GRACE W R & CO /NY/
10-Q, 1995-08-14
CHEMICALS & ALLIED PRODUCTS
Previous: GOULDS PUMPS INC, 10-Q, 1995-08-14
Next: GREAT AMERICAN MANAGEMENT & INVESTMENT INC, 10-Q, 1995-08-14



<PAGE>

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.   20549


                                   FORM 10 - Q


                Quarterly Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

                  For the Quarterly Period Ended June 30, 1995


                          Commission File Number 1-3720

                                W. R. GRACE & CO.


                New York                               13-3461988
        ------------------------                   -------------------
        (State of Incorporation)                    (I.R.S. Employer
                                                   Identification No.)

                              One Town Center Road
                         Boca Raton, Florida  33486-1010
                                 (407) 362-2000





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 and (2) has been subject to such filing requirements for
the past 90 days.


                           Yes     X     No
                               ---------    --------

96,542,514 shares of Common Stock, $1.00 par value, were outstanding at July 31,
1995.


--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>


                       W. R. GRACE & CO. AND SUBSIDIARIES


                                TABLE OF CONTENTS


                                                                      Page No.
                                                                      --------

PART  I.  Financial Information

     Item 1.   Financial Statements

                  Consolidated Statement of Operations              I-1

                  Consolidated Statement of Cash Flows              I-2

                  Consolidated Balance Sheet                        I-3

                  Notes to Consolidated Financial Statements        I-4 to I-7

     Item 2.   Management's Discussion and Analysis of Results
               of Operations and Financial Condition                I-8 to I-12


PART II.  Other Information

     Item 1.   Legal Proceedings                                    II-1
     Item 4.   Submission of Matters to a Vote of Security
               Holders                                              II-2
     Item 6.   Exhibits and Reports on Form 8-K                     II-4


As used in this Report, the term "Company" refers to W. R. Grace & Co., and the
term "Grace" refers to the Company and/or one or more of its subsidiaries.
<PAGE>

                         PART I.  FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

    W. R. Grace & Co. and Subsidiaries                                      Three Months Ended             Six Months Ended
    Consolidated Statement of Operations (Unaudited)                             June 30,                      June 30,
    ------------------------------------------------------------            ---------------------       -----------------------
    $ millions (except per share)                                            1995          1994           1995           1994
    ------------------------------------------------------------            -------      --------       --------       --------
<S>                                                                       <C>          <C>            <C>            <C>

    Sales and revenues . . . . . . . . . . . . . . . . . . . . .          $932.3       $  782.9       $1,785.7       $1,458.3
    Other income . . . . . . . . . . . . . . . . . . . . . . . .             4.5            3.1            8.8           34.2
                                                                          ------       --------       --------       --------
         Total . . . . . . . . . . . . . . . . . . . . . . . . .           936.8          786.0        1,794.5        1,492.5
                                                                          ------       --------       --------       --------

    Cost of goods sold and operating expenses. . . . . . . . . .           550.7          464.5        1,051.6          902.3
    Selling, general and administrative expenses . . . . . . . .           219.7          180.5          450.5          358.9
    Depreciation and amortization. . . . . . . . . . . . . . . .            40.2           38.4           78.4           75.6
    Interest expense and related financing costs . . . . . . . .            18.7           11.3           34.5           21.9
    Research and development expenses. . . . . . . . . . . . . .            31.1           27.0           61.6           54.1
    Provision relating to asbestos-related
             insurance coverage. . . . . . . . . . . . . . . . .               -          316.0              -          316.0
                                                                          ------       --------       --------       --------
         Total . . . . . . . . . . . . . . . . . . . . . . . . .           860.4        1,037.7        1,676.6        1,728.8
                                                                          ------       --------       --------       --------

    Income/(loss) from continuing operations before
             income taxes. . . . . . . . . . . . . . . . . . . .            76.4         (251.7)         117.9         (236.3)
    Provision for /(benefit from) income taxes . . . . . . . . .            28.3          (90.3)          43.6          (93.0)
                                                                          ------       --------       --------       --------

    Income/(loss) from continuing operations . . . . . . . . . .            48.1         (161.4)          74.3         (143.3)
    Income from discontinued operations. . . . . . . . . . . . .            30.6           27.1           51.9           47.2
                                                                          ------       --------       --------       --------

    Net income/(loss). . . . . . . . . . . . . . . . . . . . . .          $ 78.7       $ (134.3)      $  126.2       $  (96.1)
                                                                          ------       --------       --------       --------
                                                                          ------       --------       --------       --------

    --------------------------------------------------------------------------------------------------------------------------
    Earnings/(loss) per share:
      Continuing operations. . . . . . . . . . . . . . . . . . .          $  .51       $  (1.72)      $    .78       $  (1.53)
      Net income/(loss). . . . . . . . . . . . . . . . . . . . .          $  .83       $  (1.43)      $   1.33       $  (1.03)

    Fully diluted earnings per share:
      Continuing operations. . . . . . . . . . . . . . . . . . .          $  .49       $      - (1)   $    .76       $      - (1)
      Net income/(loss). . . . . . . . . . . . . . . . . . . . .          $  .80       $      - (1)   $   1.30       $      - (1)

      Dividends declared per common share. . . . . . . . . . . .          $  .35       $    .35       $    .70       $    .70

    --------------------------------------------------------------------------------------------------------------------------

<FN>
    (1) Not presented as the effect is anti-dilutive.

</TABLE>


                 The Notes to Consolidated Financial Statements
                     are an integral part of this statement.


                                       I-1

<PAGE>

<TABLE>
<CAPTION>

W. R. Grace & Co. and Subsidiaries                                                                         Six Months Ended
Consolidated Statement of Cash Flows (Unaudited)                                                               June 30,
----------------------------------------------------------------------------------------------          ----------------------
$ millions                                                                                               1995           1994
----------------------------------------------------------------------------------------------          ------        --------
<S>                                                                                                     <C>           <C>

OPERATING ACTIVITIES
   Income/(loss) from continuing operations before income taxes. . . . . . . . . . . . . . . .          $117.9        $(236.3)
   Reconciliation to cash (used for)/provided by operating activities:
       Depreciation and amortization . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            78.4           75.6
       Provision relating to asbestos-related insurance coverage . . . . . . . . . . . . . . .               -          316.0
       Changes in assets and liabilities, excluding effect of businesses
        acquired/divested and foreign exchange:
           Increase in notes and accounts receivable, net. . . . . . . . . . . . . . . . . . .           (60.0)        (109.2)
           Increase in inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (82.3)         (19.1)
           Proceeds from asbestos-related insurance settlements. . . . . . . . . . . . . . . .           156.4          121.6
           Payments made for asbestos-related litigation settlements,
              judgments and defense costs. . . . . . . . . . . . . . . . . . . . . . . . . . .           (60.2)        (111.9)
           Decrease in accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . . . .           (51.4)        (126.5)
           Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (37.2)          27.4
                                                                                                        ------        -------
   Net pretax cash provided by/(used for) operating activities
       of continuing operations. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            61.6          (62.4)
   Net pretax cash provided by operating activities of discontinued operations . . . . . . . .             6.1          138.4
                                                                                                        ------        -------
   Net pretax cash provided by operating activities. . . . . . . . . . . . . . . . . . . . . .            67.7           76.0
   Income taxes paid . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (91.0)         (47.1)
                                                                                                        ------        -------
   Net cash (used for)/provided by operating activities. . . . . . . . . . . . . . . . . . . .           (23.3)          28.9
                                                                                                        ------        -------

INVESTING ACTIVITIES
   Capital expenditures. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          (232.6)        (171.3)
   Businesses acquired in purchase transactions, net of
       cash acquired and assumed debt. . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (31.1)        (170.6)
   Increase in net investments in discontinued operations. . . . . . . . . . . . . . . . . . .           (46.3)         (14.2)
   Net proceeds from divestments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             7.1          118.8
   Other   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             2.5           14.1
                                                                                                        ------        -------
   Net cash used for investing activities. . . . . . . . . . . . . . . . . . . . . . . . . . .          (300.4)        (223.2)
                                                                                                        ------        -------

FINANCING ACTIVITIES
   Dividends paid. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (66.3)         (65.9)
   Repayments of borrowings having original maturities in excess of three months . . . . . . .           (51.2)         (70.2)
   Increase in borrowings having original maturities in excess of three months . . . . . . . .            85.3          101.7
   Net increase in borrowings having original maturities of less than three months . . . . . .           251.0          256.3
   Stock options exercised . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            84.3           15.6
   Other   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            (9.8)          (0.1)
                                                                                                        ------        -------
   Net cash provided by financing activities . . . . . . . . . . . . . . . . . . . . . . . . .           293.3          237.4
                                                                                                        ------        -------

Effect of exchange rate changes on cash and cash equivalents . . . . . . . . . . . . . . . . .             3.5              -
                                                                                                        ------        -------
(Decrease)/increase in cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . .          $(26.9)       $  43.1
                                                                                                        ------        -------
                                                                                                        ------        -------

</TABLE>


                 The Notes to Consolidated Financial Statements
                     are integral parts of these statements.


