XEROX CREDIT CORP
10-K, 1998-03-23
MISCELLANEOUS BUSINESS CREDIT INSTITUTION
Previous: ONE VALLEY BANCORP INC, 10-K/A, 1998-03-23
Next: BARRETT RESOURCES CORP, 8-K, 1998-03-23



<PAGE>
                                  FORM 10-K
                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549

(Mark One)
( X )     Annual Report Pursuant to Section 13 or 15(d) of the Securities
          Exchange Act of 1934
          For the fiscal year ended:  December 31, 1997
                                      OR
(   )     Transition Report Pursuant to Section 13 or 15(d) of the Securities
          Exchange Act of 1934
          For the transition period from :                 to

Commission file number:  1-8133

                           XEROX CREDIT CORPORATION
            (Exact name of Registrant as specified in its charter)
Delaware                                                           06-1024525
(State or other jurisdiction of                              (I.R.S. Employer
 incorporation or organization)                           Identification No.)

100 First Stamford Place, Stamford, Connecticut                         06904
(Address of principal executive offices)                           (Zip Code)

                                (203) 325-6600
             (Registrant's telephone number, including area code)

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

Title of Each Class                 Name of Each Exchange on Which Registered

10% Notes due 1999                  New York Stock Exchange


      Securities registered pursuant to Section 12(g) 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.     Not Applicable

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

   Class                                  Outstanding as of February 27, 1998
Common Stock                                            2,000

THE REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTIONS J(1)(a)
AND (b) OF FORM 10-K AND IS THEREFORE FILING THIS FORM WITH THE REDUCED
DISCLOSURE FORMAT.


                                      THIS DOCUMENT CONSISTS OF 28 PAGES




(1)
<PAGE>
To the extent that this Form 10-K Report contains forward-looking statements 
and information relating to the Registrant, such statements are based on the 
beliefs of management as well as assumptions made by and information 
currently available to management.  The words "anticipate," "believe," 
"estimate," "expect," "intends" and similar expressions, as they relate to 
the Registrant or the Registrant's management, are intended to identify 
forward-looking statements.  Such statements reflect the current views of the 
Registrant with respect to future events and are subject to certain risks, 
uncertainties and assumptions.  Should one or more of these risks or 
uncertainties materialize, or should underlying assumptions prove incorrect, 
actual results may vary materially from those described herein as 
anticipated, believed, estimated or expected.  The Registrant does not intend 
to update these forward-looking statements.


                                    PART I
ITEM 1.     Business

      Xerox Credit Corporation, a Delaware corporation (together with its
subsidiaries herein called the "Company" unless the context otherwise
requires), was organized on June 23, 1980.  All of the Company's outstanding
capital stock is owned by Xerox Financial Services, Inc. ("XFSI"), a holding
company, which is wholly-owned by Xerox Corporation (Xerox Corporation
together with its subsidiaries are herein called "Xerox" unless the context
otherwise requires).

      The Company is engaged in financing long-term accounts receivable
arising out of equipment sales by Xerox to its Document Processing customers
throughout the United States.  Contract terms on these accounts receivable
range primarily from two to five years.

      The Company purchases from Xerox all receivables due from commercial 
customers and the Federal Government. New contracts are purchased monthly.  
The Company pays Xerox an administration fee for providing billing and 
collection services.  The purchase price of the contract is calculated as the 
present value of the future cash flows.  The interest rates utilized to 
discount the cash flows are determined by certain referenced interest rates 
plus a prescribed spread.  The interest rate utilized for the cost 
calculation is adjusted monthly as each new set of contracts is purchased.

      In 1990 the Company discontinued its real estate development and 
related real estate financing businesses and its third party financing and 
leasing businesses.  See Note 2 to the Consolidated Financial Statements for 
further information regarding the Company's discontinued operations.

      Xerox is The Document Company and a leader in the global document 
market, providing document solutions that enhance business productivity.  
Xerox' Document Processing activities encompass developing, manufacturing, 
marketing, servicing and financing a complete range of document processing 
products and services designed to make offices around the world more 
productive. Xerox document processing products are principally sold directly 
to customers by Xerox' worldwide sales force of approximately 13,500 
employees and through a network of independent agents, dealers, retail 
chains, value-added resellers and systems integrators.  In addition, Xerox 
has arrangements with U.S. retail marketing channels to market low-end 
products not generally suited for distribution through the Xerox direct sales 
force.  The financing of Xerox equipment is generally carried out by the 
Company in the United States and internationally by foreign financing 
subsidiaries and divisions in most countries where Xerox operates.




(2)
<PAGE>
ITEM 2.     Properties

      The Company does not directly own any facilities in order to carry on
its principal business.  Its principal executive offices in Stamford, 
Connecticut are leased facilities of approximately 8,000 square feet of 
office space.  In Xerox United States Customer Operations located in 
Rochester, New York, the Company uses less than 1,000 square feet of the 
total office space. These facilities are deemed adequate by management.

ITEM 3.     Legal Proceedings

      None.


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

      Not Required.

                                   PART II

ITEM 5.     Market for the Registrant's Common Equity and Related Stockholder
            Matters

      Because the Company is a wholly-owned subsidiary, there is no market 
for its common shares.  Dividends declared during the five years ended 
December 31 were as follows (in millions):
      1993 - $59; 1994 - $88; 1995 - $149; 1996 - $97; and 1997 - $41.

ITEM 6.     Selected Financial Data

      Not Required.


ITEM 7.     Management's Discussion and Analysis of Financial Condition and
            Results of Operations

RESULTS OF OPERATIONS
                         Continuing Operations

      Contracts receivable income represents income earned under an agreement
with Xerox pursuant to which the Company purchases long-term accounts 
receivable associated with Xerox' sold equipment.  These receivables arise 
primarily from Xerox equipment being sold under installment sales and sales-
type leases.  In 1997, the Company purchased receivables from Xerox totaling 
$2,185 million compared to $1,896 million in 1996.  The increase in 
receivables purchases was due to increased equipment sales and higher 
financing penetration rates in the United States.  Earned income from 
contracts receivable increased in 1997 to $351 million from $340 million in 
1996.  The increase was primarily due to a larger average portfolio of 
contracts receivable in 1997 than in 1996 partially offset by a lower average 
interest rate.  Earned income decreased in 1996 to $340 million from $352 
million in 1995.  The decrease was primarily due to a smaller average 
portfolio of contracts receivable in 1996 and a reduction on the interest 
rate spread on purchased contracts. The smaller portfolio in 1996 was a 
result of relatively lower equipment sales by Xerox in the second half of 
1995.








