading designer and 
  manufacturer of a specialized range of seals and gaskets for the
  automotive sector and other industrial markets was purchased
  September 25, 1995.

- - The company acquired Bertolotti Pietro e Figli, S.r.l., 
  a distributor of premium brand European auto and truck parts throughout 
  Italy on June 28, 1995.  

- - On October 31, 1994, the company purchased all the outstanding shares of 
  Varex Corporation Limited, the largest independent auto parts distributor 
  in South Africa.  The consolidated statements of operations include the
  operating results of Varex from July 1, 1994.

7.  SALES OF BUSINESSES
    -------------------

In November 1996, the company completed the sale of the operations and 
substantially all of the assets of its United States ball bearings 
manufacturing operations to NTN-U.S.A. Corporation.  The company received 
$31 million in cash and retained customer receivables while NTN-U.S.A. 
Corporation assumed certain liabilities.  The results of operations have been
included in the company's consolidated statement of operations through the 
date of sale.  The company recognized no gain or loss on the sale.  (Refer to 
Note 3 for previous writedowns of assets to fair value.)

In September 1996, the company completed the sale of the assets and 
business of its electrical products manufacturing operations to Capsonic
Automotive, Inc.  The company received $11 million in cash and retained
customer receivables, while Capsonic Automotive assumed certain liabilities.
The results of operations have been included in the company's consolidated
statement of operations through the date of sale.  The company recognized 
no gain or loss on the sale.

In December 1995, the company sold its equity interest in Westwind Air 
Bearings Limited. in England and its affiliated operations in the United 
States and Japan for $20.5 million.  The company recognized a pre-tax
gain on the sale of $16.2 million.

In April 1995, the company completed the sale of the operations and 
substantially all of the assets of its Precision Forged Products Division 
to Borg-Warner Automotive, Inc.  The company received $28.0 million in cash 
and retained customer receivables, while Borg-Warner assumed certain 
liabilities.  The results of operations have been included in the company's
consolidated statement of operations through the date of sale.  The company 
recognized a pre-tax gain on the sale of $7.8 million.

8.  FINANCIAL INSTRUMENTS
    ---------------------

FOREIGN EXCHANGE RISK AND COMMODITY PRICE MANAGEMENT

The company is subject to exposure to market risks from changes in foreign
exchange rates and raw material price fluctuations.  Derivative financial
instruments are utilized by the company to reduce those risks.  The company
does not hold or issue derivative financial instruments for trading or 
speculative purposes.


<PAGE> 38

The company's foreign exchange contracts at December 31 are summarized below:

<TABLE>
<CAPTION>

(Millions of Dollars)             1996                       1995
                        ------------------------    ------------------------
                         Contract     Deferred       Contract     Deferred
                          Amount     Gain (Loss)      Amount       (Loss)
                        -----------  -----------    ----------   -----------
<S>                       <C>          <C>            <C>           <C>
Forwards                  $  6.6       $   -          $ 23.5        $ (.3)
Options Purchased              -           -             8.0            -
                           -----        ----           -----         ----
                          $  6.6       $   -          $ 31.5        $ (.3)
                           =====        ====           =====         ====
</TABLE>

The company has entered into copper contracts to hedge against the risk 
of price increases.  These contracts are expected to offset the effects of 
price changes on the firm purchase commitments for copper.  Under the 
agreements, the company is committed to purchase 4.7 million pounds of copper.
The net unrealized gain on these firm purchase commitments at December 31,
1996 is $.1 million.

Deferred gains and losses are included in other assets and liabilities and
recognized in operations when the future purchase or sale occurs, or at the 
point in time when the purchase or sale is no longer expected to occur.

CONCENTRATIONS OF CREDIT RISK

Financial instruments which potentially subject the company to concentrations
of credit risk consist primarily of accounts receivable and cash investments.
The company's customer base includes virtually every significant global 
automotive manufacturer and a large number of distributors and installers of
automotive replacement parts.  However, the company's credit evaluation 
process, reasonably short collection terms and the geographical dispersion 
of sales transactions help to mitigate any concentration of credit risk.
The company also has cash investment policies that limit the amount of 
credit exposure to any one financial institution and require placement of 
investments in financial institutions evaluated as highly creditworthy.

   
The company does not generally require collateral for its trade accounts 
receivable.  The allowance for doubtful accounts of $16.3 million and 
$18.7 million at December 31, 1996 and 1995 is based upon the expected 
collectibility of all trade accounts receivable, including those sold.
    

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amounts of certain financial instruments such as cash and 
equivalents, accounts receivable, accounts payable, and short-term and 
long-term debt approximate their fair values.  The fair value of the 
long-term debt is estimated using discounted cash flow analysis and the
company's current incremental borrowing rates for similar types of 
arrangements.

ACCOUNTS RECEIVABLE SECURITIZATION

On an ongoing basis, the company sells accounts receivables to Federal-Mogul
Funding Corporation, a wholly owned subsidiary, which then sells such 
receivables without recourse to a master trust.  Amounts sold under this
arrangement were $95.0 million at December 31, 1996 and 1995.  Accounts 
receivable at both December 31, 1996 and 1995 exclude the $95.0 million.


<PAGE> 39

9.  PROPERTY, PLANT AND EQUIPMENT
    -----------------------------

Property, plant and equipment are stated at cost and include expenditures for 
additional facilities and those expenditures which materially extend the 
useful lives of existing buildings, machinery and equipment.

Depreciation is computed principally by the straight-line method for 
financial reporting purposes and by accelerated methods for income tax 
purposes.

At December 31, property, plant and equipment consisted of the following:

<TABLE>
<CAPTION>
                                   Estimated
     (Millions of Dollars)        Useful Life         1996           1995
                                  -----------       --------       --------
     <S>                            <C>             <C>            <C>
     Land                              -            $  32.1        $  35.7 
     Buildings and
       building improvements        40 yrs.           144.1          180.8 
     Machinery and equipment       3-12 yrs.          378.8          442.1 
                                                     ------         ------
                                                      555.0          658.6 
     Accumulated depreciation                        (204.7)        (232.0)
                                                     ------         ------
                                                    $ 350.3        $ 426.6 
                                                     ======         ======
</TABLE>

The company leases various facilities and equipment under both capital and
operating leases.  Net assets subject to capital leases were not significant 
at December 31, 1996 and 1995.

The balance of the deferred gain resulting from the 1988 sale and 
leaseback of a portion of the corporate headquarters complex was 
$7.8 million at December 31, 1996.  The deferred gain is being 
amortized over the term of the lease as a reduction of rent expense.
Future minimum payments under noncancelable operating leases with
initial or remaining terms of more than 1 year are, in millions:
1997--$28.1; 1998--$25.8; 1999--$22.1; 2000--$18.2; 2001--$14.3 and
thereafter, $60.8.  Future minimum lease payments have been reduced
by approximately $31.2 million for amounts to be received under 
sublease agreements.

   
Total rental expense under operating leases was $33.8 million in 1996, 
$34.0 million in 1995 and $25.7 million in 1994, exclusive of property 
taxes, insurance and other occupancy costs generally payable by the 
company.
    


<PAGE> 40

10.  DEBT
     ----

The company's $300 million United States revolving credit facility matures 
in June 1998.  The company also has a European revolving credit facility for
$50 million.  As of December 31, 1996, the company had $185 million borrowed
against the United States revolver and $9 million borrowed against the 
European revolver.  The company's United States revolving credit facility 
contains restrictive covenants that, among other matters, require the company
to maintain certain financial ratios.  The covenants were amended in 1996 in
relation to certain charges recorded in the third and fourth quarters of 
1996.  The amendments to the covenants are effective through March 31, 1997.
The company intends to enter into a new consolidated multi-currency revolving
credit facility in the first half of 1997.  The revolving credit facility
borrowings are included in short-term debt as of December 31, 1996.
Short-term debt also includes international subsidiaries' local credit
arrangements that are maintained in accordance with local customary practice.

   
The weighted average interest rate for the company's short-term debt was
7.9% and 9.5% as of December 31, 1996 and 1995, respectively.  Excluding
the revolving credit facility which was classified as a current liability
at December 31, 1996 and as a long-term liability at December 31, 1995,
the weighted average interest rate for short-term debt increased to 10.9%
at December 31, 1996 from 9.5% at December 31, 1995.  The interest rate on
the revolving credit facility at December 31, 1996 and 1995 was 6.1% and 
6.2%, respectively.
    