                                       I-2
<PAGE>

<TABLE>
<CAPTION>

W. R. Grace & Co. and Subsidiaries
Consolidated Balance Sheet (Unaudited)
---------------------------------------------------------------------------------------------
                                                                                                       June 30,     December 31,
$ millions  (except par value)                                                                           1995         1994
----------------------------------------------------------------------------------------------         --------     ----------
<S>                                                                                                   <C>           <C>

                             ASSETS
CURRENT ASSETS
   Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $   51.4       $   78.3
   Notes and accounts receivable, net. . . . . . . . . . . . . . . . . . . . . . . . . . . . .           603.4          975.7
   Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           521.6          514.2
   Net assets of discontinued operations . . . . . . . . . . . . . . . . . . . . . . . . . . .           340.0          335.6
   Deferred income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           200.8          295.4
   Other current assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            28.4           29.7
                                                                                                      --------       --------

      Total Current Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,745.6        2,228.9

Properties and equipment, net of accumulated
       depreciation and amortization of $1,418.2
       and $1,498.2, respectively. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,554.5        1,730.1
Goodwill, less accumulated amortization of $20.2
       and $71.8, respectively . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           118.4          672.5
Net assets of discontinued operations. . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,400.5              -
Asbestos-related insurance receivable. . . . . . . . . . . . . . . . . . . . . . . . . . . . .           472.1          512.6
Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           789.2        1,086.5
                                                                                                      --------       --------

      TOTAL. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $6,080.3       $6,230.6
                                                                                                      --------       --------
                                                                                                      --------       --------

                        LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
   Short-term debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       $   446.8      $   430.9
   Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           285.5          433.7
   Income taxes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           174.9          197.0
   Other current liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           575.0          872.9
   Minority interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           297.0          297.0
                                                                                                      --------       --------
      Total Current Liabilities. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,779.2        2,231.5

Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,280.9        1,098.8
Other liabilities. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           676.9          690.9
Deferred income taxes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           103.7           92.5
Noncurrent liability for asbestos-related litigation . . . . . . . . . . . . . . . . . . . . .           569.4          612.4
                                                                                                      --------       --------
      Total Liabilities. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         4,410.1        4,726.1
                                                                                                      --------       --------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY
   Preferred stocks, $100 par value. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             7.4            7.4
   Common stock, $1 par value. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            96.0           94.1
   Paid in capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           382.4          308.8
   Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,207.4        1,147.5
   Cumulative translation adjustments. . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (20.2)         (53.3)
   Treasury stock, 62,453 common shares, at cost . . . . . . . . . . . . . . . . . . . . . . .            (2.8)             -
                                                                                                      --------       --------
      Total Shareholders' Equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         1,670.2        1,504.5
                                                                                                      --------       --------

      TOTAL. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $6,080.3       $6,230.6
                                                                                                      --------       --------
                                                                                                      --------       --------

</TABLE>


                 The Notes to Consolidated Financial Statements
                     are integral parts of these statements.


                                       I-3
<PAGE>

                       W. R. Grace & Co. and Subsidiaries
                   Notes to Consolidated Financial Statements
                            (Dollars in millions)

(a)  The financial statements in this Report at June 30, 1995 and 1994 and for
     the three- and six-month interim periods then ended are unaudited and
     should be read in conjunction with the consolidated financial statements in
     the Company's 1994 Annual Report on Form 10-K. Such interim financial
     statements reflect all adjustments that, in the opinion of management, are
     necessary for a fair presentation of the results of the interim periods
     presented; all such adjustments are of a normal recurring nature. Certain
     amounts in the prior periods' consolidated financial statements have been
     reclassified to conform to the current periods' basis of presentation. The
     results of operations for the three- and six-month interim periods ended
     June 30, 1995 are not necessarily indicative of the results of operations
     for the fiscal year ending December 31, 1995.

     In the second quarter of 1995, the Company announced that its Board of
     Directors had approved a plan to spin off National Medical Care, Inc.
     (NMC), Grace's wholly owned health care subsidiary. The spin-off would be
     effected by means of a dividend to holders of the Company's common stock
     which will only be formally declared upon satisfaction of various
     conditions, including final Board approval, negotiation of definitive
     agreements, receipt of opinions as to the tax-free nature of the spin-off
     and other matters, and the effectiveness of a registration statement with
     respect to NMC's common stock. It is currently anticipated that the spin-
     off will take place in the fourth quarter of 1995.

     As a result of the Board's approval of the plan to spin off NMC, Grace has
     classified its health care segment as a discontinued operation. The
     consolidated statement of operations reflects discontinued operations
     separately from continuing operations for all periods presented. The
     statement of cash flows reflects certain pretax operating activities of
     discontinued operations separately from continuing operations for all
     periods presented, and the investing and financing activities of
     discontinued operations are reflected separately from continuing operations
     beginning with the period in which each business was classified as a
     discontinued operation. The consolidated balance sheet reflects the net
     assets of discontinued operations separately from continuing operations
     beginning with the period in which each business was classified as a
     discontinued operation. See Note (c) below for additional information.

(b)  As previously reported, Grace is a defendant in lawsuits relating to
     previously sold asbestos-containing products and anticipates that it will
     be named as a defendant in additional asbestos-related lawsuits in the
     future. Grace was a defendant in approximately 41,300 asbestos-related
     lawsuits at June 30, 1995 (65 involving claims for property damage and the
     remainder involving approximately 77,400 claims for personal injury), as
     compared to approximately 38,700 lawsuits at December 31, 1994 (65
     involving claims for property damage and the remainder involving
     approximately 67,900 claims for personal injury). During the first half of
     1995, one property damage lawsuit was settled for a total of $0.3; three
     new property damage lawsuits were filed; and two property damage lawsuits
     were dismissed. In addition, a new trial was ordered in a property damage
     case that had been on appeal. During the first half of 1995, approximately
     900 personal injury claims against Grace were dismissed without payment and
     $12.5 was recorded to reflect settlements and judgments in approximately
     4,600 personal injury claims.


                                       I-4
<PAGE>

                       W. R. Grace & Co. and Subsidiaries
                   Notes to Consolidated Financial Statements
                              (Dollars in millions)


     Based upon and subject to the factors discussed in Note 2 to Grace's
     consolidated financial statements for the year ended December 31, 1994,
     Grace has attempted to estimate its future costs to dispose of the personal
     injury and property damage lawsuits pending at June 30, 1995 and has
     determined that it is probable that such lawsuits can be disposed of for a
     total of $669.4, inclusive of legal fees and expenses, of which Grace has
     recorded $569.4 as a noncurrent liability and $100.0 as a current
     liability. This compares to the estimated liability (current and
     noncurrent) of $712.4 at December 31, 1994, the decrease being attributable
     to payments made by Grace for asbestos-related litigation, judgments,
     settlements and defense costs in the first half of 1995. In addition, Grace
     has recorded a receivable of $472.1 for the insurance proceeds it expects
     to receive in reimbursement for prior payments and estimated future
     payments to dispose of pending asbestos-related litigation. The amount of
     this receivable has declined from December 31, 1994 due to the net
     insurance proceeds received during the first half of 1995.

     In the first half of 1995, Grace received a total of $156.4 pursuant to
     settlements with certain insurance carriers in reimbursement for amounts
     previously paid and to be paid by Grace in connection with asbestos-related
     litigation; of this amount, $110.0 was received pursuant to settlements
     entered into in 1993 and 1994, which had been classified as notes
     receivable in the financial statements.

     Grace continues to be involved in litigation with certain of its insurance
     carriers, including an affiliated group of carriers that had agreed to a
     settlement and had made a series of payments under that agreement in 1993.
     The group of carriers subsequently notified Grace that it would no longer
     honor the agreement (which had not been executed) due to a September 1993
     decision by the U.S. Court of Appeals for the Second Circuit that had the
     effect of reducing the amount of insurance coverage available to Grace with
     respect to asbestos property damage litigation and claims. Grace initiated
     action to enforce the settlement agreement (which involves approximately
     $226.0 of the asbestos-related receivable of $472.1 at June 30, 1995) in
     connection with the settlement of a property damage case pending in the
     U.S. District Court for the Eastern District of Texas. The District Court
     held the agreement to be enforceable, and this ruling has been affirmed by
     the U.S. Court of Appeals for the Fifth Circuit (which has also denied a
     request by the group of carriers for a rehearing). Grace anticipates that
     the group of carriers will seek a review of this ruling by the U.S. Supreme
     Court. Based on this ruling, the group of carriers paid Grace $13.9 in the
     second quarter of 1995, representing the carriers' portion of the
     settlement in the underlying property damage case. Grace has demanded that
     the group of carriers pay the amounts due under the settlement agreement
     with respect to property damage cases in other jurisdictions and will
     initiate legal action if payment is not received in a reasonable time.

     Grace's ultimate exposure in respect of its asbestos-related lawsuits and
     claims will depend on the extent to which its insurance will cover damages
     for which it may be held liable, amounts paid in settlement and litigation
     costs. As previously reported, the May 1994 decision of the U.S. Court of
     Appeals for the Second Circuit limited the amount of insurance coverage
     available with respect to property damage lawsuits and claims. Because
     Grace's insurance covers both property damage and personal injury lawsuits
     and claims, the May


                                       I-5
<PAGE>

                       W. R. Grace & Co. and Subsidiaries
                   Notes to Consolidated Financial Statements
                           (Dollars in millions)


     1994 decision has had the concomitant effect of reducing the insurance
     coverage available with respect to Grace's personal injury lawsuits and
     claims. However, in Grace's opinion, it is probable that recoveries from
     its insurance carriers, along with other funds, will be available to
     satisfy the property damage and personal injury lawsuits and claims
     pending at June 30, 1995. Consequently, Grace believes that the resolution
     of its pending asbestos-related litigation will not have a material
     adverse effect on its consolidated results of operations or financial
     position.

     For additional information, see Note 2 to the consolidated financial
     statements in the Company's 1994 Annual Report on Form 10-K.

(c)  As discussed in Note (a) above, Grace has classified its health care
     segment as a discontinued operation.