(3)
<PAGE>
      Interest expense was $217 million in 1997 compared to $204 million in 
1996.  The 1997 increase was principally attributable to higher debt balances 
related to a larger average portfolio of contracts receivable in 1997, offset 
partially by the reduced asset levels of discontinued operations.  Assigned 
discontinued operations debt is included in consolidated debt of the Company 
and is expected to be paid off with proceeds from the liquidation of the 
remaining asset portfolio of discontinued operations.  The $204 million of 
interest expense in 1996 was a decrease from the 1995 interest expense of 
$219 million.  This decrease was principally attributable to the smaller 
average portfolio of contracts receivable in 1996, the reduction of assets of 
discontinued operations in 1996 and the replacement of $150 million of 
10.125% debt with lower rate debt in April 1996.

      Since substantially all of the Company's contracts receivable earn 
fixed rates of interest, the Company "match funds" the contracts by swapping 
variable-rate commercial paper and medium term notes into fixed rates of 
interest for specified maturities.  This practice is employed because it 
effectively "locks in" a spread and eliminates the risk of shrinking interest 
margins in a rising interest rate environment.  Conversely, this practice 
effectively eliminates the opportunity to realize higher margins when 
interest rates are declining.  The Company intends to continue to match its 
contracts receivable and indebtedness to ensure an adequate spread between 
interest income and interest expense.

      Operating and administrative expenses were $11 million in 1997 compared 
to $13 million and $14 million in 1996 and 1995, respectively. These expenses 
are incurred primarily to administer the contracts receivable purchased from 
Xerox.  The decrease was primarily attributable to improvements in systems 
processing and other productivity measures that occurred during the year.

      The effective income tax rate was 40.7 percent in 1997 and 1996 and 
40.3 percent for 1995.  

      The Company contracts with Xerox to provide billing and collection 
services for all of the receivables that it purchases from Xerox.  Certain of 
Xerox' information systems and products will require remediation or 
replacement over the next two years in order to render these systems Year 
2000 compliant.  The Year 2000 problem is the result of computer programs 
written with two digits, rather than four, to define the applicable year.  
Xerox believes that the remediation or replacement of its information systems 
and products will occur in a timely fashion so that the Year 2000 problem 
will not result in significant operating problems with its information 
systems and products.  However, if such remediation or replacements are not 
completed by Xerox in a timely manner, the Year 2000 problem could 
potentially have a material adverse impact on the Company's operations.


                         Discontinued Operations

      Since their discontinuance in 1990, the Company has made substantial 
progress in disengaging from the third party financing and real estate 
businesses.  Through December 31, 1997, the Company received net cash 
proceeds of $2,570 million from the sale of discontinued business units, 
asset securitizations, asset sales, and run-off collection activities.  The 
amounts received have been consistent with the Company's estimates in its 
disposal plan and were primarily used to reduce the Company's short-term 
indebtedness.

      During 1997, the Company reduced its net assets of discontinued 
operations by $94 million, primarily through contractual maturities and cash 
sales, compared to a reduction of $31 million in 1996.  Collections in 1998 
are expected to be less than the Company received in 1997.



(4)
<PAGE>
      Since a significant portion of the remaining $58 million portfolio 
represents passive lease receivables with long-duration contractual 
maturities and unique tax attributes, the Company expects that the wind-down 
of the portfolio will continue to be a gradual process.  The Company believes 
that the liquidation of the remaining assets will not result in a net loss.

      Additional information regarding discontinued operations is included in 
Note 2 to the Consolidated Financial Statements.


CAPITAL RESOURCES AND LIQUIDITY

      The Company's principal sources of funds are cash from the collection 
of Xerox contracts receivable and borrowings.

      Net cash provided by operating activities was $210 million in 1997 
compared with $123 million in 1996 and $17 million in 1995. The 1997 increase 
was primarily due to a change in the timing of intercompany settlements.

      Net cash used in investing activities was $333 million in 1997 compared 
to $122 million used in 1996.  The increase was the result of more contracts 
receivable purchased in 1997 than in 1996, particularly in the fourth 
quarter, partially offset by the reduction of discontinued operations assets.  
The increase in receivables was due to increased financing penetration rates 
by the Xerox United States Customer Operations sales force and sales 
resulting from new product types.  The decrease in discontinued operations 
was primarily through cash sales and contractual maturities.  Net cash used 
in 1996 was $122 compared to the $210 million provided in 1995.  The change 
was principally the result of significantly more contracts receivable 
purchased in 1996 than in 1995 as a result of significant increases in Xerox 
equipment sales due to changes in sales coverage and marketing support, and 
customer acceptance of new products.

      Net cash provided by financing activities was $123 million in 1997 
compared to $1 million used in 1996.  Cash provided by financing has grown 
due to higher debt levels associated with investments in contracts receivable 
purchased from Xerox during 1997 and higher debt levels and lower dividend 
payments as a result of the year end 1996 change in the Company's leverage 
guideline from 6.5 to 1 to 7.0 to 1. Net cash used in financing activities 
was $1 million in 1996 compared to $227 million in 1995. The decrease was 
associated with the increased purchases of contracts receivable in 1996 over 
1995.

      Cash dividends paid during the three years ended December 31 were as 
follows (in millions): 1997 - $41; 1996 - $97; and 1995 - $75.  In addition, 
there was a non-cash dividend in 1995 of $74 million.

      At December 31, 1997, the Company had registered domestic shelf 
capacity of $2 billion, of which $1,875 million remained unused.  In 
addition, a $2 billion Euro-debt facility is available to Xerox, Xerox 
Capital (Europe) plc, Xerox Overseas Holdings PLC, and the Company of which 
$1,193 million remained unused at December 31, 1997.

      At December 31, 1997, the Company and Xerox have joint access to a $7 
billion revolving credit agreement with various banks which expires in 2002. 
Up to $4 billion of this revolver is also accessible by Xerox Capital 
(Europe) plc or Xerox Overseas Holdings PLC. Any amounts borrowed under this 
facility would be at rates based, at the borrower's option, on spreads above 
certain LIBOR reference rates.






(5)
<PAGE>
      The Company believes that cash provided by continuing operations, 
funding available through its commercial paper program supported by its 
credit facility, and its readily available access to the capital markets are 
more than sufficient to enable the Company to meet its liquidity needs.  New 
borrowing associated with the financing of customer purchases of Xerox 
equipment will continue in 1998 and decisions regarding the size and timing 
of any new term debt financing will be made based on cash flows, match 
funding needs, refinancing requirements and capital market conditions.