Long-term debt at December 31 consists of the following:

<TABLE>
<CAPTION>

     (Millions of Dollars)                        1996          1995
                                                --------      --------
     <S>                                         <C>           <C>
     Revolving credit facility                   $    -        $185.0 
     Medium-term notes                            125.0         125.0
     Notes payable                                 64.8          68.1 
     ESOP obligation                               28.0          33.7 
     European revolving credit facility               -          44.7 
     Other                                         17.7          38.1
                                                  -----         -----
                                                  235.5         494.6 
     Less current maturities 
       included in short-term debt                 25.9         13.1 
                                                  -----         -----
                                                 $209.6        $481.5 
                                                  =====         =====
</TABLE>

In August 1994, the company initiated a medium-term note program for up 
to $200 million.  Notes were issued in maturities ranging from 5 to 10
years.  The average interest rate was approximately 8.4%.



<PAGE> 41

In December 1990, the company privately placed $75 million in notes 
with insurance companies.  The amount outstanding on these notes was 
$64.8 million as of December 31, 1996.  The interest rate on the notes 
is approximately 11%.  The notes will mature in December 2000.  The note 
agreements contain restrictive covenants that, among other matters, 
require the company to maintain certain financial ratios and a minimum 
level of tangible net worth and limit the amount of indebtedness that the
company may incur.  The covenants were amended in 1996 in relation to 
certain charges recorded in the third and fourth quarters of 1996.  The
amendments to the covenants are effective through June 30, 1997.  The 
company expects to be in compliance with the original covenants by the
expiration of the amendments.

The ESOP obligation represents the unpaid principal balance on an 11-year 
loan entered into by the company's ESOP in 1989.  Proceeds of the loan were 
used by the ESOP to purchase the company's Series C ESOP preferred stock.
Payment of principal and interest on the notes is unconditionally guaranteed 
by the company, and therefore, the unpaid principal balance of the borrowing 
is classified as long-term debt.  Company contributions and dividends on the 
preferred shares held by the ESOP are used to meet semi-annual principal and 
interest obligations.

The original ESOP obligation bore annual interest at the rate of 11.5%.  
The obligation was refinanced with on June 30, 1995 at a fixed interest rate 
of 7.2%.  The ESOP obligation matures in December 2000.

Aggregate maturities of long-term debt for each of the years following 
1997 are, in millions:  1998--$28.5; 1999--$48.5; 2000--$45.1; 2001--$45.1;
and thereafter, $42.4.

Interest paid in 1996, 1995 and 1994 was $43.5 million, $37.1 million 
and $21.4 million, respectively.  

11.  CAPITAL STOCK AND PREFERRED SHARE PURCHASE RIGHTS 
     -------------------------------------------------

The company's articles of incorporation authorize the issuance of
60,000,000 shares of common stock, of which 35,130,359 shares, 35,044,859
shares and 34,987,810 shares were outstanding at December 31, 1996, 1995 
and 1994, respectively.  In February 1994, the company sold 5,750,000 shares
of its common stock in a public offering which generated net proceeds of 
$191.3 million.  The proceeds were used to repay bank debt outstanding, 
including debt incurred for the acquisition of SPX Corporation's Sealed Power
Replacement aftermarket business.

The articles of incorporation also authorize the issuance of 5,000,000 shares 
of preferred stock.  At December 31, 1996, 1995 and 1994, 1,600,000 shares of 
$3.875 Series D Convertible Exchangeable Preferred Stock (Series D preferred
stock) were outstanding.  Sold to institutional investors in a private 
placement, each share has a liquidation preference of $50 and is convertible 
into the company's common stock at a conversion price of $18 per share.  The
shares are redeemable and may be exchanged at the company's option for 7.75%
convertible subordinated debentures due in 2012.  Such debentures would be 
convertible into the company's common stock at the same conversion price as 
the Series D preferred stock.  


<PAGE> 42

The company's ESOP covers substantially all domestic salaried employees and
allocates Series C ESOP Convertible Preferred Stock (Series C ESOP preferred
stock) to eligible employees based on their contributions to the Salaried
Employees' Investment Program and their eligible compensation. At December 
31, 1996, 1995 and 1994, respectively, 835,898 shares, 892,620 shares and 
926,136 shares of Series C ESOP preferred stock were outstanding.  The company
repurchased and retired 56,722 Series C ESOP preferred shares valued at 
$3.6 million during 1996 and 33,516 Series C ESOP preferred shares valued 
at $2.1 million during 1995, all of which were forfeited by participants 
upon early withdrawal from the plan.

The Series C ESOP preferred stock is convertible into shares of the company's
common stock at a rate of two shares of common stock for each share of 
preferred stock.  The Series C ESOP preferred stock may be issued only to a
trustee acting on behalf of an employee stock ownership plan or other 
employee benefit plan of the company.  The shares are automatically converted
into shares of common stock in the event of any transfer to any person other 
than the plan trustee.  The Series C ESOP preferred stock is redeemable, in
whole or in part, at the option of the company.

   
The charge to operations for the cost of the ESOP was $4.2 million in 1996, 
$4.4 million in 1995 and $4.9 million in 1994.  The company made cash
contributions to the plan of $8.1 million in 1996, $8.5 million in 1995 
and $9.2 million in 1994, including preferred stock dividends of 
$4.1 million in 1996, $4.3 million in 1995 and $4.5 million in 1994.
    

   
ESOP shares are released as principal and interest on the debt is paid.
The ESOP Trust uses the preferred dividends not allocated to employees to
make principal and interest payments on the debt.  Compensation expense is
measured based on the fair value of shares committed to be released to
employees.  Dividends on ESOP shares are treated as a reduction of retained
earnings in the period declared.  The number of allocated shares and
suspense shares held by the ESOP were 504,435 and 331,463 at December 31,
1996, and 486,663 and 403,058 at December 31, 1995, respectively.  There
were no committed-to-be-released shares at December 31, 1996 and December
31, 1995.  Any repurchase of the ESOP shares is strictly at the option of
the company.
    

In 1988, the company's Board of Directors authorized the distribution of one
Preferred Share Purchase Right (Right) for each outstanding share of common 
stock of the company.  Each Right entitles shareholders to buy one-half of 
one-hundredth of a share of a new series of preferred stock at a price of $70.  

As distributed, the Rights trade together with the common stock of the 
company.  They may be exercised or traded separately only after the earlier
to occur of:  (i) 10 days following a public announcement that a person 
or group of persons has obtained the right to acquire 10% or more of
the outstanding common stock of the company (20% in the case of certain
institutional investors), or (ii) 10 business days (or such later date
as may be determined by action of the Board of Directors) following the
commencement or announcement of an intent to make a tender offer or exchange
offer which would result in beneficial ownership by a person or group of 
persons of 10% or more of the company's outstanding common stock.  
Additionally, if the company is acquired in a merger or other business 
combination, each Right will entitle its holder to purchase, at the Right's 
exercise price, shares of the acquiring company's common stock (or stock of 
the company if it is the surviving corporation) having a market value of 
twice the Right's exercise price.

The Rights may be redeemed at the option of the Board of Directors for
$.005 per Right at any time before a person or group of persons acquires 
10% or more of the company's common stock.  The Board may amend the Rights
at any time without shareholder approval.  The Rights will expire by their
terms on November 14, 1998.


<PAGE> 43

12.  INCENTIVE STOCK PLANS
     ---------------------

The company's shareholders adopted stock option plans in 1976 and 1984 and a
performance incentive stock plan in 1989.  These plans provide generally for
awarding restricted shares or granting options to purchase shares of the
company's common stock.  Restricted shares entitle employees to all of the 
rights of holders of common stock, subject to certain transfer restrictions 
and to forfeiture in the event that the conditions for their vesting are not
met.  Options entitle employees to purchase shares at an exercise price not 
less than 100% of the fair market value on the grant date and expire after 
10 years.  

Under the plans, options become exercisable from 6 months to 4 years 
after their date of grant, as determined by the Board of Directors at the 
time of grant.  At December 31, 1996, 284,556 shares were available for 
future grants under the plans.

The company has elected to follow Accounting Principles Board Opinion
No. 25, "Accounting for Stock Issued to Employees" (APB 25) and related 
interpretations in accounting for its employee stock options.  The exercise
price of the company's employee stock options equals the market price of
the underlying stock on the date of grant, and therefore, no compensation 
expense is recognized under APB 25.