     Summary results of operations for the health care segment are as follows:

<TABLE>
<CAPTION>

                                                        Three Months Ended            Six Months Ended
                                                             June 30,                     June 30,
                                                      ---------------------       -----------------------
                                                       1995           1994          1995            1994
                                                      ------         ------       --------         ------
<S>                                                   <C>            <C>          <C>              <C>

     Sales and revenues                               $523.5         $454.0       $1,015.3         $855.4
                                                      ------         ------       --------         ------
                                                      ------         ------       --------         ------

     Income from discontinued operations
        before income taxes                           $ 48.5         $ 45.0       $   82.4         $ 78.6
     Provision for income taxes                         17.9           17.9           30.5           31.4
                                                      ------         ------       --------         ------
     Income from discontinued operations              $ 30.6         $ 27.1       $   51.9         $ 47.2
                                                      ------         ------       --------         ------
                                                      ------         ------       --------         ------

</TABLE>

     The net operating results of the health care segment reflects the
     allocation of corporate overhead and corporate research expenses and an
     allocation of interest expense based on a ratio of the net assets of the
     health care segment as compared to Grace's total debt and equity capital.
     Interest expense allocated to the discontinued health care segment was
     $21.6 and $13.3 for the second quarters of 1995 and 1994, respectively, and
     $41.7 and $23.8 for the six months ended June 30, 1995 and 1994,
     respectively. Taxes have been allocated to the health care segment based on
     Grace's consolidated effective tax rate. These allocations are not
     necessarily indicative of the results of the health care segment as it will
     be reported in the future on a stand-alone basis. NMC's management is
     currently determining the changes that may be required to its current
     organization, including corporate overhead activities, whether NMC will
     continue certain Grace research projects, and other considerations relating
     to NMC's status as a stand-alone company following completion of the spin-
     off.

     Minority interest consists of a limited partnership interest in Grace Cocoa
     Associates, L.P. (LP). LP's assets consist of Grace Cocoa's worldwide cocoa
     and chocolate business, long-term notes and demand loans due from various
     Grace entities and guaranteed by the Company and its principal operating
     subsidiary, and cash. LP is a separate and distinct legal entity from each
     of the Grace entities and has separate assets, liabilities, business
     functions and operations. For financial reporting purposes, the assets,
     liabilities, results of


                                       I-6
<PAGE>

                       W. R. Grace & Co. and Subsidiaries
                   Notes to Consolidated Financial Statements
                            (Dollars in millions)


     operations and cash flows of LP are included in Grace's consolidated
     financial statements as a component of discontinued operations, and the
     outside investors' interest in LP is reflected as a minority interest. The
     intercompany notes held by LP are eliminated in preparing the consolidated
     financial statements and, therefore, have not been classified as pertaining
     to discontinued operations.

     The net assets, excluding intercompany assets, of Grace's cocoa business
     and other discontinued operations (classified as a current asset) and
     Grace's health care segment (classified as a noncurrent asset) included in
     the consolidated balance sheet at June 30, 1995, are as follows:
<TABLE>
<CAPTION>

                                                                                          Sub-         Health
                                                           Cocoa          Other          Total          Care           Total
                                                           ------        -------        ------        --------       --------
<S>                                                        <C>           <C>            <C>           <C>            <C>

     Current assets                                        $376.2        $  17.5         $393.7       $  583.2       $  976.9
     Properties and equipment, net                          190.8           32.4          223.2          358.1          581.3
     Investments in and advances to
       affiliated companies                                     -           43.0           43.0           28.8           71.8
     Other assets                                            52.2           20.3           72.5          902.5          975.0
                                                           ------        -------         ------       --------       --------
          Total assets                                     $619.2        $ 113.2         $732.4        1,872.6       $2,605.0
                                                           ------        -------         ------       --------       --------
     Current liabilities                                   $276.2        $  10.8         $287.0       $  307.7       $  594.7
     Other liabilities                                       95.6            9.8          105.4          164.4          269.8
                                                           ------        -------         ------       --------       --------
          Total liabilities                                $371.8        $  20.6         $392.4       $  472.1       $  864.5
                                                           ------        -------         ------       --------       --------
          Net assets                                       $247.4        $  92.6         $340.0       $1,400.5       $1,740.5
                                                           ------        -------         ------       --------       --------
                                                           ------        -------         ------       --------       --------

</TABLE>

(d)  Inventories consist of:

<TABLE>
<CAPTION>

                                                    June 30,     December 31,
                                                      1995         1994 (i)
                                                    --------     ------------
<S>                                                 <C>          <C>

     Raw and packaging materials                      $149.6         $129.8
     In process                                         93.1           75.3
     Finished products                                 323.2          352.2
                                                      ------         ------
                                                       565.9          557.3
     Less:  Adjustment of certain inventories
     to a last-in/first-out (LIFO) basis               (44.3)         (43.1)
                                                      ------         ------
          Total Inventories                           $521.6         $514.2
                                                      ------         ------
                                                      ------         ------

<FN>

          (i)  Inventories at December 31, 1994 include $92.4 relating to the
               health care segment.

</TABLE>

(e)  Earnings per share are calculated on the basis of the following weighted
     average number of common shares outstanding:

                           Three Months Ended June 30:
                                1995 - 95,116,000
                                1994 - 93,933,000
                            Six Months Ended June 30:
                                1995 - 94,629,000
                                1994 - 93,842,000


                                       I-7
<PAGE>

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


     (a)  Review of Operations

          (1) Overview:

     Sales and revenues increased 19% and 22% in the second quarter and first
     half of 1995, respectively, over the comparable 1994 periods. Income from
     continuing operations for the second quarter and first half of 1995
     amounted to $48.1 million and $74.3 million, respectively, increases of 25%
     and 31% as compared to the respective 1994 periods, excluding a non-cash
     charge of $200.0 million after taxes ($316.0 million pretax) recorded in
     the 1994 second quarter to reflect a reduction in insurance coverage for
     asbestos lawsuits and claims. Including this provision, Grace reported
     losses from continuing operations for the second quarter and first half of
     1994 of $161.4 million and $143.3 million, respectively.

     As discussed in Notes (a) and (c) to the consolidated financial statements
     in this Report, Grace classified its health care segment as a discontinued
     operation in the 1995 second quarter.


          (2) Operating Results - Specialty Chemicals:

     The following table compares results for the specialty chemicals segment
     for the 1995 second quarter and first half to results for the comparable
     periods of 1994:

<TABLE>
<CAPTION>

     W. R. Grace & Co. and Subsidiaries                Three Months Ended           Six Months Ended
     Specialty Chemicals Operating Results                  June 30,                     June 30,
     ----------------------------------------         ---------------------       -----------------------

     $ millions                                        1995           1994          1995           1994
     ----------------------------------------         ------         ------       --------       --------
<S>                                                   <C>            <C>          <C>            <C>

     Sales and Revenues                               $932.3         $782.9       $1,785.7       $1,458.3
                                                      ------         ------       --------       --------
                                                      ------         ------       --------       --------

     Operating Income Before Taxes (i)                $ 96.9         $ 78.5       $  175.4       $  118.3
                                                      ------         ------       --------       --------
                                                      ------         ------       --------       --------

<FN>
          (i)  Specialty chemicals segment results reflect the allocation of
          corporate overhead and corporate research expenses; corporate interest
          and financing costs and nonallocable expenses are not reflected in the
          specialty chemicals segment results.  These allocations are not
          necessarily indicative of the results of the specialty chemicals
          segment as it will be reported in the future on a stand-alone basis.

</TABLE>


     As noted above, sales and revenues increased 19% and 22% in the second
     quarter and first half of 1995, respectively, as compared to the 1994
     periods, reflecting favorable volume, price/product mix and currency
     translation variances estimated at 7%, 7% and 5%, respectively, for the
     second quarter of 1995, and 12%, 5% and 5%, respectively, for the first
     half of 1995.

     In the second quarter of 1995, all product lines other than construction
     products experienced volume increases as compared to the 1994 second
     quarter. Packaging volume increases


                                       I-8
<PAGE>

     Management's Discussion and Analysis of Results of
     Operations and Financial Condition (Continued)


     were due to higher sales of bags, films and laminates in all regions. The
     volume increases in catalyst and other silica-based products were due to
     higher sales in all products and regions, especially in North America due
     to improved sales of hydroprocessing catalysts, and in Europe due to the
     improving economy. Container volume increases were due to increased sales
     of can sealing products in Asia Pacific, closure compounds in Europe and
     coating products in Latin America. The volume increases in water treatment
     were due to higher sales volumes in water treatment chemicals in Latin
     America due to market share gains and in the water treatment chemicals and
     paper industry process chemicals businesses in Europe. The volume decreases
     in construction products were primarily due to a decrease in waterproofing
     materials in North America due to a slowdown in the roofing market after a
     strong 1995 first quarter, partially offset by improved cement products
     volumes in North America.

     Operating income before taxes increased 23% in the second quarter of 1995
     compared to the second quarter of 1994. North American results improved
     slightly, reflecting strong growth in packaging and catalyst and other
     silica-based products (due to the volume increases noted above), offset by
     the decline in construction, as noted above. European results improved
     significantly versus the 1994 second quarter, primarily in packaging, due
     to the improved economy and the volume increases noted above. In Asia
     Pacific, favorable results were achieved versus the 1994 second quarter,
     primarily in container and packaging (due to the volume increases noted
     above). Latin American 1995 second quarter results improved slightly versus
     the second quarter of 1994, primarily due to increased profitability in
     packaging (due to the volume increases noted above), offset by a decline in
     water treatment due to higher operating expenses.

     For the first half of 1995, operating income increased 48% over the
     comparable period of 1994, primarily due to the significant growth in
     packaging and catalyst and other silica-based products, as discussed above.


     (3) Statement of Operations:

     OTHER INCOME

     Other income includes interest income, dividends, royalties from licensing
     agreements, and equity in earnings of affiliated companies. Other income
     for the first half of 1994 also included a $27.0 million gain (pre- and
     after-tax) from the January 1994 sale of Grace's remaining interest in The
     Restaurant Enterprises Group, Inc. (REG).