      The Company is exposed to market risk from changes in interest rates 
that could affect results of operations and financial condition.  To assist 
in managing its interest rate exposure the Company routinely enters into 
certain financial instruments, primarily interest rate swap agreements.  The 
Company intends to continue to match fund its contracts receivable.  In 
general, the Company's objective is to hedge its variable-rate debt by paying 
fixed rates under the swap agreements while receiving variable rate payments 
in return.  Additionally, in order to manage its outstanding commercial 
paper, the Company opportunistically issues variable- and fixed-rate medium 
term notes which are swapped to attractive LIBOR-based rates.  The Company 
does not enter into derivative instrument transactions for trading purposes, 
and, employs long-standing policies prescribing that derivative instruments 
are only to be used to achieve a set of very limited objectives.

      During 1997, the Company entered into interest rate swap agreements 
which effectively converted $1,487 million of variable-rate debt into fixed-
rate debt.  These agreements mature at various dates through 2002 and 
resulted in a weighted average fixed-rate of interest of 6.25 percent.  The 
Company also entered into interest rate swap agreements during 1997 which 
effectively converted $749 million of fixed- and adjustable-rate debt into 
variable-rate debt indexed to LIBOR rates.  These agreements mature in 1998, 
2000, 2002, 2007 and 2012.  The agreements which mature in 2007 and 2012 are 
cancelable by the respective counterparties on interest payment dates 
beginning in 1999 and 2001.  Cancellation dates within the swap agreements 
conform to exercise dates of call options embedded in the Company's fixed- 
and adjustable-rate debt.  These arrangements were entered into to ensure 
that, when taking into account the Company's debt portfolio described in 
Footnote 5 to the Consolidated Financial Statements, the Company is 
adequately match funded.

      Many of the financial instruments the Company uses are sensitive to 
changes in interest rates.  Hypothetically, interest rate changes result in 
gains or losses related to the market value of the Company's term debt and 
interest rate swaps due to differences between current market interest rates 
and the stated interest rates within the instrument.  Applying an assumed 10 
percent reduction or increase in the yield curves at December 31, 1997, the 
fair value of the Company's term debt and interest swaps would increase or 
decrease, by approximately $28 million and $33 million, respectively.

      The Company's interest rate hedging is typically unaffected by changes 
in market conditions as swaps are normally held to maturity consistent with 
the Company's objective to lock in interest rate spreads on the underlying 
transactions.

      As of December 31, 1997, the Company's overall debt-to-equity ratio was 
7.0 to 1.  The Company's practice is to maintain a debt-to-equity ratio of 
approximately 7.0 to 1.  Prior to December 31, 1996, the Company's practice 
was to maintain a debt-to-equity ratio of approximately 6.5 to 1.

      Pursuant to a Support Agreement between the Company and Xerox, Xerox 
has agreed to retain ownership of 100 percent of the voting capital stock of 
the Company and to make periodic payments to the extent necessary to ensure 
that the Company's annual pre-tax earnings available for fixed charges equal 
at least 1.25 times the Company's fixed charges.


(6)
<PAGE>
ITEM 8.     Financial Statements and Supplementary Data


      The financial statements of the Company and its consolidated 
subsidiaries and the notes thereto, the financial statement schedule, and the 
report thereon of KPMG Peat Marwick LLP, independent auditors, are set forth 
on pages 9 through 23 hereof.

      The financial statement schedule required herein is filed as "Financial 
Statement Schedules" pursuant to Item 14 of this report on Form 10-K.

ITEM 9.     Disagreements on Accounting and Financial Disclosure

      Not Applicable.
 
                                  PART III

ITEM 10.    Directors and Executive Officers of the Registrant

      Not Required.

ITEM 11.    Executive Compensation

      Not Required.

ITEM 12.    Security Ownership of Certain Beneficial Owners and Management

      Not Required.

ITEM 13.    Certain Relationships and Related Transactions

      Not Required.
                                   PART IV

ITEM 14.    Exhibits, Financial Statement Schedules, and Reports on Form 8-K

      (a)   (1) and (2) The financial statements and the Item 8 financial 
            statement schedule and the report of independent auditors thereon 
            filed herewith are set forth in the Index to Financial Statements 
            and Schedule included herein.

            (3) The exhibits filed herewith are set forth in the Exhibit
            Index included herein.

      (b)   No Current Reports on Form 8-K were filed during the last quarter 
            of the period covered by this Report.


















(7)
<PAGE>
      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.

                               XEROX CREDIT CORPORATION


                               BY__/s/ George R. Roth___________

(NAME AND TITLE)               George R. Roth, Vice President,
                               Treasurer and Chief Financial Officer

                               March 23, 1998


     Pursuant to the requirement of the Securities Exchange Act of 1934, this 
report has been signed below by the following persons on behalf of the 
Registrant and in the capacities and on the date indicated.

March 23, 1998



Signature                      Title  


Principal Executive Officer:
  Eunice M. Filter             __/s/ Eunice M. Filter___________
                               President, Chief Executive Officer
                                 and Director


Principal Financial Officer:
  George R. Roth               __/s/ George R. Roth_____________
                               Vice President, Treasurer and
                                 Chief Financial Officer

Principal Accounting Officer:
  Daniel S. Marchibroda        __/s/ Daniel S. Marchibroda______
                               Controller



Directors:


__/s/ Donald R. Altieri_________
Donald R. Altieri, Director


__/s/ David R. McLellan_________
David R. McLellan, Director


__/s/ Barry D. Romeril__________
Barry D. Romeril, Director


__/s/ Stuart B. Ross____________
Stuart B. Ross, Director



(8)
<PAGE>
                          XEROX CREDIT CORPORATION
                 INDEX TO FINANCIAL STATEMENTS AND SCHEDULE


Financial Statements:

Report of Independent Auditors

Consolidated statements of income for each of the years in the three-year
period ended December 31, 1997

Consolidated balance sheets at December 31, 1997 and 1996

Consolidated statements of shareholder's equity for each of the years in the
three-year period ended December 31, 1997

Consolidated statements of cash flows for each of the years in the three-year
period ended December 31, 1997

Notes to consolidated financial statements



Schedule:

II      Valuation and qualifying accounts


All other schedules are omitted as they are not applicable or the information
required is included in the consolidated financial statements or notes 
thereto.

