The following table summarizes activity relating to the company's 
incentive stock plans:

<TABLE>
<CAPTION>
                                         (In Millions)      Weighted-Average
                                        Number of Shares         Price  
                                        ----------------    ----------------

<S>                                           <C>                <C>
Outstanding at January 1, 1994                2.6                $22.02
     Options / stock granted                   .1                 36.08
     Options exercised                        (.3)                20.30
     Options / stock lapsed or canceled         -                     -
                                              ---
Outstanding at December 31, 1994              2.4                 22.98
     Options / stock granted                   .5                 18.72
     Options exercised                          -                     -
     Options / stock lapsed or canceled       (.3)                23.69
                                              ---
Outstanding at December 31, 1995              2.6                 22.02
     Options / stock granted                   .5                 22.08
     Options exercised                          -                     -
     Options / stock lapsed or canceled       (.6)                22.32
                                              --- 
Outstanding at December 31, 1996              2.5                $22.03
                                              ===
 
Options exercisable at December 31, 1996      1.3                $22.50
                                              ===

Options exercisable at December 31, 1995      1.5                $21.50
                                              ===

Options exercisable at December 31, 1994      1.2                $20.00
                                              ===
</TABLE>


<PAGE> 44

Pro forma information regarding net income and earnings per share is required
by FASB Statement No. 123, "Accounting for Stock-Based Compensation" and has
been determined as if the company had accounted for its employee stock 
options under the fair value method of that statement.  The fair value for 
these options was estimated at the date of grant using a Black-Scholes 
option pricing model with the following weighted-average assumptions for 
1996 and 1995, respectively:  risk-free interest rates of 6.5% and 6.5%; 
dividend yields of 2.3% and 2.4%; volatility factors of the expected market
price of the company's common stock of 11.2% and 8.1%; and a weighted average
expected life of the option of 5 years.  The effect of applying Statement 
No. 123's fair value method to the company's stock-based awards results in
net income and earnings per share that approximate amounts reported.  The 
weighted-average fair value of options granted during the years ended 
December 31, 1996 and 1995 are $2.56 and $.90, respectively.

13.  POSTEMPLOYMENT BENEFITS
     -----------------------

The company maintains several defined benefit pension plans which cover
substantially all domestic employees and certain employees in other 
countries.  Benefits for domestic salaried employees are based on 
compensation, age and years of service, while hourly employees' benefits 
are primarily based on negotiated rates and years of service.  International 
plans maintained by the company provide benefits based on years of 
service and compensation.  

The company's funding policy is consistent with funding requirements of 
federal and international laws and regulations.  Plan assets consist 
primarily of listed equity securities and fixed income instruments.  
As of December 31, 1996, plan assets included 309,000 shares of 
the company's common stock valued at approximately $6.8 million.  

Net periodic pension cost for the company's defined benefit plans 
in 1996, 1995 and 1994 consists of the following:

<TABLE>
<CAPTION>

UNITED STATES PLANS
- -------------------
(Millions of Dollars)                    1996          1995          1994
                                       --------      --------      --------
<S>
(Income)/Expense
                                       <C>           <C>           <C>
Service cost - benefits 
  earned during the period             $  9.0        $  7.3        $  6.8
Interest cost on projected 
  benefit obligation                     15.0          15.0          14.0
Actual return on plan assets            (30.8)        (51.6)         (3.7)
Net amortization and deferral             3.3          28.6         (22.7)
Curtailment loss                          3.7            .5           1.1
                                       --------      --------      --------
Net periodic pension 
  (income) cost                        $   .2        $  (.2)       $ (4.5)
                                       ========      ========      ========

INTERNATIONAL PLANS
- -------------------
(Millions of Dollars)
(Income)/Expense

Service cost - benefits 
  earned during the period             $   .4        $   .4        $   .3
Interest cost on projected 
  benefit obligation                      2.5           2.7           2.4
                                       --------      --------      --------
Net periodic pension cost              $  2.9        $  3.1        $  2.7
                                       ========      ========      ========
</TABLE>

<PAGE> 45

The following table sets forth the funded status for the company's defined 
benefit plans at December 31:

<TABLE>
<CAPTION>

UNITED STATES PLANS
- -------------------
                                       Assets Exceed          Accumulated 
                                        Accumulated             Benefits
                                          Benefits           Exceed Assets
                                    ------------------     ------------------
(Millions of Dollars)                 1996      1995         1996      1995 
                                    --------  --------     --------  --------

<S>                                 <C>       <C>          <C>       <C>
Actuarial present value of 
  benefit obligations:
    Vested benefit obligation       $  96.2   $  95.6      $  88.8   $  79.9
                                    ========  ========     ========  ========

    Accumulated benefit obligation  $ 102.1   $ 103.4      $ 106.4   $  95.4
                                    ========  ========     ========  ========

    Projected benefit obligation    $ 104.0   $ 105.0      $ 107.1   $  96.0
                                    ========  ========     ========  ========

Plan assets at fair value             177.8     173.0         84.8      74.6
                                    --------  --------     --------  --------
Plan assets in excess of 
  (less than) projected 
  benefit obligation                   73.8      68.0        (22.3)    (21.4)
Unrecognized net (asset) 
  liability at transition              (5.8)     (9.1)          .5        .8
Unrecognized prior service cost          .5        .2         10.0       8.8
Unrecognized net (gain) loss          (23.2)    (18.3)         3.2       6.4
                                    --------  --------     --------  --------
Accrued pension asset (liability) 
  included in the consolidated 
  balance sheets                    $  45.3   $  40.8      $  (8.6)  $  (5.4)
                                    ========  ========     ========  ========

</TABLE>

<TABLE>
<CAPTION>

INTERNATIONAL PLANS
- -------------------
                                                              Accumulated 
                                                                Benefits
                                                             Exceed Assets
                                                           ------------------
(Millions of Dollars)                                        1996      1995 
                                                           --------  --------

<S>                                                        <C>       <C>
Actuarial present value of benefit obligations:
    Vested benefit obligation                              $  32.9   $  35.0
                                                           ========  ========

    Accumulated benefit obligation                         $  34.5   $  36.6
                                                           ========  ========

    Projected benefit obligation                           $  34.5   $  36.7
                                                           ========  ========

Plan assets less than projected benefit obligation           (34.5)    (36.7)
Unrecognized net loss                                          4.0       4.4
                                                           --------  --------
Accrued pension liability included in the
  consolidated balance sheets                              $ (30.5)  $ (32.3)
                                                           ========  ========
</TABLE>


<PAGE> 46

The assumptions used in computing the above information are as follows:

<TABLE>
<CAPTION>

UNITED STATES PLANS
- -------------------
                                                 1996       1995       1994
                                               --------   --------   --------
<S>                                             <C>        <C>        <C>
Discount rates                                  7 1/2%     7 1/2%     8 1/2%
Rates of increase in compensation levels        4 1/2%     4 1/2%     5 1/2%
Expected long-term rates of return on assets       10%        10%        10%

INTERNATIONAL PLANS
- -------------------
                                                 1996       1995       1994
                                               --------   --------   --------
Discount rates                                  7 1/2%     7 1/2%     8 1/2%
Rates of increase in compensation levels        4 1/2%     4 1/2%     4 1/2%

</TABLE>

The company's minimum liability adjustment was $13.4 million and $15.3 million
for United States plans at December 31, 1996 and 1995, respectively, and 
$3.5 million and $3.9 million for international plans at December 31, 1996
and 1995, respectively.  

The company also provides health care and life insurance benefits for 
certain domestic retirees covered under company-sponsored benefit plans.  
Participants in these plans may become eligible for these benefits if they 
reach normal retirement age while working for the company.  The company's 
policy is to fund benefit costs as they are provided, with retirees paying 
a portion of the costs.

The components of net periodic postretirement benefit costs are as follows
as of December 31:

<TABLE>
<CAPTION>

     (Millions of Dollars)
                                     1996         1995         1994  
                                   --------     --------     --------
     <S>                            <C>          <C>          <C>
     Service cost                   $ 2.8        $ 2.3        $ 2.8 
     Interest cost                   10.8         10.4          9.0 
     Curtailment gain                (7.5)        (1.0)           -
     Amortized gains                  (.5)        (1.1)           -
                                     ----         ----         ----
     Net periodic postretirement
       benefits cost                $ 5.6        $10.6        $11.8
                                     ====         ====         ====
</TABLE>



<PAGE> 47

The following schedule reconciles the funded status of the company's 
postretirement benefit plans to the amounts recorded in the company's 
balance sheets as of December 31:  


<TABLE>
   
<CAPTION>

     (Millions of Dollars)                         1996         1995  
                                                 --------     --------
     <S>                                         <C>          <C>
     Accumulated postretirement 
       benefit obligations (APBO):
         Retirees                                 $103.9       $ 94.3 
         Active plan participants                   46.9         48.7
                                                   -----        -----
                                                   150.8        143.0
     Unrecognized net gain (loss)                   (1.4)         7.6
     Unrecognized prior service cost                 4.1          4.5
                                                   -----        -----
     Accrued postretirement benefits liability    $153.5       $155.1
                                                   =====        =====
    
</TABLE>


The discount rate used in determining the APBO was 7.5% at December 31, 
1996 and 1995. 