     INTEREST EXPENSE AND RELATED FINANCING COSTS

     Interest expense and related financing costs of $18.7 million and $34.5
     million in the second quarter and first half of 1995, respectively,
     increased by 65% and 58%, respectively, versus the comparable 1994 periods,
     primarily due to higher average short-term interest rates. As discussed in
     Note (c) to the consolidated financial statements in this Report, interest
     expense and related financing costs were allocated to the discontinued
     health care segment. Including these amounts, interest expense and related
     financing costs increased


                                       I-9
<PAGE>
     Management's Discussion and Analysis of Results of
     Operations and Financial Condition (Continued)


     64% and 67% in the second quarter and first half of 1995, respectively,
     over the comparable 1994 periods, to $40.3 million and $76.2 million,
     respectively.

     See "Financial Condition:  Liquidity and Capital Resources" below for
     information on borrowings.

     RESEARCH AND DEVELOPMENT EXPENSES

     Research and development spending increased by 15% and 14% in the second
     quarter and first half of 1995, respectively, versus the 1994 periods.

     INCOME TAXES

     The effective tax rate was 37.0% for both the second quarter and first half
     of 1995, as compared with 35.9% and 39.4%, respectively, for the second
     quarter and first half of 1994.  Excluding the provision for asbestos-
     related litigation and claims discussed above, the effective tax rate was
     40.0% for the second quarter of 1994.  The effective tax rate for the first
     half of 1994 was 39.9%, excluding the asbestos-related provision, the gain
     on the REG transaction and a $26.0 million provision ($40.0 million pretax)
     for environmental costs and workforce reductions recorded in the first
     quarter of 1994.

     INCOME FROM DISCONTINUED OPERATIONS - HEALTH CARE SEGMENT

     The following table compares the results for the health care segment
     for the 1995 second quarter and first half to results for the
     comparable periods of 1994:

<TABLE>
<CAPTION>

     W. R. Grace & Co. and Subsidiaries                Three Months Ended           Six Months Ended
     Health Care Operating Results                          June 30,                     June 30,
     ----------------------------------------         ---------------------       -----------------------

     $ millions                                        1995           1994          1995           1994
     ----------------------------------------         ------         ------       --------       --------
<S>                                                   <C>            <C>          <C>            <C>

     Sales and Revenues                               $523.5         $454.0       $1,015.3         $855.4
                                                      ------         ------       --------         ------
                                                      ------         ------       --------         ------

     Operating Income Before Taxes (i)                $ 70.1         $ 58.3       $  124.1         $102.4
                                                      ------         ------       --------         ------
                                                      ------         ------       --------         ------


<FN>

     (i)  Health care segment results reflect the allocation of corporate
     overhead and corporate research expenses; corporate interest and
     financing costs are not reflected in the health care segment results.
     These allocations are not necessarily indicative of the results of the
     health care segment as it will be reported in the future on a stand-
     alone basis.  NMC's management is currently determining the changes
     that may be required to its current organization, including corporate
     overhead activities, whether NMC will continue certain Grace research
     projects, and other considerations relating to NMC's status as a
     stand-alone company following completion of the spin-off.

</TABLE>

     Sales and revenues for the second quarter and first half of 1995 increased
     by 15% and 19%, respectively, over the comparable periods of 1994.  These
     improvements were due to


                                      I-10
<PAGE>

     Management's Discussion and Analysis of Results of
     Operations and Financial Condition (Continued)


     increases of 21% and 23%, respectively, in kidney dialysis services; 11%
     and 8%, respectively, in medical products operations; and an 8% increase in
     home health care for the first half of 1995.  The positive results for the
     second quarter of 1995 were partially offset by a 2% decrease in home
     health care resulting from a decrease in infusion therapy.  1995 second
     quarter and first half results for kidney dialysis services reflect
     acquisitions subsequent to the second quarter of 1994.  1995 first half
     results for home health care operations include six months of results of
     Home Nutritional Services, Inc., a national provider of home infusion
     therapy services acquired in April 1994.  The number of centers providing
     dialysis and related services increased 16%, from 537 at June 30, 1994 to
     623 at June 30, 1995 (549 in North America, 45 in Europe, 20 in Latin
     America and 9 in Asia Pacific).

     Operating income before taxes in the second quarter and first half of 1995
     increased by 20% and 21%, respectively, over the 1994 periods.  1995 second
     quarter and first half results for all health care businesses benefited
     from acquisitions subsequent to the second quarter of 1994, continued
     expansion inside and outside the U.S., and continued improvements in cost
     controls, operating efficiencies and/or capacity utilization.


     (b)  Financial Condition; Liquidity and Capital Resources

     During the first half of 1995, the net pretax cash provided by Grace's
     continuing operating activities was $61.6 million, versus $62.4 million
     used in the 1994 first half.  The increase was primarily due to net cash
     inflows of $96.2 million in the first half of 1995 as compared to $9.7
     million in the first half of 1994, resulting from settlements with certain
     insurance carriers, net of amounts paid for the defense and disposition of
     asbestos-related property damage and personal injury litigation (see
     discussion below), along with improved operating results.  After giving
     effect to the pretax cash provided by operating activities of discontinued
     operations (which includes an increase in the use of working capital by NMC
     in the first half of 1995) and payments of income taxes, the net cash used
     for operating activities was $23.3 million in the first half of 1995 versus
     $28.9 million provided in the 1994 first half.

     Investing activities used $300.4 million of cash in the first half of 1995,
     largely reflecting capital expenditures of $232.6 million, and the
     acquisitions of various kidney dialysis centers and medical products
     facilities for a total of $31.1 million in the first quarter of 1995.
     Also, investing activities of discontinued operations for the first half of
     1995 used $46.3 million, primarily reflecting the discontinued operation
     classification of the health care segment's capital expenditures and
     acquisitions for the second quarter of 1995.

     Net cash provided by financing activities in the first half of 1995 was
     $293.3 million, primarily reflecting an increase in total debt from
     December 31, 1994 and the exercise of stock options, offset by the payment
     of $66.3 million of dividends.  Total debt was $1,727.7 million at June 30,
     1995, an increase of $198.0 million from December 31, 1994.  Grace's total
     debt as a percentage of total capital (debt ratio) increased from 50.4% at
     December 31, 1994 to 50.8% at June 30, 1995, primarily as the result of the
     increase in total debt (Grace's total debt and debt ratio were $2,018.8
     million and 59.4%, respectively, at June 30, 1994).  At June 30, 1995, the
     net assets of the discontinued health care segment included $100.3 million
     of debt.


                                      I-11
<PAGE>

     Management's Discussion and Analysis of Results of
     Operations and Financial Condition (Continued)


     Grace expects to satisfy its 1995 cash requirements primarily from funds
     generated by the spin-off of NMC and, to a lesser extent, from operations
     and divestment proceeds.  Grace expects to apply a substantial portion of
     the cash proceeds generated by the spin-off of NMC to the repayment of
     borrowings.

     ASBESTOS-RELATED MATTERS

     As reported in Note (b) to the consolidated financial statements in this
     Report, Grace is a defendant in lawsuits relating to previously sold
     asbestos-containing products and is involved in related litigation with
     certain of its insurance carriers.  In the first half of 1995, Grace
     received $96.2 million under settlements with certain insurance carriers,
     net of amounts paid for the defense and disposition of asbestos-related
     property damage and personal injury litigation.  The balance sheet at June
     30, 1995 includes a receivable due from insurance carriers, subject to
     litigation, of $472.1 million.  Grace has also recorded a receivable of
     approximately $77.0 million for amounts to be received in 1995 to 1999
     pursuant to settlement agreements previously entered into with certain
     insurance carriers.

     Although Grace cannot precisely estimate the amounts to be paid in 1995 in
     respect of asbestos-related lawsuits and claims, Grace expects that it will
     be required to expend approximately $30.0 million (pretax) in 1995 to
     defend and dispose of such lawsuits and claims (after giving effect to
     payments to be received from certain insurance carriers, as discussed above
     and in Note (b) to the consolidated financial statements in this Report).
     As indicated therein, the amounts reflected in the consolidated financial
     statements with respect to the probable cost of disposing of pending
     asbestos lawsuits and claims and probable recoveries from insurance
     carriers represent estimates; neither the outcomes of such lawsuits and
     claims nor the outcomes of Grace's ongoing litigations with certain of its
     insurance carriers can be predicted with certainty.

     ENVIRONMENTAL MATTERS

     There were no significant developments relating to environmental
     liabilities in the first half of 1995.

     For additional information relating to environmental liabilities, see
     Note 11 to the consolidated financial statements in the Company's 1994
     Annual Report on Form 10-K.


                                      I-12
<PAGE>


                          PART II - OTHER INFORMATION



ITEM 1.   LEGAL PROCEEDINGS.

     (a)  Note (b) to the Consolidated Financial Statements in Part I of this
Report is incorporated herein by reference.

     (b)  Reference is made to the section entitled "Environmental and Other
Proceedings" in Item 3 of the Company's 1994 Annual Report on Form 10-K for
information concerning a lawsuit instituted by Hatco Corporation ("Hatco")
against Grace.  In July 1995, the United States Court of Appeals for the Third
Circuit reversed the previous decision of the United States District Court for
the District of New Jersey and remanded the lawsuit to the District Court for
further proceedings.  Specifically, the Court of Appeals (a) reversed the
District Court's ruling that Grace is responsible for a substantial portion of
Hatco's cleanup costs and (b) ruled that the applicable provision of the
agreement of sale between Grace and Hatco is in the form of a release of Grace
by Hatco, placing the burden of proof on Hatco, rather than Grace, to establish
that Hatco had not released Grace from the asserted liabilities.

     (c)  The Company has been notified that the Securities and Exchange
Commission has issued a formal order of investigation with respect to the
Company's prior disclosures regarding benefits and retirement arrangements
provided to the Company's former Chairman, J. Peter Grace, Jr., and certain
matters relating to Mr. Grace's son, J. Peter Grace, III.  A description of the
matters that are believed to be the subject of the


                                      II-1

<PAGE>

investigation was included in the Company's 1995 Proxy Statement.  The Company
is cooperating fully with the investigation.