(9)
<PAGE>
                       Report of Independent Auditors



The Board of Directors
Xerox Credit Corporation:

We have audited the consolidated financial statements of Xerox Credit 
Corporation and subsidiaries as listed in the accompanying index.  In 
connection with our audits of the consolidated financial statements, we also 
have audited the financial statement schedule as listed in the accompanying 
index.  These consolidated financial statements and the financial statement 
schedule are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on these consolidated financial 
statements and the financial statement 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 consolidated financial 
statements are free of material misstatement.  An audit includes examining, 
on a test basis, evidence supporting the amounts and disclosures in the 
consolidated 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 
present fairly, in all material respects, the financial position of Xerox 
Credit Corporation and subsidiaries at December 31, 1997 and 1996, and the 
results of their operations and their cash flows for each of the years in the 
three-year period ended December 31, 1997, in conformity with generally 
accepted accounting principles.  Also in our opinion, the related financial 
statement schedule, when considered in relation to the basic consolidated 
financial statements taken as a whole, presents fairly, in all material 
respects, the information set forth therein. 





                                                KPMG PEAT MARWICK LLP


Stamford, Connecticut
January 23, 1998




















(10)
<PAGE>

                           XEROX CREDIT CORPORATION
                      CONSOLIDATED STATEMENTS OF INCOME
                   Years Ended December 31, 1997, 1996 and 1995
                                  (In Millions)


                                               1997        1996        1995

Earned Income:

    Contracts receivable                      $ 351       $ 340       $ 352


Expenses:

    Interest                                    217         204         219
    Operating and administrative                 11          13          14
 
        Total expenses                          228         217         233


Income before income taxes                      123         123         119

Provision for income taxes                       50          50          48


Net income                                    $  73       $  73       $  71




The accompanying notes are an integral part of the consolidated financial 
statements.































(11)
<PAGE>
                           XEROX CREDIT CORPORATION
                          CONSOLIDATED BALANCE SHEETS
                           December 31, 1997 and 1996
                                 (In Millions)

                                     ASSETS
                                                           1997         1996

Cash and cash equivalents                               $     -      $     -

Investments:
    Contracts receivable                                  4,796        4,272
    Notes receivable - Xerox and affiliates                  56          130
    Unearned income                                        (623)        (534)
    Allowance for losses                                   (131)        (123)
        Total investments                                 4,098        3,745

Net assets of discontinued operations                        58          152
Deferred income taxes and other assets                        2            2

        Total assets                                    $ 4,158      $ 3,899


                      LIABILITIES AND SHAREHOLDER'S EQUITY

Liabilities:
    Notes payable within one year:
        Commercial paper                                $ 1,428      $ 1,126
        Current portion of notes payable after one year     795          886
        Notes payable - Xerox and affiliates                161           20
    Notes payable after one year                          1,191        1,238
    Notes payable after one year - Xerox and affiliates       -           75
    Due to Xerox Corporation, net                            21           16
    Accounts payable and accrued liabilities                 34           31
    Deferred income taxes                                    20           31

        Total liabilities                                 3,650        3,423

Shareholder's Equity:
    Common stock, no par value, 2,000 shares
        authorized, issued, and outstanding                  23           23
    Additional paid-in capital                              219          219
    Retained earnings                                       266          234

        Total shareholder's equity                          508          476

        Total liabilities and shareholder's equity      $ 4,158      $ 3,899
           



The accompanying notes are an integral part of the consolidated financial 
statements.











(12)
<PAGE>
                           XEROX CREDIT CORPORATION
               CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                Years Ended December 31, 1997, 1996 and 1995
                                 (In Millions)

                                      Additional            Cumulative
                              Common   Paid-In   Retained   Translation
                               Stock   Capital   Earnings   Adjustment  Total



Balance at December 31, 1994  $  23    $ 145      $ 336     $   1     $  505

Net Income                                           71                   71

Dividends*                                         (149)                (149)

Capital Contribution                      74                              74

Other                                                          (1)        (1)
 


Balance at December 31, 1995  $  23    $ 219      $ 258     $   -     $  500

Net Income                                           73                   73

Dividends                                           (97)                 (97)



Balance at December 31, 1996  $  23    $ 219      $ 234     $   -     $  476

Net Income                                           73                   73

Dividends                                           (41)                 (41)



Balance at December 31, 1997  $  23    $ 219      $ 266     $   -     $  508





*  Includes a non-cash dividend of $74 million.




The accompanying notes are an integral part of the consolidated financial 
statements.











(13)
<PAGE>
                               XEROX CREDIT CORPORATION
                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                    Years Ended December 31, 1997, 1996 and 1995
                                   (In Millions)

                                                      1997     1996     1995
Cash Flows from Operating Activities
  Net income                                        $   73   $   73   $   71
  Adjustments to reconcile net income to net cash
   provided by (used in) operating activities:

   Net change in operating assets and liabilities      137       50      (54)
 
Net cash provided by operating activities              210      123       17

Cash Flows from Investing Activities
  Purchases of investments                          (2,185)  (1,896)  (1,539)
  Proceeds from investments                          1,758    1,743    1,717
  Net collections from discontinued operations          94       31       32

Net cash (used in) provided by investing activities   (333)    (122)     210

Cash Flows from Financing Activities
  Change in commercial paper, net                      302      251     (782)
  Proceeds from long-term debt                         751      700    1,033
  Principal payments of long-term debt                (889)    (855)    (403)
  Dividends                                            (41)     (97)     (75)

Net cash provided by (used in) financing activities    123       (1)    (227)


  Increase(decrease) in cash and cash equivalents        -        -        -

  Cash and cash equivalents, beginning of year           -        -        -

  Cash and cash equivalents, end of year            $    -   $    -   $    -


Supplemental disclosure of non-cash activities:
  The Company dividended its $74 million investment in Xerox Financial
  Services Life Insurance Company to its parent company in 1995.  The parent
  company then made a capital contribution of $74 million by issuing a $74
  million interest bearing note to the Company.



The accompanying notes are an integral part of the consolidated financial 
statements.















(14)
<PAGE>
                         XEROX CREDIT CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)   Summary of Significant Accounting Policies

Basis of Presentation

      The consolidated financial statements include the accounts of Xerox 
Credit Corporation (the Company) and its subsidiaries.  The Company is a 
wholly-owned subsidiary of Xerox Financial Services, Inc. (XFSI), which is in 
turn wholly-owned by Xerox Corporation (Xerox).  All significant transactions 
between the Company and its subsidiaries have been eliminated.

Recognition of Earned Income

      The Company utilizes the interest method for the recognition of earned 
income associated with contracts receivable.  Under this method, the 
difference between the amount of gross contract receivable and the cost of 
the contract is recorded as unearned income.  The unearned income is 
amortized to income over the term of the transaction under an effective yield 
method.

Cash and Cash Equivalents

      All highly liquid investments of the Company, with a maturity of three 
months or less at date of purchase, are considered to be cash equivalents.