At December 31, 1996, the assumed annual health care cost trend used in 
measuring the APBO approximated 7.5% in 1996, declining to 7.1% in 1997 
and to an ultimate rate of 5.5% estimated to be achieved in 2008.  

At December 31, 1995, the assumed annual health care cost trend used 
in measuring the APBO approximated 8% in 1995, declining to 7.5% in 1996 
and to an ultimate annual rate of 5.5% estimated to be achieved in 2008.
Increasing the assumed cost trend rate by 1% each year would have increased
the APBO by approximately 8.4% and 10.9% at December 31, 1996 and 1995, 
respectively.  Aggregate service and interest costs would have increased 
by approximately 9.4% for 1996, and 12.9% for 1995 and 1994.  

In 1991, the company established a retiree health benefits account (as 
defined in Section 401(h) of the Internal Revenue Code) within its domestic 
salaried employees' pension plan.  Annually through the year 2000, the 
company may elect to transfer excess pension plan assets (subject to defined
limitations) to the 401(h) account for purposes of funding current salaried 
retiree health care costs.  The company transferred excess pension plan 
assets of $4.2 million in 1996, $4.2 million in 1995 and $4.0 million in 
1994 to the 401(h) account to fund salaried retiree health care benefits.  

14.  INCOME TAXES
     ------------

Under the liability method, deferred tax assets and liabilities are determined
based on differences between financial reporting and tax bases of assets and
liabilities and are measured using the enacted tax rates and laws that will
be in effect when the differences are expected to reverse.  The components of
earnings (loss) before income taxes consisted of the following:


<PAGE> 48


<TABLE>
   
<CAPTION>

     (Millions of Dollars)              1996        1995        1994
                                      --------    --------    --------
     <S>                              <C>         <C>         <C>
     Domestic                         $ (88.3)    $   7.9     $  90.5 
     International                     (140.4)      (11.2)        1.0 
                                      --------    --------    --------
                                      $(228.7)    $  (3.3)    $  91.5
                                      ========    ========    ========
    
</TABLE>


Significant components of the provision for income taxes (tax benefit)
are as follows:


<TABLE>
   
<CAPTION>

     (Millions of Dollars)              1996        1995        1994
                                      --------    --------    --------
     <S>                               <C>         <C>         <C>
     Current:
       Federal                         $ (4.0)     $ 12.7      $ 15.4 
       State and local                    2.3         1.2         2.1 
       International                      6.3         9.3         5.2 
                                        -----       -----       -----
         Total current                    4.6        23.2        22.7 

     Deferred:
       Federal                          (25.2)       (9.0)       14.7
       State and local                   (1.8)        (.9)         .8
       International                        -       (10.8)       (6.4)
                                        -----       -----       -----
         Total deferred                 (27.0)      (20.7)        9.1 
                                        -----       -----       -----
                                       $(22.4)     $  2.5      $ 31.8 
                                        =====       =====       =====
    
</TABLE>

The reconciliation of income taxes (tax benefits) computed at the United 
States federal statutory tax rate to income tax expense (benefit) is:


<TABLE>
   
<CAPTION>

     (Millions of Dollars)              1996        1995        1994
                                      --------    --------    --------
     <S>                               <C>         <C>         <C>
     Income taxes (tax benefits) at
       United States statutory rate    $(80.1)     $ (1.1)     $ 32.0 
     Tax effect from:
       Tax credits, state income 
         taxes and other                  1.8        (2.3)       (2.4)
       Losses on international 
         operations without tax
         benefits and foreign 
         tax rate differences            55.9         5.9         2.2 
                                        -----       -----       -----
                                       $(22.4)     $  2.5      $ 31.8 
                                        =====       =====       =====
    
</TABLE>


<PAGE> 49

The following table summarizes the company's total provision for income taxes/
(tax benefits):


<TABLE>
   
<CAPTION>

     (Millions of Dollars)              1996        1995        1994
                                      --------    --------    --------
     <S>                               <C>         <C>         <C>
     Income tax expense (benefit)      $(22.4)     $  2.5      $ 31.8 
     Allocated to equity:
       Currency translation              (4.9)        5.3         3.6 
       Preferred dividends               (1.5)       (1.6)       (1.6)
       Investment securities               .8           -           -
       Other                               .7          .8          .6
                                        -----       -----       -----
                                       $(27.3)     $  7.0      $ 34.4
                                        =====       =====       =====
    
</TABLE>

Significant components of the company's deferred tax assets and liabilities 
as of December 31 are as follows:


<TABLE>
   
<CAPTION>

     (Millions of Dollars)                     1996        1995
                                             --------    --------
     <S>                                      <C>         <C>
     Deferred tax assets:
       Postretirement benefits                $ 57.2      $ 58.5 
       Net operating loss carryforwards
         of international subsidiaries          68.1        56.0
       Loss on foreign investment               49.0           -
       Restructuring costs                       8.3           -
       Inventory basis                          12.0         5.3
       Allowance for doubtful accounts           7.0         4.2
       Other temporary differences              27.6        16.2
                                               -----       -----
         Total deferred tax assets             229.2       140.2
       Valuation allowance for 
         deferred tax assets                   (89.4)      (23.7)
                                               -----       ----- 
         Net deferred tax assets               139.8       116.5 
                                               -----       ----- 
    Deferred tax liabilities:
      Fixed asset basis differences            (55.0)      (62.3)
      Pension                                  (12.4)      (10.9)
      Restructuring costs                          -        (2.8)
                                               -----       -----
         Total deferred tax liabilities        (67.4)      (76.0) 
                                               -----       ----- 
                                              $ 72.4      $ 40.5
                                               =====       =====

    
</TABLE>

Deferred tax assets and liabilities are recorded in the consolidated balance
sheets as follows:


<TABLE>
   
<CAPTION>

     (Millions of Dollars)                          1996       1995
                                                  --------   --------
     <S>                                           <C>       <C>
     Assets:
       Prepaid expenses and income tax benefits    $ 54.6     $ 34.9
       Business investments and other assets         21.9        6.2 
     Liabilities:
       Other current accrued liabilities             (3.6)         - 
       Other long-term accrued liabilities            (.5)       (.6)
                                                    -----      -----
                                                   $ 72.4     $ 40.5
                                                    =====      =====
    
</TABLE>



<PAGE> 50

Income taxes paid in 1996, 1995 and 1994 were $6.7 million, $19.4 million 
and $20.0 million, respectively.  

Undistributed earnings of the company's international subsidiaries amounted 
to approximately $23 million at December 31, 1996.  No taxes have been 
provided on approximately $19 million of these earnings, which are considered 
by the company to be permanently reinvested.  Upon distribution of these 
earnings, the company would be subject to United States income taxes and
foreign withholding taxes.  Determining the unrecognized deferred tax 
liability on the distribution of these earnings is not practicable as such 
liability, if any, is dependent on circumstances existing when remittance
occurs.  

The company has a $92.0 million German net operating loss carryforward at
December 31, 1996 that has no expiration date.  The company has $76.0 million
of additional foreign operating losses with various expiration dates through 
2002.

15.  OPERATIONS BY INDUSTRY SEGMENT AND GEOGRAPHIC AREA
     --------------------------------------------------

   
The company is a global manufacturer and distributor of a broad range of
non-discretionary parts, primarily vehicular components for automobiles, 
light trucks, heavy duty trucks and farm and construction vehicles and 
industrial products.  The company sells parts to original equipment
manufacturers, principally the major automotive manufacturers in the 
United States and Europe.  Through its worldwide distribution network, 
the company sells replacement parts in the vehicular replacement market.
All of these activities constitute a single business segment.  Canadian
operations are aggregated with the U.S. operations as they are not 
significant under the materiality thresholds of SFAS 14.
    