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

     The Company's 1995 Annual Meeting of Shareholders ("Annual Meeting") was
held on May 10, 1995.  At the Annual Meeting, the Company's shareholders (a)
elected four Class III Directors for a term expiring in 1998; (b) ratified the
selection of Price Waterhouse LLP as independent accountants of the Company
and its consolidated subsidiaries for 1995; (c) approved the Company's
Long-Term Incentive Program; (d) approved the Company's Annual Incentive
Compensation Program; (e) defeated a shareholder proposal regarding a Mexican
operation; (f) defeated a shareholder proposal concerning diversity of
membership on the Company's Board of Directors; and (g) defeated a shareholder
proposal regarding nonemployee directors' retirement benefits.


                                      II-2

<PAGE>

     The following sets forth the results of voting at the Annual Meeting:

<TABLE>
<CAPTION>

                                                           VOTES
                                   --------------------------------------------------------------
     MATTER                           FOR          AGAINST*       ABSTENTIONS    BROKER NON-VOTES
     ------                           ---          --------       -----------    ----------------
<S>                                <C>            <C>             <C>            <C>

ELECTION OF DIRECTORS*

  H. A. Eckmann                    71,387,511     17,151,391         -0-               -0-
  J. W. Frick                      71,440,341     17,098,560         -0-               -0-
  T. A. Holmes                     71,644,357     16,894,545         -0-               -0-
  P. S. Lynch                      72,280,634     16,258,268         -0-               -0-

Selection of
 Independent
 Accountants                       86,948,019      1,101,346        489,537            -0-

Approval of
 Long-Term
 Incentive Program                 82,690,990      4,847,251      1,000,661            -0-

Approval of
 Annual Incentive
 Compensation
 Program                           82,810,320      4,813,402        915,180            -0-

Shareholder
 Proposals:

   Mexican Operation                3,913,813     73,244,260      6,434,508         4,946,321

   Board Diversity                 17,669,392     62,089,184      3,834,005         4,946,321

   Director Retirement
     Benefits                      17,980,948     63,093,715      2,531,623         4,932,616
<FN>
---------------------------

*    With respect to the election of directors, the form of proxy permitted
     shareholders to check boxes indicating votes either "for" or "withheld";
     votes relating to directors designated above as "against" are votes cast as
     "withheld".

</TABLE>

                                      II-3

<PAGE>

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K.

     (a)  EXHIBITS.  The following are being filed as exhibits to this Report:

          --   Employment Agreement, dated as of May 1, 1995, between the
               Company and Albert J. Costello;

          --   weighted average number of shares and earnings used in per share
               computations; and

          --   financial data schedule.

     (b)  REPORTS ON FORM 8-K.  The Company filed two Reports on Form 8-K on May
1, 1995, one relating to the election of a new President and Chief Executive
Officer and the other relating to the announcement of first quarter 1995
results, a court decision concerning the enforceability of a settlement
agreement with an affiliated group of insurance carriers, and certain
investigations involving the Company's principal health care subsidiary,
National Medical Care, Inc. ("NMC").  The Company filed a Report on Form 8-K on
May 8, 1995 regarding a proposal to purchase NMC.  The Company also filed a
Report on Form 8-K on June 15, 1995 relating to the Company's announcement of a
plan to spin off NMC.  The Company filed a Report on Form 8-K on August 2, 1995
relating to the announcement of second quarter 1995 results.


                                      II-4

<PAGE>

                                    SIGNATURE


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



                                                 W. R. GRACE & CO.
                                         ------------------------------
                                                 (Registrant)





Date: August 14, 1995                   By /s/ Richard N. Sukenik
                                           ----------------------------
                                               Richard N. Sukenik
                                        Vice President and Controller
                                        (Principal Accounting Officer)


                                      II-5

<PAGE>


                                W. R. GRACE & CO.



                          QUARTERLY REPORT ON FORM 10-Q
                       FOR THE QUARTER ENDED JUNE 30, 1995


                                  EXHIBIT INDEX


EXHIBIT NO.                         DESCRIPTION


   10.1        Employment Agreement, dated as of May 1, 1995, between the
               Company and Albert J. Costello

   11          Weighted average number of shares and earnings used in per share
               computations


   27          Financial Data Schedule


<PAGE>
                                                                   Exhibit 10.1


                              EMPLOYMENT AGREEMENT


                    AGREEMENT by and between W. R. Grace & Co., a New York
corporation (the "COMPANY"), and Mr. Albert J. Costello (the "EXECUTIVE"), dated
as of the 1st day of May, 1995.

                    WHEREAS, the Board of Directors of the Company (the "BOARD")
has determined that it is in the best interests of the Company and its
shareholders to employ the Executive as Chairman, President and Chief Executive
Officer and the Executive desires to serve in that capacity;

                    NOW, THEREFORE, IT IS HEREBY AGREED AS FOLLOWS:

                    1.  EMPLOYMENT PERIOD.  The Company shall employ the
Executive, and the Executive shall serve the Company, on the terms and
conditions set forth in this Agreement, for the period beginning on May 1, 1995
and ending on April 30, 1998 (together with any extensions or renewals of such
period, the "EMPLOYMENT PERIOD").  The Board shall provide the Executive with a
notice of its intentions regarding renewal of this Agreement no later than May
30, 1997; PROVIDED, HOWEVER, that if such notice is not provided to the
Executive by the Board by May 30, 1997, the Employment Period shall be auto-
matically extended until April 30, 1999 (unless the Executive gives notice to
the Company by June 30, 1997 that he elects not to extend the Employment
Period).  At the conclusion of any renewal or

<PAGE>

extension, the Employment Period shall be automatically extended without
further action of either party for ad-ditional one-year periods beginning on
May 1 of each calendar year, unless one party hereto has given written notice
of nonextension to the other party hereto at least six months prior to the
expiration of the Employment Period as then in effect.

                    2.  POSITION AND DUTIES.  (a)  During the Employment Period,
the Executive shall be the Chairman, President and Chief Executive Officer of
the Company and shall have such duties and authority as are normally associated
with such offices.  The Executive shall report directly to the Board.

                    (b)  During the Employment Period, and excluding any periods
of vacation to which the Executive is entitled and reasonable periods of absence
due to illness or injury, the Executive shall devote his full attention and time
during normal business hours to the business and affairs of the Company and, to
the extent necessary to discharge the responsibilities assigned to the Executive
under this Agreement, use his best efforts to carry out such responsibilities
faithfully and efficiently.  It shall not be considered a violation of the
foregoing for the Executive to (A) serve on corporate, civic or charitable
boards or committees or engage in charitable activities, (B) deliver lectures,
fulfill speaking engagements or teach on a part-time basis at educational
institutions and (C)

<PAGE>

manage personal investments for himself and members of his "immediate family"
(as that term is defined in Item 404 of Regulation S-K of the Securities and
Exchange Commission), so long as such activities do not interfere with the
performance of the Executive's responsibilities to the Company as Chairman
and pursuant to this Agreement.

                    (c)  The Executive's services shall be performed at the
Company's headquarters in Boca Raton, Florida, except for reasonably required
travel on Company business, and the Company shall pay his relocation
expenses, including, without limitation, temporary housing, closing costs and
moving expenses, in connection with the Executive's relocation to a residence
in the same vicinity as the Company's headquarters, in accordance with the
policies, practices and procedures of the Company (including any policies
concerning submission of reports, receipts and similar documentation of such
expenses).

                    (d)  Promptly following the Company's 1995 Annual Meeting of
Shareholders, the Executive shall be elected as a director, and he shall stand
for reelection as such at the Company's 1996 Annual Meeting of Shareholders and
at any subsequent Annual Meeting of Shareholders occurring during the Employment
Period at which, pursuant to applicable law and/or the Company's Certificate of
Incorporation or By-Laws, the Executive is scheduled to stand for reelection.

<PAGE>


                    3.  COMPENSATION.  (a)  BASE SALARY.  During the Employment
Period, the Executive shall receive an annual base salary ("ANNUAL BASE SALARY")
of no less than $900,000, payable at the same times and intervals at which
salary payments are made to other senior executives of the Company generally.
During the Employment Period, the Annual Base Salary shall be reviewed for
possible increase at such times and in such amounts as are in accordance with
the Company's policy for senior executives as in effect from time to time.  Any
increase in the Annual Base Salary shall not limit or reduce any other
obligation of the Company under this Agreement.  The Annual Base Salary shall
not be reduced after any such increase without the consent of the Executive, and
the term "ANNUAL BASE SALARY" shall thereafter refer to the Annual Base Salary
as so increased.

                    (b)  INCENTIVE COMPENSATION.  (i)  ANNUAL BONUS.  In
addition to the Annual Base Salary, the Executive shall be awarded (A) for the
period from May 1, 1995 to December 31, 1995, a bonus (the "1995 BONUS") of at
least $900,000, payable promptly following December 31, 1995, and (B) for each
subsequent calendar year ending during the Employment Period, an annual bonus
(each such bonus, including the 1995 Bonus, an "ANNUAL BONUS") based on the
performance of the Company under


<PAGE>

the annual incentive compensation program or plan of the Company then in
effect for the benefit of its senior executives.