Allowance for Losses

      In connection with the contracts receivable purchased from Xerox, the 
Company retains an allowance for losses at the time of purchase which is 
intended to protect against future losses.  Should any additional allowances 
be required, Xerox is required to provide such funding.  The resultant effect 
is to relieve the Company of any exposure with regard to write-offs 
associated with the contracts receivable purchased from Xerox.

      Xerox computes the allowance for potential losses on all contracts 
based upon historical experience and current trends.  When the Company 
purchases the contracts from Xerox, the portion of Xerox' allowance allocable 
to the purchased contracts is deducted from the purchase price and recorded 
as Allowance for Losses by the Company.  If more contracts are charged off 
than were forecast in the initial reserve calculation, Xerox reimburses the 
Company for the excess charge-offs.

Charge-Off of Delinquent Receivables

      The Company's policy with respect to the charge-off of delinquent 
receivables is that receivables are charged off as soon as it becomes 
apparent that the collection of the receivables through normal means is 
unlikely.  The policy, enforced by Xerox on behalf of the Company, 
contemplates that delinquent receivables will be charged off before the aging 
of such delinquent receivables reaches 180 days.

Fair Value of Financial Instruments

      Under SFAS No. 107 - "Disclosures about Fair Value of Financial
Instruments," the Company is required to disclose the fair value of financial
instruments.  The fair value of cash and cash equivalents and commercial 
paper approximate carrying amounts due to the short maturities of these 
instruments.  The fair value of investments, interest rate swaps, and notes 
payable are discussed in Notes 3, 4, and 5, respectively.


(15)
<PAGE>
                         XEROX CREDIT CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


Reclassifications

      Certain prior year balances have been reclassified to conform with the 
current year presentation.


(2)   Discontinued Operations

      In 1990 the Company discontinued its third party financing and real 
estate businesses.  A significant portion of the remaining $58 million 
portfolio represents passive lease receivables with long-duration contractual 
maturities and unique tax attributes.  Accordingly, the Company expects that 
the wind-down of the portfolio will continue to be a gradual process.  The 
Company believes that the liquidation of the remaining assets will not result 
in a net loss.

      Through December 31, 1997, the Company received net cash proceeds of 
$2,570 million from the sale of discontinued business units, asset 
securitizations, asset sales, and run-off collection activities.  Of the 
$2,570 million, $94 million, $31 million and $32 million were received in 
1997, 1996 and 1995, respectively.  The amounts received have been consistent 
with the Company's estimates in the disposal plan and were primarily used to 
reduce the Company's short-term indebtedness.  Collections in 1998 are 
expected to be less than the Company received in 1997.

      The Company has consistently assigned debt, which is included in the 
notes payable lines of the Company's Balance Sheets, to discontinued 
operations based on the net assets of discontinued operations and debt to 
equity ratios in accordance with Company policy.  This assigned debt is 
expected to be paid with the liquidation of the remaining asset portfolio of 
the discontinued operations.

      Summarized balance sheet information of discontinued operations for the 
years ended December 31, 1997 and 1996 follows:
                                                    (In Millions)
                                                   1997      1996

Gross finance receivables                         $   47    $  65
Unearned income                                      (21)     (23)
Other assets                                          32      110 

Investment in discontinued operations, net        $   58    $ 152

Assigned short- and long-term debt                $   15    $  84


Contractual maturities of the gross finance receivables at December 31, 1997 
follow (in millions):  

     1998                    $  2
     1999                       2
     2000                       6
     2001                       -
     2002                       -
     2003 and thereafter       37  

     Total                   $ 47


(16)
<PAGE>

                         XEROX CREDIT CORPORATION
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(3)   Investments

      Contracts receivable represent purchases of long-term trade accounts 
receivable from Xerox.  These receivables arise from Xerox equipment being 
sold under installment sales and sales-type leases.  Contract terms on these 
receivables range primarily from two to five years and are generally 
collateralized by a security interest in the underlying assets.  The Company 
purchased receivables from Xerox totaling $2,185 million in 1997, $1,896 
million in 1996, and $1,539 million in 1995.  The Company was charged $9 
million in 1997, $11 million in 1996 and $10 million in 1995 by Xerox for 
administrative costs associated with the contracts receivable purchased.

      Under SFAS No. 107 - "Disclosures about Fair Values of Financial 
Instruments," the Company is not required to determine the fair value of 
these receivables.  Management believes that as of December 31, 1997 any 
revaluation of the contracts receivable would result in a fair value in 
excess of the carrying value of these receivables.

      The scheduled maturities of contracts receivable at December 31, 1997 
are as follows (in millions): 

     1998                    $1,829 
     1999                     1,315
     2000                       908
     2001                       513
     2002                       208
     Thereafter                  23
 
     Total                   $4,796

Experience has shown that a portion of these contracts receivable will be 
prepaid prior to maturity.  Accordingly, the preceding schedule of 
contractual maturities should not be considered a forecast of future cash 
collections.

      Included in the $56 million notes receivable balance from Xerox and 
affiliates are receivables from related parties payable on demand at various 
floating interest rates.






















(17)
<PAGE>
                         XEROX CREDIT CORPORATION
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


(4)   Notes Payable

      A summary of notes payable at December 31, 1997 and 1996 follows:

                                                             (In Millions)
                                                           1997         1996

        Medium Term Notes due 1997                       $   -        $  347
        Floating Rate Notes due 1997                         -           530
        Medium Term Notes due 1998 (b,c,f)                  475          100
        Floating Rate Notes due 1998 (a)                    320          320
        10.00% Notes due 1999                               150          150
        6.50% Euro Medium Term Notes due 1999               150          150
        Medium Term Notes due 2000 (b,c)                     -           100
        Floating Rate Notes due 2000 (a)                     53           53
        5.40% Euro Medium Term Notes due 2000               148           -
        Medium Term Notes due 2001 (b)                      126          100
        2.875% Medium Term Notes due 2002 (d)               250           -
        Medium Term Notes due 2007 (b,e)                     25           -
        Medium Term Notes due 2011 (f)                       -           200
        Medium Term Notes due 2012 (b)                      225           -
        Floating Rate Notes due 2048 (g)                     60           61
        Other Notes due 1997 and 2000                         4           13

            Subtotal                                     $1,986       $2,124
            Less current maturities                        (795)        (886)
 
            Total Notes Payable after one year           $1,191       $1,238
   

(a)   The notes carry interest rates which are based primarily on spreads
      above certain reference rates such as U.S. Treasury Bill, LIBOR and
      Federal Funds Rates.

(b)   Medium Term Notes due in 1998, 2000 and 2001+ have weighted
      average interest rates of  8.54%, 6.78% and 7.17%, respectively.