Financial information, summarized by geographic area, is as follows:


<TABLE>
   
<CAPTION>

     (Millions of Dollars)                1996        1995        1994
                                        --------    --------    --------
     <S>                                <C>         <C>         <C>
     Net sales:
       United States and Canada         $1,224.7    $1,280.6    $1,334.5
       Europe                              436.0       382.8       285.3
       Other international                 372.0       336.4       269.7
                                         -------     -------     -------
                                        $2,032.7    $1,999.8    $1,889.5
                                         =======     =======     =======

     Operating earnings (loss):
       United States and Canada         $  (53.2)   $   57.5    $  119.6
       Europe                               11.8       (13.2)       (5.0)
       Other international                (112.8)       13.2        25.1 
                                         -------     -------     -------
                                          (154.2)       57.5       139.7
       Corporate expenses and other        (27.7)      (27.8)      (26.6)
                                         -------     -------     -------
         Operating earnings (loss)      $ (181.9)   $   29.7    $  113.1 
                                         =======     =======     =======
    
</TABLE>


<PAGE> 51


<TABLE>
   
<CAPTION>

     (Millions of Dollars)                1996        1995        1994
                                        --------    --------    --------
     <S>                                <C>         <C>         <C>
     Identifiable assets:
       United States and Canada         $  775.5    $  877.9    $  885.5 
       Europe                              451.0       493.9       342.5 
       Other international                 228.7       322.7       253.7
                                         -------     -------     -------
                                        $1,455.2    $1,710.1    $1,481.7 
                                         =======     =======     =======
    
</TABLE>


Transfers between geographic areas are not significant, and when made, are
recorded at prices comparable to normal unaffiliated customer sales.  

16.  LITIGATION AND ENVIRONMENTAL MATTERS
     ------------------------------------

   
The company is one of a large number of defendants in a number of lawsuits 
brought by claimants alleging injury due to exposure to asbestos.  The 
company is defending all such claims vigorously and believes that it has 
substantial defenses to liability and adequate insurance coverage for its
defense costs.  The company is also involved in various other legal actions
and claims.  While the outcome of litigation cannot be predicted with 
certainty, after consulting with the company's legal department, management
believes that these matters will not have a material effect on the company's
consolidated financial statements.
    

The company is a party to lawsuits filed in various jurisdictions alleging
claims pursuant to the Comprehensive Environmental Response Compensation and
Liability Act of 1980 (CERCLA) or other state or federal environmental laws.  
In addition, the company has been notified by the Environmental Protection
Agency and various state agencies that it may be a potentially responsible
party (PRP) for the cost of cleaning up certain other hazardous waste 
storage or disposal facilities pursuant to CERCLA and other federal and 
state environmental laws.  PRP designation requires the funding of site
investigations and subsequent remedial activities.  Although these laws
could impose joint and several liability upon each party at any site, the 
potential exposure is expected to be limited because at all sites other
companies, generally including many large, solvent public companies, have
been named as PRPs.  In addition, the company has identified certain
present and former properties at which it may be responsible for cleaning
up environmental contamination.  The company is actively seeking to 
resolve these matters.  Although difficult to quantify based on the 
complexity of the issues, the company has accrued the estimated cost 
associated with such matters based upon current available information 
from site investigations and consultants.  Management believes that these
accruals, which have not been reduced by any anticipated insurance proceeds,
will be adequate to cover the company's estimated liability for these
exposures.


<PAGE> 52

17.  QUARTERLY FINANCIAL DATA (UNAUDITED)
     ------------------------------------


<TABLE>
   
<CAPTION>

(Millions of Dollars,
Except Per Share Amounts)     FIRST    SECOND   THIRD<F1>   FOURTH<F2>   YEAR
<F5>                          -----    ------   -----       ------       ----
<S>                           <C>      <C>      <C>         <C>          <C>

Year ended December 31, 1996:
  Net sales                   $522.9   $536.6   $492.4      $480.8       $2,032.7
  Gross margin                 113.2    117.5     83.2        58.3          372.2
  Net earnings (loss)           11.2     15.9    (12.6)     (220.8)        (206.3)
  Fully diluted earnings
    (loss) per share             .25      .36     (.41)      (6.34)         (6.12)

(Millions of Dollars,
Except Per Share Amounts)     FIRST   SECOND<F3> THIRD      FOURTH<F4>   YEAR
                              -----    ------   -----       ------       ----
Year ended December 31, 1995:
  Net sales                   $526.0   $506.7    $481.3     $485.8       $1,999.8
  Gross margin                 106.1    105.3      89.1       97.1          397.6
  Net earnings (loss)           14.6     13.9      10.6      (44.9)          (5.8)
  Fully diluted earnings
    (loss) per share             .34      .32       .24      (1.32)          (.42)
    

<FN>
<F1>  Net loss includes a pretax charge of $38.5 million primarily relating to
      changes in estimates, adjustment of assets held for sale to fair value
      and other related charges.

<F2>  Net loss includes a pretax charge for restructuring of $57.6 million,
      adjustment of assets held for sale to fair value of $144.9 million and
      $61.7 million primarily relating to changes in estimates, and other
      related charges.  

<F3>  Net earnings includes pretax charges for restructuring of $6.1 million
      and reengineering and other charges of $1.7 million.

<F4>  Net loss includes pretax charges for restructuring of $20.8 million,
      reengineering and other charges of $12.2 million and an adjustment of
      assets held for sale to fair value of $51.8 million.

<F5>  The restated quarterly net earnings (loss) were greater (less) than
      amounts previously reported by $.6 million, $.1 million, $4.7 million,
      $(.6) million and $.4 million, $(.3) million, $(.4) million, and 
      $4.2 million for the first, second, third and fourth quarters of 1996
      and 1995, respectively.  The restated earnings (loss) per share on a
      fully diluted basis were greater (less) than amounts previously reported
      $.02, no effect, $.15, $(.02), and $.01, $(.01), $(.01), $.12, for the
      first, second, third and fourth quarters of 1996 and 1995, respectively.
      See Note 18 Restatement.
</FN>
</TABLE>

<PAGE> 53

   
18.  RESTATEMENT
     -----------
    

   
The company has restated the previously issued 1996, 1995 and 1994
financial statements for certain charges recorded in 1996.  The restatement
does not affect the company's balance sheet at December 31, 1996.  The 
corrections primarily pertain to timing in the recognition of the
provision for doubtful accounts and customer incentive programs, the
recognition of vendor rebates and the recognition of certain federal
income tax credits.  The following summarizes the net effect of these
adjustments in millions:
    

<TABLE>
   
<CAPTION>

                                         1996        1995        1994
                                        --------    --------    --------
  <S>                                   <C>         <C>         <C>
  Earnings (loss) before income taxes:
      As previously reported            $(249.3)    $(3.2)      $102.1 
      As restated                        (228.7)     (3.3)        91.5

  Net earnings (loss):
      As previously reported             (211.1)     (9.7)        63.3
      As restated                        (206.3)     (5.8)        59.7

  Earnings (loss) per common share
    shareholder:     
      As previously reported              (6.26)      (.53)        1.46
      As restated                         (6.12)      (.42)        1.21

  Retained earnings at December 31:
      As previously reported             (193.0)     45.0         82.0
      As restated                        (193.0)     40.2         73.3

    
</TABLE>

   
In addition, previously reported retained earnings as of January 1, 1994
has been reduced by $5.1 million, which is net of applicable income taxes
of $4.8 million, for the effect of similar items.
    

High and low prices for the company's common stock for each quarter in the
past 2 years were as follows:

<TABLE>
<CAPTION>

                        1996                         1995
               ----------------------        ---------------------
Quarter         High            Low           High           Low
- -------        -------        -------        -------       -------
<S>            <C>            <C>            <C>           <C>
First          $20 7/8        $17 3/8        $23 1/4       $16 3/4
Second          19 7/8         17 7/8         19 7/8        16 7/8
Third           22 1/2         16 1/4         23 3/4        17 3/4
Fourth          24 1/2         20 3/8         21 1/2        17 1/4

</TABLE>

Quarterly dividends of $.12 per common share were declared for 1996 and 
1995.  In February 1997, the company's Board of Directors declared a 
quarterly dividend of $.12 per common share.  This was the 244th consecutive
quarterly dividend declared by the company.


<PAGE> 54

MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL REPORTING
- ---------------------------------------------------


To Our Shareholders:

The management of Federal-Mogul has the responsibility for preparing the
accompanying financial statements and for their integrity and objectivity.  
The financial statements were prepared in accordance with generally accepted
accounting principles and include amounts based on the best estimates and
judgments of management.  Management also prepared the other financial
information in this report and is responsible for its accuracy and consistency
with the financial statements.  Federal-Mogul has retained independent 
auditors, ratified by election by the shareholders, to audit the financial
statements. 