                         (ii)  LONG-TERM INCENTIVE COMPENSATION.  During the
Employment Period, except as otherwise specified in this Section 3(b)(ii), the
Executive shall participate in the Company's Long-Term Incentive Program or any
successor program or plan hereafter adopted by the Company (such program and any
such successor, the "LTIP") for the benefit of its senior executive officers, on
the same basis as other senior executives of the Company.  With respect to the
LTIP performance periods for 1993-1995, 1994-1996 and 1995-1997, the Executive
shall receive targeted awards of performance units under the LTIP as follows:

<TABLE>
<CAPTION>

                              Number of           Performance
                              Performance Units     Period
                              -----------------   -----------

<S>                           <C>                  <C>
                              5,600                1993-1995
                              13,950               1994-1996
                              22,275               1995-1997

</TABLE>


The objectives for the foregoing awards shall be as set forth on Exhibit A
hereto.  Payments with respect to such awards shall be made no more than 50
percent in common stock of the Company.  There shall be no awards of stock
options in connection with the grant of the foregoing targeted awards under the
LTIP.  Beginning with the LTIP performance period that begins in 1996, the
Executive shall participate in the LTIP on the

<PAGE>

same basis as other senior executives of the Company and shall be eligible to
receive grants of stock options ("COMPANION OPTIONS") in connection with the
grant of targeted awards under the LTIP on the same basis as other senior
executives of the Company, as more specifically set forth in paragraph (g) of
Section 3.  Notwithstanding the foregoing, the Executive's participation in the
LTIP and the granting to him of Companion Options shall be subject,
respectively, to all requirements and limitations of the LTIP and the Company's
1989 Stock Incentive Plan (the "1989 PLAN"), the Company's 1994 Stock Incentive
Plan (the "1994 PLAN"), and the respective successors thereto, as applicable,
including without limitation the overall limitation on the number of shares of
stock with respect to which stock incentive awards may be granted under the
applicable stock incentive plan.  The Company shall pay any awards earned by the
Executive under the LTIP in cash rather than stock to the extent necessary
because of a lack of available shares, but, to the extent necessary, the Company
shall use its best efforts to amend the 1994 Plan and obtain any shareholder
approvals necessary to permit the Executive to participate in the 1994 Plan on
the same basis as other senior executives of the Company.  In the event of a
Non-renewal, as defined in Section 3(g)(iii) below, the Company shall pay to the
Executive in a lump sum in cash within 30 days after the expiration of the
Employment Period an amount equal to the value of the targeted performance

<PAGE>

units granted to the Executive for each cycle under the LTIP that includes the
last day of the Employment Period, computed based on the assumption that the
performance goals for each such cycle are met at the target levels and based on
the fair market value of the Company's common stock on the last day of the
Employment Period, and multiplying such amount by a fraction, the numerator of
which is the number of days in the relevant cycle through the last day of the
Employment Period, and the denominator of which is the total number of days in
such cycle (the "NON-RENEWAL FRACTION").  If the value of the performance units
that the Executive would have earned for any such cycle if his employment had
continued through the end of such cycle, multiplied by the Non-renewal Fraction,
exceeds the amount paid to him pursuant to the preceding sentence, then the
Company shall pay him such excess in a lump sum in cash at the time when awards
are first paid to participants generally with respect to such cycle.

                    (c)  OTHER BENEFITS.  During the Employment Period:  (i) the
Executive shall be entitled to participate in all equity, incentive, savings and
retirement plans, practices, policies and programs of the Company to the same
extent as other senior executives of the Company; and (ii) the Executive and/or
the Executive's family, as the case may be, shall be eligible for participation
in, and shall receive all benefits under, all

<PAGE>

welfare benefit plans, practices, policies and programs provided by the
Company (including, without limitation, medical, prescription, dental,
disability, salary continuance, employee life insurance, group life
insurance, accidental death and travel accident insurance plans and programs)
to the same extent as other senior executives of the Company.

                    (d)  EXPENSES.  During the Employment Period, the Executive
shall be entitled to receive prompt reimbursement for all reasonable expenses
incurred by the Executive in carrying out the Executive's duties under this
Agreement, in accordance with the policies, practices and procedures of the
Company (including any policies concerning submission of expense re-
ports, receipts and similar documentation of such expenses).

                    (e)  FRINGE BENEFITS.  During the Employment Period, the
Executive shall be entitled to fringe benefits provided by the Company on the
same basis and to the same extent as other senior executives of the Company.
The Executive's entitlement to such benefits will be in accordance with and
subject to the terms and provisions of the applicable Company policy.

                    (f)  VACATION.  During the Employment Period, the Executive
shall be entitled to paid vacation of not less than four weeks during each
twelve-month period, and shall be entitled to carry over unused vacation time in
accordance with applicable Company policy.

<PAGE>


                    (g)  STOCK OPTIONS.  (i) The Executive will be granted,
effective as of May 1, 1995, non-statutory stock options covering 300,000 shares
(the "INITIAL OPTIONS") under the 1994 Plan, with an exercise price equal to the
Fair Market Value (as defined in such plan) on May 1, 1995, such options to vest
and become exercisable as to 100,000 shares on each of May 2, 1996, May 2, 1997
and May 2, 1998.

                    (ii)  As specified in paragraph (b)(ii) of Section 3, the
Executive shall be granted Companion Options on the same terms and conditions
as other senior executives (including without limitation the vesting
schedule), beginning with the LTIP cycle that begins in 1996.  Because of
limitations on the number of options permitted to be granted to any
individual under the 1994 Plan, the Company shall be permitted to utilize
shares available under the 1989 Plan, as needed, to accomplish the grant of
Companion Options to the Executive. In the event of a merger or consolidation
of the Company in which the Company's common stock is converted into the
right to receive a specified amount of cash per share (the "MERGER PRICE"),
then each of the Executive's Companion Options that were granted under the
1989 Plan that are outstanding immediately prior to the effective time of
such merger or consolidation (the "EFFECTIVE TIME") shall be treated as
follows:  each such Companion Option having a per share exercise price that
is less than

<PAGE>

the Merger Price shall terminate at the Effective Time and be of no further
force and effect, and the Executive shall be paid in cash, as promptly as
practicable following the Effective Time, an amount equal to the product of
(A) the excess of the Merger Price over the per share exercise price of such
option times (B) the number of shares covered by such option immediately
prior to the Effective Time.

                    (iii)  The Initial Options and the Companion Options (and
any other options granted to the Executive under any stock incentive or
similar plan of the Company) shall become exercisable in full (A) upon
termination of the Executive's employment by the Company without Cause or by
the Executive for Good Reason (as those terms are defined in Section 4
hereof), or by reason of the Executive's death or Disability (as defined
below), (B) upon termination of the Executive's employment at the end of the
Employment Period, if such termination follows a failure by the Company to
renew this Agreement (as opposed to a decision by the Executive not to
continue his employment) beyond April 30, 1998, as provided in Section 1 (a
"Non-renewal"), or (C) on the Change in Con-trol Date (as defined below), to
the extent they are not then exercisable, and shall remain exercisable for
the lesser of (i) the remainder of the option term and (ii) a period of three
years after such event described in clause (A), (B) or (C) (or such longer
period as may be provided under the terms of such option).  For purposes

<PAGE>

of the preceding sentence, "CHANGE IN CONTROL DATE" means the earliest of (i)
the date on which a Change in Control of the Company (as defined in Section
6(c) hereof) occurs, (ii) the date on which the Company executes an
agreement, the consummation of which would result in the occurrence of a
Change in Control of the Company, (iii) the date the Board ap-proves a
transaction or series of transactions, the consummation of which would result
in a Change in Control of the Company and (iv) the date on which a tender or
exchange offer for 20% or more of the outstanding common stock of the Company
is made.

                    (h)  LIFE INSURANCE.  During the Employment Period, the
Company shall pay all premiums necessary to maintain in effect a policy of whole
life insurance (the "LIFE INSURANCE POLICY") on the life of the Executive with a
death benefit payable to a beneficiary designated by the Executive equal to not
less than two times the Annual Base Salary.  The terms and conditions of the
Life Insurance Policy shall be similar to the terms and conditions of the split-
dollar life insurance policies provided by the Company to other senior ex-
ecutives, or such other mutually agreeable terms and conditions as the Company
and the Executive may agree; PROVIDED, that the Life Insurance Policy shall be
put in place not later than July 31, 1995, or such later date as may be agreed
by the Company and the Executive.

<PAGE>


                    4.  TERMINATION OF EMPLOYMENT.  (a)  DEATH OR DISABILITY.
The Executive's employment shall terminate automatically upon the Executive's
death during the Employment Period.

The Company shall be entitled to terminate the Executive's employment because of
the Executive's Disability during the Employment Period.  "DISABILITY" means
that the Executive has become "disabled" within the meaning of Grace's Long Term
Disability Income Plan.  In the event there is a dispute as to whether the
Executive has become Disabled, the opinion of a physician mutually selected by
the Company and the Executive (who shall apply the foregoing definition) shall
be final and binding on both parties.  A termination of the Executive's em-
ployment by the Company for Disability shall be communicated to the Executive by
written notice, and shall be effective on the 30th day after receipt of such
notice by the Executive (the "DISABILITY EFFECTIVE DATE"), unless the Executive
returns to full-time performance of the Executive's duties before the Disability
Effective Date.

                    (b)  BY THE COMPANY.  (i)  The Company may terminate the
Executive's employment during the Employment Period for Cause or without Cause.
For purposes of this Agreement, "CAUSE" means (A) the continued refusal by the
Executive to substantially carry out the duties and responsibilities assigned to
him that are consistent with the title and status assigned to him pursuant to
Section 2(a) hereof (other than any

<PAGE>

such refusal resulting from his incapacity due to Disability or other
physical or mental illness) after a written demand for substantial
performance is delivered to the Executive as authorized by the Board, which
demand specifically identifies the manner in which the Board believes that
the Executive has not substantially carried out his duties and
responsibilities, (B) the engaging by the Executive in misconduct that is
mate-rially injurious to the Company, monetarily or otherwise, or (C) the
violation by the Executive of any material provision of this Agreement.  Any
act or omission based upon authority given by or pursuant to an action of the
Board or upon the advice of counsel for the Company shall be conclusively
presumed either not to be willful or to constitute a refusal or misconduct on
the part of the Executive and to be done or omitted by the Ex-ecutive in good
faith and in the best interest of the Company.