(c)   $100 million of Medium Term Notes due 2000 are expected to be called in
      1998.

(d)   $250 million of cash exchangeable equity-linked notes are exchangeable
      at a premium if Xerox stock price is at or higher than $101.06.

(e)   $25 million of Medium Term Notes due 2007 are first callable in 1999. 

(f)   $200 million of Medium Term Notes due 2011 are expected to be called in
      1998.

(g)   The notes mature August 15, 2048 and are repayable annually each August
      15th at the option of the noteholders.  The outstanding notes are 
      classified as notes payable after one year since the Company has the 
      ability to refinance them on a long-term basis, if required.  The
      interest rate is indexed to rates on commercial paper placed for
      issuers whose commercial paper rating is "AA" or the equivalent as
      reported in Federal Reserve Statistical Release H.15 (519), which at 
      year-end was 5.65 percent.



(18)
<PAGE>
                         XEROX CREDIT CORPORATION
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



      Principal payments on notes payable for the next five years are (in 
millions):

               1998                   $   795
               1999                       300
               2000                       201
               2001                       126
               2002 and Thereafter        564

               Total                  $ 1,986
 
Certain of the Company's debt agreements allow it to redeem outstanding debt, 
usually at par, prior to scheduled maturity.  Outstanding debt issues with 
such call features are classified on the balance sheet and in the preceding 
five-year maturity summary in accordance with management's current 
expectations.  The actual decision as to early redemption will be made at the 
time the early redemption option becomes exercisable and will be based on 
economic and business conditions at that time.

      Interest payments on notes payable for 1997, 1996 and 1995 were $132 
million, $146 million, and $142 million, respectively.  Interest payments on 
commercial paper for 1997, 1996 and 1995 were $79 million, $68 million and 
$79 million, respectively.  The weighted-average commercial paper interest 
rates for 1997, 1996 and 1995 were 5.6 percent, 5.5 percent and 5.9 percent, 
respectively.

      At December 31, 1997 and 1996, carrying values of notes payable were 
$1,986 million and $2,124 million, respectively.  The fair values of the 
Company's notes payable at December 31, 1997 and 1996 were $1,995 million and 
$2,140 million, respectively, based on quoted market prices for the notes or 
other issues with similar features and maturity dates.  The difference 
between the fair value and the carrying value represents the theoretical net 
amounts the Company would have paid or received if it had retired all notes 
payable at December 31, 1997 or 1996, respectively.  The Company has no plans 
to retire its notes payable prior to their call or final maturity dates.

      The original issue discount and other expenses associated with the debt 
offerings are amortized over the term of the related issue.


(5)   Lines of Credit and Interest Rate Swaps

      At December 31, 1997, the Company and Xerox had joint access to a $7 
billion revolving credit agreement with various banks, which expires in 2002.  
The agreement is also accessible by Xerox Capital (Europe) plc and Xerox 
Overseas Holdings PLC up to a limit of $4 billion. This agreement is unused 
and is available to back the issuance of commercial paper.  At December 31, 
1997, the Company had a total of $1,428 million of commercial paper 
outstanding. The average interest rate on commercial paper outstanding at 
December 31, 1997 was 5.85 percent.








(19)
<PAGE>
 
                         XEROX CREDIT CORPORATION
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


      The Company routinely enters into interest rate swap agreements in the 
management of interest rate exposure.  An interest rate swap is an agreement 
to exchange interest rate payment streams based on a notional principal 
amount.  In general, the Company's objective is to hedge its variable-rate 
debt by paying fixed rates under the swap agreements and receiving commercial 
paper-rate payments in return.  These swap agreements effectively convert an
amount (equal to the notional amount) of underlying variable-rate commercial 
paper into fixed-rate debt.  The net interest rate differentials that will be
paid or received are recorded currently as adjustments to interest expense.  
The counterparties to these swap agreements are typically major commercial 
banks.

      The Company does not enter into swap transactions for trading or other 
speculative purposes.  The Company's policies on the use of such derivative 
instruments prescribe an investment grade counterparty credit floor and at 
least quarterly monitoring of market risk on a counterparty-by-counterparty 
basis.  We utilize numerous counterparties to ensure that there are no 
significant concentrations of credit risk with any individual counterparty or 
groups of counterparties.  Based upon its ongoing evaluation of the 
replacement cost of its derivatives transactions and counterparty 
creditworthiness, the Company considers the risk of credit default 
significantly affecting its financial position or results of operations to be 
remote.  The Company's interest rate hedging activities are largely 
unaffected by changes in market conditions as swaps are typically held to 
maturity in order to lock in interest spreads on underlying transactions.

      The aggregate notional amounts of interest rate swaps outstanding at 
December 31, 1997 and 1996 are as follows:
                                                      (In Millions)
                                                  1997             1996

Pay fixed/receive variable                      $3,107           $2,666
Pay variable/receive variable                      173              828
Pay variable/receive fixed                       1,499              800
  
                                                $4,779           $4,294

Average interest payment rates                    6.01%            5.99%

These arrangements were entered into to ensure that, when taking into account 
the Company's debt portfolio described in Footnote 5, the Company was 
adequately match funded.

      At December 31, 1997 and 1996, the Company's swap agreements had 
aggregate net fair values of $(30) million and $(8) million, respectively.  
These values represent the estimated net amounts the Company would have paid 
if the agreements had been terminated as of December 31, 1997 and 1996, 
respectively.  The fair values for interest rate swap agreements were 
calculated by the Company based on market conditions at the respective year-
ends and supplemented with quotes from banks.  The Company has no present 
plans to terminate any of these agreements prior to their scheduled 
maturities.

      The maturities of the Company's swaps outstanding as of December 31, 
1997 are: 1998 - $1,055 million, 1999 - $200 million, 2000 - $570 million, 
2001 - $967, 2002 and thereafter - $1,987 million.




(20)
<PAGE>
                         XEROX CREDIT CORPORATION
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

 (6)   Income Taxes     

      Income taxes are provided at statutory rates based on income before 
income taxes exclusive of the amortization of investment tax credits and 
earnings not subject to Federal taxation.  Substantially all of the Company's 
operations are included in Xerox' consolidated income tax returns.  In 
connection with these consolidated returns, the Company paid Xerox $54   
million, $69 million, and $48 million in 1997, 1996 and 1995, respectively.  
The Company paid less than $1 million in each of 1997 and 1996 to taxing 
authorities for Company operations and received a net of $3 million in 1995 
from taxing authorities for Company operations not included in Xerox' 
consolidated tax returns.