Federal-Mogul maintains internal accounting controls systems which are 
adequate to provide reasonable assurance that assets are safeguarded from
loss or unauthorized use and which produce records adequate for preparation
of financial information.  The system, controls and compliance are reviewed
by a program of internal audits and by our independent auditors.  There
are limits inherent in all systems of internal accounting control based on
the recognition that the cost of such a system not exceed the benefits 
derived.  We believe the company's system provides this appropriate balance.

The Audit Committee of the Board of Directors, comprised of four outside
directors, performs an oversight role related to financial reporting.  The
Committee periodically meets jointly and separately with the independent
auditors, internal auditors and management to review their activities and
reports, and to take any action appropriate to their findings.  At all times 
the independent auditors have the opportunity to meet with the Audit Committee,
without management representatives present, to discuss matters related to 
their audit.  



(Dick Snell)
Dick Snell
Chairman and Chief Executive Officer 



(Tom Ryan)
Tom Ryan
Senior Vice President and
Chief Financial Officer



<PAGE> 55

REPORT OF INDEPENDENT AUDITORS
- ------------------------------

Shareholders and Board of Directors
Federal-Mogul Corporation:


We have audited the accompanying consolidated balance sheets of Federal-Mogul
Corporation and subsidiaries as of December 31, 1996 and 1995, and the related
consolidated statements of operations, shareholders' equity and cash flows for
each of the three years in the period ended December 31, 1996.  Our audit 
also included the financial statement schedule listed in Item 14(a).  These 
financial statements and schedule are the responsibility of the company's 
management.  Our responsibility is to express an opinion on these financial 
statements and schedule 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 consolidated financial statements referred to above 
presents fairly, in all material respects, the consolidated financial 
position of Federal-Mogul Corporation and subsidiaries at December 31, 1996 
and 1995, and the consolidated results of their operations and their cash 
flows for each of the three years in the period ended December 31, 1996, in 
conformity with generally accepted accounting principles.  Also, in our 
opinion, the related financial statement schedule, when considered in 
relation to the basic financial statements taken as a whole, presents fairly
in all material respects the information set forth therein.

   
As discussed in Note 18 to the consolidated financial statements, the 
company has restated its previously issued 1996, 1995 and 1994 financial
statements.
    

(Ernst & Young LLP)
Ernst & Young LLP

Detroit, Michigan 
January 27, 1997
   
except for Note 18, as to which the date is 
August 18, 1997.
    

<PAGE> 56

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

         None.



<PAGE> 57

                               PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The information required by this item appears (a) under the caption
"Nominees for Election as Directors" on pages 1 through 5 of the
company's definitive Proxy Statement dated March 19, 1997, relating to
its 1997 Annual Meeting of Shareholders (the "1997 Proxy
Statement")(except for the information appearing on page 5 under the
caption "Compensation of Directors"), which information is incorporated
herein by reference; (b) under the caption "Information on
Securities-Compliance with Section 16(a) of the Exchange Act" on page 21
of the 1997 Proxy Statement, which information is incorporated herein by
reference; and (c) under the caption "Executive Officers of the Company"
at the end of Part I of this Annual Report.

ITEM 11.  EXECUTIVE COMPENSATION.

The information required by this item appears under the caption
"Information on Executive Compensation" on pages 11 through 18 of the 1997
Proxy Statement (excluding the information appearing under the captions
"Certain Related Transactions" and "Compensation Committee Report on 
Executive Compensation") and under the caption "Compensation of Directors"
on page 5 of the 1997 Proxy Statement, and is incorporated herein by
reference. 

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

The information required by this item appears under the caption "Information
on Securities-Stock Ownership of Management" and "-Other Beneficial Owners"
on pages 19 and 20 of the 1997 Proxy Statement and is incorporated herein
by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

The information required by this item appears under the caption "Certain
Related Transactions" on pages 14 and 15 of the 1997 Proxy Statement and
is incorporated herein by reference. 

<PAGE> 58

                                      PART IV

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

     (a)  The following documents are filed as part of this report:

          1.     Financial Statements: Financial statements filed as
          part of this Annual Report on Form 10-K are listed under Part
          II, Item 8 hereof.

          2.     Financial Statement Schedules:

          Schedule II - Valuation and Qualifying Accounts

          Financial Statements and Schedules Omitted:

          Schedules other than those listed above are omitted because
          they are not required under instructions contained in
          Regulation S-X or because the information called for is shown 
          in the financial statements and notes thereto. 

          Individual financial statements of subsidiaries of the company
          have been omitted as the company is primarily an operating
          company and all subsidiaries included in the consolidated  
          financial statements filed, in the aggregate, do not have
          minority equity interests and/or indebtedness to any person
          other than the company or its consolidated subsidiaries in
          amounts which together exceed 5% of the total assets of the 
          company as shown by the most recent year-end Consolidated 
          Balance Sheet.


<PAGE> 59


<TABLE>
   
<CAPTION>

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
- -----------------------------------------------
FEDERAL-MOGUL CORPORATION AND SUBSIDIARIES
- ------------------------------------------
(In Millions)

         COLUMN A              COLUMN B           COLUMN C            COLUMN D    COLUMN E
- -----------------------------  ---------  ------------------------  ------------  ---------
                                                  Additions
                                          ------------------------
                                Balance                 Charged to
                                  at        Charged       Other                    Balance
                               Beginning    to Costs    Accounts -  Deductions -   at End
        Description            of Period  and Expenses   Describe     Describe    of Period
- -----------------------------  ---------  ------------  ----------  ------------  ---------

Year Ended December 31, 1996:
- ----------------------------
<S>                              <C>       <C>           <C>          <C>          <C>
Valuation allowance 
  for trade receivable           $18.7      $10.9        $   -        $13.3 <F1>    $16.3 
Valuation allowance 
  for notes receivable              .5          -            -            -            .5 
Reserve for 
  inventory valuation             25.2       22.8 <F8>       -            -          48.0 
Valuation allowance 
  for deferred tax assets         23.7       65.7 <F7>       -            -          89.4 

Year Ended December 31, 1995:
- ----------------------------
Valuation allowance 
  for trade receivable            17.1        6.7           .4 <F2>     5.5 <F1>     18.7 
Valuation allowance  
  for notes receivable              .7          -            -           .2 <F3>       .5 
Reserve for 
  inventory valuation             25.7         .7          5.3 <F2>     6.5 <F5>     25.2 
Valuation allowance 
  for deferred tax assets         20.9        2.8            -            -          23.7 

Year Ended December 31, 1994:
- ----------------------------
Valuation allowance 
  for trade receivable            15.5        5.0          3.2 <F2>     6.6 <F1>     17.1 
Valuation allowance for 
  notes receivable                  .7          -            -            -            .7 
Reserve for 
  inventory valuation             28.9          -          6.3 <F2>     3.4 <F4>     25.7 
                                                                        6.1 <F5>
Valuation allowance 
  for deferred tax assets         21.0          -            -          (.1)<F6>     20.9
    

<FN>
<F1>  Uncollectible accounts charged off net of recoveries.
   
<F2>  Increase to reserve due to acquisition of automotive replacement 
      businesses.
    
<F3>  Decrease to reserve due to change in market value of note.
   
<F4>  Reduction of automotive replacement businesses' reserves to current
      requirements.
    
<F5>  Reduction in inventory reserves for inventory disposed of during the
      year.
<F6>  Decrease due to utilization of excess foreign tax credit carryforwards.
<F7>  Increase due to additional foreign net operating loss carryforwards.
<F8>  Increase due to change in current reserve requirements and impairment
      of certain foreign subsidiaries.
</TABLE>


<PAGE> 60

          3.     Exhibits:

          3.1    The company's Second Restated Articles of Incorporation,
                 as amended. (Filed as Exhibit 3.1 to the company's
                 Quarterly Report on Form 10-Q for the quarter ended 
                 September 30, 1992, and incorporated herein by 
                 reference.)

          3.2    The company's Bylaws, as amended. (Filed as Exhibit 3.2 to
                 the company's Quarterly Report on Form 10-Q for the 
                 quarter ended March 31, 1995, and incorporated herein by
                 reference.)