                         (ii)  A termination of the Executive's employment for
Cause shall be effected in accordance with the following procedures.  The
Company shall give the Executive written notice ("NOTICE OF TERMINATION FOR
CAUSE") of its intention to terminate the Executive's employment for Cause,
setting forth in reasonable detail the specific conduct of the Executive that it
considers to constitute Cause and the specific provision(s) of this Agreement on
which it relies, and stating the date, time and place of the Special Board
Meeting.  The "SPECIAL BOARD MEETING" means a meeting of the Board called and

<PAGE>

held specifically for the purpose of considering the Executive's termination
for Cause, that takes place not less than 15 and not more than 20 business
days after the Executive receives the Notice of Termination for Cause.
During the period before the Special Board Meeting, the Executive will have
the opportunity to cure such conduct to the reasonable satisfaction of the
Board (if such conduct is capable of cure).  The Executive shall be given an
opportunity, together with counsel, to be heard at the Special Board Meeting.
 The Executive's termination for Cause shall be effective when and if a
resolution is duly adopted at the Special Board Meeting by affirmative vote
of three-quarters of the entire membership of the Board (excluding any
vacancies), stating that in the good faith opinion of the Board, the
Executive has engaged in the conduct described in the Notice of Termination
for Cause and has not cured such conduct, and that such conduct constitutes
Cause under this Agreement.

                    (c)  GOOD REASON.  (i)  The Executive may terminate his
employment for Good Reason or without Good Reason.  "GOOD REASON" means:

                      A.  the assignment to the Executive
                 of any duties inconsistent in any respect
                 with Section 2(a) of this Agreement, or
                 any other action by the Company that
                 results in a diminution in the Executive's
                 position, authority, duties, status or
                 responsibilities, or any failure to elect
                 the Executive, or maintain the Executive's
                 status as a director, or any requirement
                 by the Company

<PAGE>


                 that the Executive report
                 to any person other than the members of
                 the Board, unless such action or failure
                 is remedied by the Company within 15
                 business days after receipt of notice
                 thereof from the Executive;

                      B.  any failure by the Company to
                 comply with any provision of Section 3 or
                 other material provision of this
                 Agreement, or any failure by the Company
                 to pay to the Executive any portion of the
                 Executive's then current compensation when
                 due, or any failure by the Company (and
                 any trust of which the Company is the
                 grantor) to pay to the Executive any
                 portion of an installment of deferred
                 compensation under any deferred
                 compensation program of the Company within
                 seven days after the date such deferred
                 compensation is due, unless such action or
                 failure is remedied by the Company within
                 15 business days after receipt of notice
                 thereof from the Executive;

                      C.  any requirement by the Company
                 that the Executive's services be rendered
                 at a location or locations other than as
                 provided for in paragraph (c) of Section 2
                 of this Agreement; or

                      D.  any failure by the Company to
                 comply with paragraph (c) of Section 10 of
                 this Agreement;


PROVIDED, HOWEVER, that following a Change in Control of the Company (as
defined below, "GOOD REASON" shall also mean:

                      E.  any failure of the Company to
                 increase the Executive's Annual Base
                 Salary in accordance with increases given
                 to other senior officers of the Company;

                      F.  any failure by the Company to
                 continue in effect any compensation plan
                 in which the Executive participates
                 immediately prior to the Change in Control
                 of the Company which is material to the
                 Executive's total compensation, including
                 but not limited to the Company's annual
                 incentive compensation, long-term
                 incentive compensation, stock incentive
                 and deferred compensation plans and
                 programs or any substitute

<PAGE>

                 plans or programs adopted prior to such
                 Change in Control of the Company, unless an
                 equitable arrangement (embodied in an
                 ongoing substitute or alternative plan or
                 program) has been made with respect to
                 such plan or program, or any failure by
                 the Company to continue the Executive's
                 participation therein (or in such sub-
                 stitute or alternative plan or program) on
                 a basis not materially less favorable,
                 both in terms of the amount of benefits
                 provided and the level of the Executive's
                 participation relative to other
                 participants, as existed at the time of
                 such Change in Control of the Company;

                      G.  any failure by the Company to
                 continue to provide the Executive with any
                 benefits substantially similar to those
                 enjoyed by the Executive under any of the
                 Company's retirement, welfare, survivor
                 benefit or salary protection plans or
                 arrangements in which the Executive was
                 participating at the time of the Change in
                 Control of the Company, the taking of any
                 action by the Company which would directly
                 or indirectly materially reduce any of
                 such benefits or deprive the Executive of
                 any material fringe benefit enjoyed by the
                 Executive at the time of the Change in
                 Control of the Company, or the failure by
                 the Company to provide the Executive with
                 the number of paid vacation days to which
                 the Executive is entitled under this
                 Agreement; or

                      H.  any purported termination by the
                 Company of the Executive's employment
                 which is not in compliance with the
                 requirements of this Agreement.


           (ii)  A termination of employment by the Executive for Good Reason
shall be effectuated by giving the Company written notice ("NOTICE OF
TERMINATION FOR GOOD REASON") of the termination, setting forth in reasonable
detail the specific conduct of the Company that constitutes Good Reason and
the specific provision(s) of this Agreement on which the Executive relies.  A
termination of employment by the Executive for Good

<PAGE>

Reason shall be effective on the 15th business day following the date when
the Notice of Termination for Good Reason is given, unless the notice sets
forth a later date (which date shall in no event be later than 30 days after
the notice is given).

           (iii)  A termination of the Executive's employment by the
Executive without Good Reason shall be effected by giving the Company written
notice of the termination.

       (d)  NO WAIVER.  The failure to set forth any fact or circumstance in
a Notice of Termination for Cause or a Notice of Termination for Good Reason
shall not constitute a waiver of the right to assert, and shall not preclude
the party giving notice from asserting, such fact or circumstance in an
attempt to enforce any right under or provision of this Agreement.

       (e)  ARBITRATION.  This paragraph shall apply in the event that (i)
the Executive's employment is terminated for Cause pursuant to paragraph (b),
but the Executive disputes that he has engaged in the conduct found by the
Board to constitute Cause, maintains that he has timely cured such conduct,
or disputes that such conduct constitutes Cause, or (ii) the Executive
terminates his employment for Good Reason pursuant to paragraph (c), but the
Company disputes that it has committed the act or failure determined by the
Executive to be Good Reason, maintains that it has timely cured such act or
failure, or

<PAGE>

disputes that such act or failure constitutes Good Reason. In any such event,
the Executive or the Company, as the case may be, shall be entitled to submit
the matter to a single arbitrator, who shall be mutually acceptable to the
Executive and the Company, and the arbitrator will determine the facts and
resolve all disputes regarding the effect thereof under this Agreement.  The
arbitration shall be conducted in either the city and state in which the
Executive resides, the city and state in which the Company maintains its
principal offices or the city and state in which the Executive was employed
at the time the dispute or controversy arose, as designated by the Executive,
and shall be conducted according to the rules of the American Arbitration
Association.  The fees of the arbitrator and other expenses (including
attorneys' fees, as provided in Section 9 of this Agreement) incurred by the
Executive as a result of the arbitration or the dispute or controversy giving
rise to the arbitration shall be paid directly by the Company.

       (f)  DATE OF TERMINATION.  The "DATE OF TERMINATION" means (i) the
date of the Executive's death, the Disability Effective Date, the date on
which the termination of the Executive's employment by the Company for Cause
or by the Executive for Good Reason is effective, (ii) the date on which the
Executive gives the Company notice of a termination of employment without
Good Reason, or (iii) the fifth business day following

<PAGE>

the date on which the Company gives the Executive notice of a termination
without Cause, as the case may be.

          5.  OBLIGATIONS OF THE COMPANY UPON TERMINATION.  (a)  OTHER THAN
FOR CAUSE, DEATH OR DISABILITY; GOOD REASON.  If, during the Employment
Period, the Company terminates the Executive's employment, other than for
Cause, death or Disability, or the Executive terminates employment for Good
Reason, then except as set forth in Section 6 hereof, the Company shall pay
the amounts described in Section 5(a)(i) below to the Executive in a lump sum
in cash within 30 days after the Date of Termination; shall pay the Executive
the additional cash amounts described in Section 5(a)(ii) below (if any) as
set forth therein; shall continue the benefits described in Section 5(a)(iii)
below until the end of the Employment Period; and shall, at its sole expense
as incurred, provide the Executive with outplacement services, for six months
following the Date of Termination.  The payments provided pursuant to this
paragraph (a) of Section 5 are intended as liquidated damages for claims
arising under this Agreement as a result of a termination of the Executive's
employment by the Company other than for Cause, death or Disability or by the
Executive for Good Reason, and shall, subject to Section 7 hereof, be the
sole and exclusive remedy therefor.

<PAGE>


       (i) The amounts to be paid in a lump sum as described above are:

           A.  The Executive's accrued but unpaid cash compensation (the
"ACCRUED OBLIGATIONS"), which shall equal the sum of (1) any portion of the
Executive's Annual Base Salary through the Date of Termination that has not
yet been paid, (2) the amount of the Annual Bonus for the year that includes
the Date of Termination, computed based upon the assumption that the
performance goals for such Annual Bonus are met at the target levels (the
"ANNUAL BONUS AMOUNT"), mul-tiplied by a fraction, the numerator of which is
the number of days in such year through the Date of Termination, and the
denominator of which is the total number of days in such year (the "ANNUAL
FRACTION"), (3) an amount equal to the value of the targeted performance
units awarded to the Executive under the LTIP for each LTIP performance cycle
that includes the Date of Termination, computed based on the assumption that
the per-formance goals for each such cycle are met at the target levels and
based on the fair market value of the Company's common stock on the Date of
Termination, multiplied by a fraction, the numerator of which is the number
of days in the relevant cycle through the end of the Employment Period, and
the denominator of which is the total number of days in such cycle (the "LTIP
FRACTION"), (4) any compensation pre-viously deferred by the Executive
(to-gether with any accrued interest or earnings thereon) that has not yet
been paid; and (5) any earned but unpaid Annual Bonuses and awards under the
LTIP, and (6) vacation pay for the year in which the Date of Termination
occurs; and

     B.  Severance pay equal to the sum of (1) the Annual Base Salary and (2)
the Annual Bonus

Amount times the greater of (x) the number of years and portions
thereof remaining in the Employment Period after the Date of
Termination and (y) one.