      The components of income before income taxes and the provision for 
income taxes are as follows:
                                                         (In Millions)
                                                    1997      1996      1995

Income before income taxes:                       $  123    $  123    $  119

Federal income taxes
    Current                                       $   43    $   43    $   42
    Deferred                                           -         -         -

State income taxes
    Current                                            7         7         6
    Deferred                                           -         -         -

        Total provision for income taxes          $   50    $   50    $   48


     A reconciliation of the effective tax rate from the U.S. Federal 
statutory tax rate follows:
                                                    1997      1996      1995

U.S. Federal statutory rate                         35.0%     35.0%     35.0%
State income taxes, net of Federal
    income tax benefit                               5.7       5.7       5.3

Effective tax rate                                  40.7%     40.7%     40.3%


      The tax effects of temporary differences that give rise to significant
portions of deferred taxes at December 31, 1997 follows:

                                                     (In Millions)
                                                   1997          1996
Tax effect of future tax deductions:
     Discontinued real estate tax benefit 
     and other                                   $    3        $    3

Tax effect on future taxable income:
     Discontinued leverage leases and other         (23)          (34)

        Total deferred taxes, net                $  (20)       $  (31)


      The Company believes it is more likely than not that the deferred tax 
assets will be realized in the ordinary course of operations based on 
scheduling of deferred tax liabilities and income from operating activities.

(21)
<PAGE>
                         XEROX CREDIT CORPORATION
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(7)   Xerox Corporation Support Agreement

      The terms of a Support Agreement with Xerox provide that the Company 
will receive income maintenance payments, to the extent necessary, so that 
the Company's earnings shall not be less than 1.25 times its fixed charges.  
For purposes of this calculation, both earnings and fixed charges are as 
defined in Section 1404 (formerly Section 81(2)) of the New York Insurance 
Law.  In addition, the agreement requires that Xerox retain 100 percent 
ownership of the Company's voting capital stock.


(8)   Quarterly Results of Operations (Unaudited)

      A summary of interim financial information follows:

                                                 (In Millions)
                                 First    Second    Third     Fourth
                                Quarter   Quarter   Quarter   Quarter   Total


1997

Earned income                   $   88   $   90    $   85    $   88    $  351

Interest expense                    53       55        54        55       217

Operating and administrative
    expenses                         3        3         2         3        11

Income before income taxes          32       32        29        30       123

Income taxes                        13       13        12        12        50

Net income                      $   19   $   19    $   17    $   18    $   73



1996

Earned income                   $   88   $   85    $   83    $   84    $  340

Interest expense                    52       51        49        52       204
 
Operating and administrative
    expenses                         4        3         3         3        13
 
Income before income taxes          32       31        31        29       123 

Income taxes                        13       13        13        11        50

Net income                      $   19   $   18    $   18    $   18   $    73










(22)
<PAGE>
                                                           SCHEDULE II
                             XEROX CREDIT CORPORATION
                        Valuation and Qualifying Accounts
                  Years Ended December 31, 1997, 1996 and 1995
                                  (In Millions)

                                    Additions
                     
                      Balance   Charged   Retained               Balance
                        at        to         at                    at
                      Beginning  Costs      Time                   End
                        of        and        of                    of
                      Period    Expenses  Purchase   Deductions  Period
                                             (A)         (B)


        1997

Allowance for losses-
 continuing operations $ 123    $    -     $  60     $   52      $ 131 


        1996

Allowance for losses-
 continuing operations $ 127    $    -     $  33     $   37      $ 123


        1995

Allowance for losses-
 continuing operations $ 129    $    -     $  49     $   51      $ 127


(A)   In connection with the contracts receivable purchased from Xerox,
      the Company retains an allowance for losses at the time of purchase
      which is intended to protect against future losses.  Should any
      additional allowances be required, Xerox is required under the
      Operating Agreement to provide such funding.  For the period
      covered by this Schedule, no additional funding was required or
      provided.

(B)   Amounts written-off, net of recoveries.




















(23)
<PAGE>
                           XEROX CREDIT CORPORATION
                                  Form 10-K
                     For the Year Ended December 31, 1997

                              Index of Exhibits

Document

(3)   (a)   Articles of Incorporation of Registrant filed with the
            Secretary of State of Delaware on June 23, 1980.

            Incorporated by reference to Exhibit 3(a) to Registration
            Statement No. 2-71503.

      (b)   By-Laws of Registrant, as amended through September 1, 1992.

            Incorporated by reference to Exhibit 3(b) to Registrant's 
            Quarterly Report on Form 10-Q for the quarter ended
            March 31, 1997.

(4)   (a)   Indenture dated as of March 1, 1988 between Registrant and
            The First National Bank of Chicago relating to unlimited amounts
            of debt securities which may be issued from time to time by
            Registrant when and as authorized by Registrant's Board of
            Directors or the Executive Committee of the Board of Directors,
            as supplemented by the First Supplemental Indenture dated as of
            July 1, 1988.

            Incorporated by reference to Exhibit 4(a) to Registration
            Statement No. 33-20640 and to Exhibit 4(a)(2) to Registrant's
            Current Report on Form 8-K dated July 13, 1988.

      (b)   Indenture dated as of March 1, 1989 between Registrant and
               Citibank, N.A. relating to unlimited amounts of debt securities
            which may be issued from time to time by Registrant when and as
            authorized by Registrant's Board of Directors or the
            Executive Committee of the Board of Directors, as supplemented by
            the First Supplemental Indenture dated as of October 1, 1989.

            Incorporated by reference to Exhibit 4(a) to Registration
            Statement No. 33-27525 and to Exhibit 4(a)(2) to Registration
            Statement No. 33-31367.

      (c)   Indenture dated as of May 1, 1994, between Registrant and State     
            Street Bank and Trust Company (formerly The First
            National Bank of Boston) relating to unlimited amounts of debt 
            securities which may be issued from time to time by Registrant 
            when and as authorized by Registrant's Board of Directors or 
            Executive Committee of the Board of Directors.

            Incorporated by reference to Exhibit 4(a) to Registrant's 
            Registration Statement No. 33-53533 and to Exhibits 4 (a)(1) 
            and 4 (a)(2) to Registrant's Registration Statement No. 33-43470.


      (d)   Indenture dated as of October 2, 1995 between Registrant and
            State Street Bank and Trust Company relating to unlimited amounts
            of debt securities which may be issued from time to time by 
            Registrant when and as authorized by Registrant's Board of 
            Directors.

            Incorporated by reference to Exhibit 4(a) to Registrant's 
            Registration Statement Nos. 33-61481 and 333-29677.