          4.1    Rights Agreement (the "Rights Agreement") between the
                 company and National Bank of Detroit, as Rights Agent, 
                 with The Bank of New York as successor Rights Agent. (Filed
                 as Exhibit 1 to the company's Registration Statement on
                 Form 8-A, dated November 7, 1988, and incorporated herein
                 by reference.)

          4.2    Amendment, dated July 25, 1990, to the Rights Agreement.
                 (Filed as Exhibit 4.5 to the company's Quarterly Report 
                 on Form 10-Q for the quarter ended June 30, 1990, and
                 incorporated herein by reference.)

          4.3    Amendment, dated January 1, 1993, to the Rights Agreement.
                 (Filed as Exhibit 10.30 to the company's Quarterly Report
                 on Form 10-Q for the quarter ended June 30, 1993, and 
                 incorporated herein by reference.) 

          4.4    Amendment, dated September 23, 1992, to the Rights
                 Agreement. (Filed as Exhibit 4.4 to the company's Annual
                 Report on Form 10-K for the year ended December 31, 1992
                 (the "1992 10-K"), and incorporated herein by reference.)

          4.5    Reference is made to Exhibits 10.11, 10.12 and 10.13
                 hereto, which contain provisions defining the rights
                 of holders of certain long-term debt securities of the
                 company.  Other instruments defining the rights of holders
                 of the long-term debt securities of the company and any of 
                 its subsidiaries for which consolidated or unconsolidated
                 financial statements are required to be filed, have not been
                 filed because in each case the total amount of long-term debt
                 permitted thereunder does not exceed 10% of the company's
                 consolidated assets and the company hereby agrees to
                 furnish such instruments to the Securities and Exchange 
                 Commission upon its request.

         10.1*   The company's 1976 Stock Option Plan, as last amended.
                 (Filed as Exhibit 10.1 to the company's Annual Report on 
                 Form 10-K for the year ended December 31, 1994 (the "1994
                 10-K"), and incorporated herein by reference.)
 
         10.2*   The company's 1984 Stock Option Plan, as last amended.
                 (Filed as Exhibit 10.2 to the 1994 10-K.)



<PAGE> 61

         10.3*   The company's 1977 Supplemental Compensation Plan, as
                 amended and restated.  (Filed as Exhibit 10.27 to the 
                 company's Quarterly Report on Form 10-Q for the quarter 
                 ended June 30, 1994, and incorporated herein by reference.)

         10.4*   The company's Supplemental Compensation Retirement Trust
                 Agreement. (Filed as Exhibit 10.4 to the 1994 10-K, and
                 incorporated herein by reference.)

         10.5*   Form of Executive Severance Agreement between the company
                 and certain executive officers. (Filed herewith.)** 

         10.6*   Amended and Restated Deferred Compensation Plan for Corporate 
                 Directors.  (Filed as Exhibit 10.7 to the company's Annual
                 Report on Form 10-K for the year ended December 31, 1990
                 (the "1990 10-K") and incorporated herein by reference.)

         10.7*   Supplemental Executive Retirement Plan, as amended.  (Filed
                 as Exhibit 10.10 to the 1992 10-K, and incorporated herein
                 by reference.)

         10.8*   Description of Umbrella Excess Liability Insurance for the 
                 Senior Management Team.  (Filed as Exhibit 10.11 to the 1990
                 10-K, and incorporated herein by reference.)

         10.9*   Federal-Mogul Corporation 1989 Performance Incentive Stock 
                 Plan, as amended.  (Filed as Exhibit 10.14 to the 1994 10-K, 
                 and incorporated herein by reference.)

         10.10   Supply Agreement, dated as of October 20, 1992, between the
                 company, TRW Inc. and the TRW Subsidiaries (as defined 
                 therein).  (Filed as Exhibit 10.15 to the 1992 10-K, and
                 incorporated herein by reference.)

         10.11   Note Agreement, dated December 1, 1990, between the company 
                 and various financial institutions listed therein (the
                 "Note Agreement").  (Filed as Exhibit 10.17 to the company's
                 Annual Report Form 10-K for the year ended December 31, 1991,
                 and incorporated herein by reference.)

         10.12   First Amendment dated as of December 11, 1992, to the Note
                 Agreement.  (Filed as Exhibit 10.27 to the 1992 10-K, and
                 incorporated herein by reference.)

         10.13   Second Amendment, dated as of July 14, 1995, to the Note 
                 Agreement.  (Filed as Exhibit 10.29 to the company's 
                 Quarterly Report on Form 10-Q for the quarter ended
                 June 30, 1995, and incorporated herein by reference.)

         10.14   Pooling and Servicing Agreement, dated as of June 1, 1992
                 (the "Pooling and Servicing Agreement"), among 
                 Federal-Mogul Funding Corporation ("FMFC"), as Seller, 
                 the company, as Servicer, and The Chase Manhattan Bank 
                 (formerly named Chemical Bank), as Trustee (Filed as
                 Exhibit 10.21 to the company's Quarterly Report on Form
                 10-Q for the quarter ended March 31, 1993, and incorporated
                 herein by reference.)


<PAGE> 62

         10.15   Series 1992-1 Supplement, dated as of June 1, 1992, to
                 the Pooling and Servicing Agreement. (Filed as Exhibit
                 10.22 to the company's Quarterly Report on Form 10-Q 
                 for the quarter ended June 30, 1992, and incorporated 
                 herein by reference.)

         10.16   Series 1993-1 Supplement, dated as of March 1, 1993, to
                 the Pooling and Servicing Agreement. (Filed as Exhibit
                 10.29 to the company's Quarterly Report on Form 10-Q for
                 the quarter ended March 31, 1993, and incorporated herein
                 by reference.)

         10.17   Receivables Purchase Agreement, dated as of June 1, 1992,
                 between the company and FMFC.  (Filed as Exhibit 10.23
                 to the 1992 10-K, and incorporated herein by reference.)

         10.18*  Federal-Mogul Corporation Executive Loan Program. (Filed
                 as Exhibit 10.26 to the company's Quarterly Report on
                 Form 10-Q for the quarter ended March 31, 1994, and 
                 incorporated herein by reference.)

         10.19*  Federal-Mogul Corporation Non-Employee Director Stock
                 Plan. (Filed as Exhibit 4 to the company's Registration
                 Statement on Form S-8 (Registration No. 33-54301), and
                 incorporated herein by reference.)

         10.20   Revolving Credit and Competitive Advance Facility
                 Agreement dated as of June 30, 1994, among the company,
                 the Lenders (as defined therein), Chemical Bank, as
                 Administrative Agent and as CAF Advance Agent, and the
                 Co-Agents (as defined therein) (the "Revolving
                 Credit Agreement"). (Filed as Exhibit 4.11 to Pre-Effective
                 Amendment No. 1 to Registration Statement on Form S-3
                 (Registration No. 33-54717), and incorporated herein by
                 reference.)

         10.21   First Amendment, dated as of December 18, 1995, to the
                 Revolving Credit Agreement. (Filed as Exhibit 10.28 to the
                 company's Quarterly Report on Form 10-Q for the quarter 
                 ended September 30, 1996, and incorporated herein by 
                 reference.)

         10.22   Second Amendment, dated as of October 21, 1996, to the
                 Revolving Credit Agreement. (Filed as Exhibit 10.29 to
                 the company's Quarterly Report on Form 10-Q for the quarter
                 ended September 30, 1996, and incorporated herein by 
                 reference.)

         10.23*  Employment Agreement, dated as of December 1, 1996,
                 between the company and R.A. Snell. (Filed herewith.)**

         10.24*  Severance Agreement, dated as of December 27, 1996,
                 between the company and D.J. Gormley. (Filed herewith.)**

         10.25*  Severance Agreement, dated as of December 1, 1996,
                 between the company and W.G. Smith. (Filed herewith.)**


<PAGE> 63

         11      Statement Re Computation of Per Share Earnings. (Filed
                 herewith.)

         21      Subsidiaries. (Filed herewith.)**
   
         23.1    Consent of Ernst & Young LLP. (Filed herewith.)
    

   
         23.2    Consent of Nancy S. Shilts, Esq. (Filed herewith.)
    

         24      Power of Attorney. (Filed herewith.)**
   
         27      Restated Financial Data Schedule. (Filed herewith.)
    

     * Denotes management contract or compensatory plan or arrangement.
   
    ** No revisions were made to these exhibits.  They are included in
       the company's previous submission on Form 10-K for the year ended
       December 31, 1996.
    

The company will furnish upon request any exhibit described above upon
payment of the company's reasonable expenses for furnishing such exhibit.

(b)     Reports on Form 8-K:

During the fourth quarter of 1996, the company filed two Current Reports
on Form 8-K, as follows:

     1.  Current Report on Form 8-K, dated as of October 29, 1996,
         reporting, under Item 5 thereof, a Press Release of the company
         on October 25, 1996, relating to the company's results for the
         third quarter of 1996 and a special charge taken for such 
         quarter, together with (i) unaudited earnings statements 
         setting forth the company's earnings for the 3 months ended 
         September 30, 1996 and 1995, and for the 9 months ended September
         30, 1996 and 1995, (ii) unaudited balance sheet setting forth the
         company's financial position at September 30, 1996 and 1995, and
         (iii) unaudited statements of cash flows for the 9 months ended
         September 30, 1996 and 1995.

     2.  Current Report on Form 8-K, dated as of November 8, 1996,
         reporting, under Item 5 thereof, a Press Release of the company
         on November 8, 1996, setting forth the election of Mr. Richard A.
         Snell as Chairman, Chief Executive Officer and President of the 
         company.

<PAGE> 64

                                    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.

                                   FEDERAL-MOGUL CORPORATION


                                   By:    (Thomas W. Ryan)
                                      -------------------------------
                                           Thomas W. Ryan
                                           Senior Vice President and
                                           Chief Financial Officer

Dated: August 18, 1997


   
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 their capacities and as of August 18, 1997.
    

             Signature                    Title


(Richard A. Snell)
- ---------------------       Chairman of the Board, Chief
Richard A. Snell            Executive Officer and President 


(Thomas W. Ryan)
- ---------------------       Senior Vice President and Chief
Thomas W. Ryan              Financial Officer (Principal
                            Financial Officer)


(Kenneth P. Slaby)
- ---------------------       Vice President and Controller 
Kenneth P. Slaby            (Principal Accounting Officer)


        *
- ---------------------
Roderick M. Hills           Director

        *
- ---------------------
John J. Fannon              Director



<PAGE> 65


        * 
- ---------------------
Antonio Madero              Director

        *
- ---------------------
Robert S. Miller, Jr.       Director

        *
- ---------------------       
John C. Pope                Director

        *
- ---------------------
Dr. H. Michael Sekyra       Director

  (Diane L. Kaye)
- ---------------------
*By:  Diane L. Kaye
Attorney-in-Fact


<PAGE> 1


<TABLE>
   

EXHIBIT 11 - STATEMENT RE COMPUTATION OF PER SHARE EARNINGS
- -------------------------------------------------------------
FEDERAL-MOGUL CORPORATION AND SUBSIDIARIES
- ------------------------------------------

<CAPTION>
                           Primary Earnings (Loss) Per Share   Fully Diluted Earnings (Loss) Per Share 
                          ----------------------------------   --------------------------------------- 
                            1996         1995         1994       1996           1995            1994  
                          --------     --------     --------   --------       --------        --------
EARNINGS (LOSS):  
(In Millions)
- ----------------
<S>                       <C>         <C>           <C>        <C>            <C>             <C>

Net Earnings (loss)       $(206.3)    $ (5.8)       $ 59.7     $(206.3)       $ (5.8)         $ 59.7 
Series C preferred 
  dividend requirements      (2.5)      (2.7)         (2.8)       (2.5)         (2.7)
Series D preferred 
  dividend requirements      (6.2)      (6.2)         (6.2)       (6.2)         (6.2)
Additional required 
  ESOP contribution <F1>                                                                        (2.1)
                           ------      -----         -----      ------         -----           -----
Net earnings (loss) 
  available for common
    and equivalent shares $(215.0)     $(14.7)      $ 50.7     $(215.0)       $(14.7)         $ 57.6 
                           ======       =====        =====      ======         =====           =====

WEIGHTED AVERAGE SHARES:
(In Millions)
- -----------------------

Common shares outstanding    35.1       35.0          34.8        35.1          35.0            34.8 
Dilutive stock 
  options outstanding                                   .3                                        .3
Conversion of Series C 
  preferred stock <F3>                                                                           1.9 
Contingent issuance of 
  common stock to satisfy
    the redemption price 
      guarantee <F2><F4>                                                                          .4
Conversion of Series D 
  preferred stock <F3>                                                                           4.4
                           ------      -----         -----      ------         -----           -----
Common and equivalent 
  shares outstanding         35.1       35.0          35.1        35.1         35.0             41.8 
                            =====      =====         =====       =====        =====            =====

EARNINGS (LOSS)
PER COMMON AND 
EQUIVALENT SHARE:          $(6.12)    $ (.42)       $ 1.45      $(6.12)      $ (.42)           $ 1.36
                            =====      =====         =====       =====        =====             =====
    

<FN>
<F1> Amount represents the additional after-tax contribution that would be 
     necessary to meet the ESOP debt service requirements under an assumed 
     conversion of the Series C preferred stock.

<F2> Calculations consider the December 31 common stock market price in 
     accordance with the Emerging Issues Task Force Abstract No. 89-12.

<F3> Amount represents the weighted average number of common shares issued
     assuming conversion of preferred stock outstanding when their effect 
     is dilutive.

<F4> Amount represents the additional number of common shares that would 
     be issued in order to satisfy the preferred stock redemption price 
     guarantee.  This calculation considers only the number of preferred 
     shares held by the ESOP that have been allocated to participants' 
     accounts as of December 31 of the respective year.

</FN>
</TABLE>

<PAGE> 1

   
EXHIBIT 23.1
    

                   Consent of Independent Auditors

   
We consent to the incorporation by reference in Form S-3 Registration
Statement No. 33-55135, effective September 2, 1994, Form S-3 Registration
Statement No. 33-54717, effective August 5, 1994, Form S-3 Registration 
Statement No. 33-54301, effective June 24, 1994, Form S-3
Registration Statement No. 33-51265 effective January 13, 1994, Form S-8
Registration Statement No. 33-51403, effective December 10, 1993, Form
S-8 Registration Statement No. 33-32429, effective December 31, 1989,
Form S-8 Registration Statement No. 33-32323, effective December 22,
1989, Form S-8 Registration Statement No. 33-30172, effective August 21,
1989, and Form S-8 Registration Statement No. 2-93179, effective October
1, 1984, of our report dated January 27, 1997, except for Note 18, as to
which the date is August 18, 1997, with respect to the consolidated 
financial statements and schedule of Federal-Mogul Corporation, as restated,
included this Form 10-K/A for the year ended December 31, 1996.
    


                                                (Ernst & Young LLP)
                                                ERNST & YOUNG LLP

Detroit, Michigan

   
August 18, 1997
    


<PAGE> 1

   
EXHIBIT 23.2
    

   
                   Consent of Nancy S. Shilts, Esq.
    

   
I consent to the use of my name as currently included in "Item 3.  Legal
Proceedings" of Federal-Mogul Corporation's Amendment No. 1 to
the Annual Report on Form 10-K for the year ended December 31, 1996.
    


   
                                                (Nancy S. Shilts)
                                                NANCY S. SHILTS
    

   
Dated as of August 8, 1997
    


<TABLE> <S> <C>


<ARTICLE>      5
       
<CAPTION>
   
               RESTATED FINANCIAL DATA SCHEDULE
    

   
<S>                                 <C>
<PERIOD-TYPE>                       YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                      33,100,000
<SECURITIES>                                         0
<RECEIVABLES>                              247,600,000
<ALLOWANCES>                                16,300,000  
<INVENTORY>                                417,000,000
<CURRENT-ASSETS>                           762,900,000
<PP&E>                                     555,000,000
<DEPRECIATION>                             204,700,000
<TOTAL-ASSETS>                           1,455,200,000
<CURRENT-LIABILITIES>                      663,800,000
<BONDS>                                    209,600,000
<COMMON>                                   175,700,000
                                0
                                129,700,000
<OTHER-SE>                                  13,100,000
<TOTAL-LIABILITY-AND-EQUITY>             1,455,200,000
<SALES>                                  2,032,700,000
<TOTAL-REVENUES>                         2,032,700,000
<CGS>                                    1,660,500,000
<TOTAL-COSTS>                              554,100,000
<OTHER-EXPENSES>                             4,200,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                          42,600,000
<INCOME-PRETAX>                           (228,700,000) 
<INCOME-TAX>                              ( 22,400,000)  
<INCOME-CONTINUING>                       (206,300,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                              (206,300,000)
<EPS-PRIMARY>                                    (6.12)
<EPS-DILUTED>                                    (6.12)

    
        

</TABLE>


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