(24)
<PAGE>
                           XEROX CREDIT CORPORATION
                                  Form 10-K
                     For the Year Ended December 31, 1997

                        Index of Exhibits (continued)

Document
 

      (e)  Instruments with respect to long-term debt where the total amount
           of securities authorized thereunder does not exceed ten percent
           of the total assets of Registrant and its subsidiaries on a
           consolidated basis have not been filed.  Registrant agrees to
           furnish the Commission a copy of each such instrument upon 
           request.

(10)  (a)  Amended and Restated Operating Agreement originally made and
           entered into as of November 1,  1980, amended and restated as of
           December 31, 1992 between Registrant and Xerox.

           Incorporated by reference to Exhibit 10(a) of Registrant's Annual
           Report on Form 10-K for the year ended December 31, 1992.

      (b)  Support Agreement dated as of November 1, 1980 between
           Registrant and Xerox.

           Incorporated by reference to Exhibit 10(b) to Registration
           Statement No. 2-71503.

      (c)  Tax Allocation Agreement dated as of January 1, 1981 between
           Registrant and Xerox.

           Incorporated by reference to Exhibit 10(c) to Registration
           Statement No. 2-71503.

(12)  (a)  Computation of Registrant's Ratio of Earnings to Fixed Charges.

           See Page 26 of this Report on Form 10-K.

      (b)  Computation of Xerox' Ratio of Earnings to Fixed Charges.

           See Page 27 of this Report on Form 10-K.

(23)       Consent of KPMG Peat Marwick LLP.

           See Page 28 of this Report on Form 10-K.


(27)       Financial Data Schedule (Electronic Form Only)














(25)


<PAGE>

                                                              Exhibit 12(a)

                          XEROX CREDIT CORPORATION
               COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                                (In Millions)

                                            Year Ended December 31,
                                 1997      1996      1995      1994      1993

Income before income taxes      $ 123     $ 123     $ 119     $ 147     $ 154

Fixed charges:
  Interest expense (2)
    Xerox debt                      3         5         6         5         4
    Other debt                    214       199       213       197       205
      Total fixed charges         217       204       219       202       209
Earnings available for
  fixed charges                 $ 340     $ 327     $ 338     $ 349     $ 363

Ratio of earnings to
  fixed charges (1)              1.57      1.60      1.54      1.73      1.74



(1)  The ratio of earnings to fixed charges has been computed by dividing
     total earnings available for fixed charges by total fixed charges.

(2)  Debt has been assigned to discontinued operations based on the net
     assets of discontinued operations and the debt to equity ratios in
     accordance with Company policy.  Beginning in 1995, the amount of
     interest expense that would have been allocated to discontinued
     operations was insignificant and therefore is now being reported within
     continuing operations and included in the fixed charges.  Discontinued
     operations consist of the Company's third party financing and real
     estate businesses.

























(26)



<PAGE>

                                                              Exhibit 12(b)


                              XEROX CORPORATION
               COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

                                (In Millions)

                                            Year Ended December 31,
                                1997      1996      1995      1994      1993*
Fixed charges:
  Interest expense            $  617    $  592    $  603    $  520    $  540
  Rental expense                 140       140       142       170       180
    Total fixed charges before 
     capitalized interest and
     preferred stock dividend
     of subsidiary               757       732       745       690       720
  Capitalized interest             -         -         -         2         5
  Preferred stock dividend of
   subsidiary                     50         -         -         -         -

    Total fixed charges       $  807    $  732    $  745    $  692    $  725

Earnings available for fixed
  charges:
  Earnings**                  $2,268    $2,067    $1,980    $1,602    $ (193)   
  Less undistributed income
   in minority owned companies   (84)      (84)      (90)      (54)      (51)
  Add fixed charges before
      capitalized interest
      and preferred stock
      dividend of subsidiary     752       732       745       690       720
  Total earnings available
      for fixed charges       $2,941    $2,715    $2,635    $2,238    $  476

Ratio of earnings to
  fixed charges (1)(2)          3.64      3.71      3.54      3.23      0.66


(1)  The ratio of earnings to fixed charges has been computed based on
     Xerox' continuing operations by dividing total earnings available for
     fixed charges, excluding capitalized interest, by total fixed charges.
     Fixed charges consist of interest, including capitalized interest,
     one-third of rent expense as representative of the interest portion of
     rentals, and preferred stock dividend requirements of subsidiaries.
     Debt has been assigned to discontinued operations based on historical
     levels assigned to the businesses when they were continuing  operations,
     adjusted for subsequent paydowns. Discontinued operations consist of
     Xerox' Insurance, Other Financial Services and Third Party Financing
     and Real Estate businesses.

(2)  Xerox' ratio of earnings to fixed charges includes the effect of,
     Xerox' finance subsidiaries which primarily finance Xerox equipment.
     Financing businesses are more highly leveraged and, therefore, tend to
     operate at lower earnings to fixed charges ratio levels than do non-
     financial businesses.

*    1993 earnings were inadequate to cover fixed charges.  The coverage 
     deficiency was $249 million.

**   Sum of "Income (Loss) before Income Taxes, Equity Income and Minorities'
     Interests" and "Equity in Net Income of Unconsolidated Affiliates."


(27)


<PAGE>

                                                                   Exhibit 23

                       CONSENT OF INDEPENDENT AUDITORS



The Board of Directors
Xerox Credit Corporation

We consent to incorporation by reference in the Registration Statement
(No. 333-29677) on Form S-3 of Xerox Credit Corporation of our report dated 
January 23, 1998, relating to the consolidated balance sheets of Xerox Credit 
Corporation and subsidiaries as of December 31, 1997 and 1996, and the 
related consolidated statements of income, shareholder's equity and cash 
flows and related financial statement schedule for each of the years in the 
three-year period ended December 31, 1997, which report appears in the 
December 31, 1997 Annual Report on Form 10-K of Xerox Credit Corporation. 




                                                        KPMG PEAT MARWICK LLP

Stamford, Connecticut
March 23, 1998





































(28)


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
XEROX CREDIT CORPORATION'S DECEMBER 31, 1997, FINANCIAL STATEMENTS AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1000000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                               0
<SECURITIES>                                         0
<RECEIVABLES>                                     4229
<ALLOWANCES>                                       131
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                    4158
<CURRENT-LIABILITIES>                             2384
<BONDS>                                           3575
<COMMON>                                            23
                                0
                                          0
<OTHER-SE>                                         485
<TOTAL-LIABILITY-AND-EQUITY>                      4158
<SALES>                                              0
<TOTAL-REVENUES>                                   351
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                    11
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 217
<INCOME-PRETAX>                                    123
<INCOME-TAX>                                        50
<INCOME-CONTINUING>                                 73
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                        73
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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