<PAGE>


               (ii)  The additional cash amounts referred to above are:

               A.  The excess, if any, of (1) the amount of the Annual Bonus
          that the Executive would have earned for the year that includes the
          Date of Termination if his employment had continued until the earlier
          of the end of such year or the end of the Employment Period,
          multiplied by the Annual Fraction, over (2) the amount described in
          clause (2) of Section 5(a)(i)A above (such amount to be paid in a lump
          sum in cash at the time when annual incentive awards are paid to
          participants generally under the applicable annual incentive plan);

               B.  With respect to each LTIP performance cycle that includes the
          Date of Termination, the excess, if any, of (1) the value of the
          performance units under the LTIP (which performance units will be
          fully vested) that the Executive would have earned for such cycle if
          his employment had continued until the earlier of the end of such
          cycle or the end of the Employment Period, multiplied by the
          applicable LTIP Fraction, over (2) the amount described in clause (3)
          of Section 5(a)(i)A above (each such amount to be paid in a lump sum
          in cash at the time when awards are first paid to participants
          generally under the LTIP with respect to the applicable cycle); and

               C.  The amount described in Clause A above (calculated without
          multiplication by the Annual Fraction) times the greater of (A) the
          number of years and portions thereof remaining in the Employment
          Period after the Date of Termination and (B) one (such amount to be
          paid in a lump sum in cash at the time when annual incentive awards
          are paid to participants generally under the applicable annual
          incentive plan).

(The amounts described in Clauses A and B above are hereinafter referred to as
the "ADDITIONAL ACCRUED OBLIGATIONS.")

<PAGE>


               (iii)  The benefits to be continued as described
above are the benefits described in clause (ii) of Section 3(c) of this
Agreement and Section 3(h) of this Agreement (which benefits will be provided
under a substitute arrangement established by the Company that is comparable in
all material respects to the arrangement that the Executive participated in
immediately prior to such termination of employment if the Executive is
ineligible to continue to participate therein); PROVIDED that any disability or
salary continuance coverage shall cease as of the Date of Termination, and,
PROVIDED, further, during any period when the Executive is eligible to receive
any benefit described in clause (ii) of Section 3(c) under a plan or policy
provided by another employer, the benefits provided by the Company under this
subparagraph may be made secondary to those provided under such other plan.

          (b)  DEATH OR DISABILITY.  If the Executive's employment is terminated
by reason of the Executive's death or Disability during the Employment Period,
then the Company shall pay to the Executive or the Executive's estate or legal
representative, as applicable, (i) the Accrued Obligations in a lump sum in cash
within 30 days after the Date of Termination, and (ii) the Additional Accrued
Obligations at the times prescribed by Section 5(a)(ii), and the Company shall
have no further obligations under this Agreement, except as set forth in Section
7 hereof.

<PAGE>


          (c)  CAUSE; OTHER THAN FOR GOOD REASON.  If the Executive's
employment is terminated by the Company for Cause during the Employment
Period, or if the Executive voluntarily terminates employment during the
Employment Period, other than for Good Reason, then the Company shall pay the
Executive the Annual Base Salary through the Date of Termination and the
amount of any compensation previously deferred by the Executive (together
with any accrued interest or earnings thereon), in each case to the extent
not yet paid, and the Company shall have no further obligations under this
Agreement, except as set forth in Section 7 hereof.

          6.  CHANGE IN CONTROL.  (a)  If on or before the Date of Termination,
there has been a "Change in Control of the Company" (as defined below) and the
Company terminates the Executive's employment, other than for Cause, death  or
Disability, or the Executive terminates employment for Good Reason, then, in
lieu of the payments provided for in Section 5(a)(i) and 5(a)(ii), the Company
shall pay the Executive the amounts described in the next sentence at the times
set forth therein, and shall provide the benefits described in Section 5(a)(iii)
until the later of the second anniversary of the Date of Termination and the end
of the Employment Period.  The amounts referred to in the preceding sentence
are:

<PAGE>


          (i)  in lieu of the amounts described in Section 5(a)(i), the sum of
          (A) the product of (x) the Annual Base Salary plus the highest Annual
          Bonus for the three calendar years immediately preceding the year of
          the Change in Control of the Company, times (y) the greater of (1) the
          number of years and portions thereof remaining in the Employment
          Period after the Date of Termination and (2) two; and (B) the Accrued
          Obligations (which amount shall be paid in a lump sum in cash within
          10 days after the Date of Termination); and

          (ii)  in lieu of the amounts described in Section 5(a)(ii), with
          respect to each LTIP performance cycle that includes the Date of
          Termination, the excess, if any, of (1) the value of the performance
          units under the LTIP (which performance units will be fully vested)
          that the Executive would have earned for such cycle if his employment
          had continued until the earlier of (A) the end of the cycle or (B) the
          later of (x) the end of the Employment Period or (y) the second
          anniversary of the Date of Termination, multiplied by the applicable
          LTIP Fraction, over (2) the amount described in clause (3) of Section
          5(a)(i)A above (each such amount to be paid in a lump sum in cash at
          the time when awards are first paid to participants generally with
          respect to such cycle);


PROVIDED that no amount payable pursuant to this sentence with respect to any
LTIP performance cycle that includes the date of the Change in Control of the
Company (the "TRANSACTION DATE") shall be duplicative of (i.e., include,
represent or compensate for) any amount paid or payable with respect to such
cycle pursuant to Section 6(b) below.

          (b)  If a Change in Control of the Company occurs during the
Employment Period, then the Company shall pay the Executive in a lump sum in
cash within 10 days after the Transaction Date (whether or not the Executive's
employment

<PAGE>

with the Company is terminated on or after the Transaction Date) an amount
equal to the value of the targeted performance units awarded to the Executive
for each LTIP performance cycle that includes the Transaction Date, computed
based on the assumption that the performance goals for each such cycle are
met at the target levels, and based on the fair market value of the Company's
Common Stock on the Transaction Date, which amount shall not be pro rated.

          (c)  In the event that (i) the transaction resulting in a Change in
Control of the Company occurs at such a time or is structured in such a manner
so as to make it reasonably likely that the Executive would be subject to
liability for short-swing profits under Section 16 of the Exchange Act (as
defined in Section 6(e)(i) below) ("SHORT-SWING PROFIT LIABILITY") if the
Executive were to exercise, tender, sell, cash out or otherwise dispose of
(including through a merger) any of the Initial Options or any shares of stock
acquired by exercise of the Initial Options (collectively, the "INITIAL EQUITY
AWARDS") as part of, or prior to, such transaction and (ii) the
Executive's inability to exercise, tender, sell, cash

<PAGE>

out or otherwise dispose of the Initial Equity Awards on or prior to the
Transaction Date eliminates or reduces the value of some or all of the
Initial Equity Awards (based on the difference between the value (the
"REALIZABLE VALUE") that could have been realized absent such inability to
exercise, tender, sell, cash  out or otherwise dispose of such Initial Equity
Awards, and the consideration, if any, received for such Initial Equity
Awards) by an amount in excess of five percent of the aggregate Realizable
Value of all of the outstanding Initial Equity Awards then, on the
Transaction Date, the Company shall pay the Executive in a cash lump sum the
amount of $3,900,000.  The provisions of this Section 6(c) shall not apply if
(A) prior to the Change in Control of the Company, the Company provides the
Executive at its expense with an opinion from a nationally recognized law
firm stating that the exercise, tender, sale, cash out or other disposition
of the Initial Equity Awards as part of, or prior to, the transaction
resulting in the Change in Control of the Company will not subject the
Executive to Short-Swing Profit Liability and (B) following the Executive's
receipt of such opinion there is sufficient time for the Executive to
exercise, tender, sell, cash out or otherwise dispose of the Initial Equity
Awards on or prior to the Change in Control of the Company.

          (d) (i)  If it is determined that any payment or benefit received or
to be received by the Executive under this Agreement or any other plan,
arrangement or agreement of the Company or any person whose actions result in a
Change in Control of the Company or any affiliate of any thereof (all such


<PAGE>



payments and benefits, collectively, the "PAYMENTS" or, individually, a
"PAYMENT") would be subject to the excise tax imposed by Section 4999 of the
Code (as defined below) or any interest or penalties with respect to such excise
tax (such excise tax, together with any interest or penalties thereon, is herein
referred to as an "EXCISE TAX"), then the Executive shall be entitled to an
additional payment (a "GROSS-UP PAYMENT") in an amount that will place the
Executive in the same after-tax economic position that the Executive would have
enjoyed if the Excise Tax had not been applied to the Payment.

               (ii)  Subject to the provisions of subsection (iii) below, all
determinations required under this Section 6(d), including whether a Gross-Up
Payment is required, the amount of the Payments constituting excess parachute
payments, and the amount of the Gross-Up Payment, shall be made by the Tax
Advisor, which shall provide detailed supporting calculations both to the
Executive and the Company within thirty days after the date on which a Change in
Control of the Company occurs (with respect to Payments that are required to be
made upon the Change of Control or are otherwise then fixed and determinable),
the Executive's Date of Termination after the Change in Control of the Company
or any other date reasonably requested by the Executive or the Company on which
a determination under this Section 6(d) is necessary or advisable.  All such
determinations shall be made based upon the assumption

<PAGE>

that the Executive is at all times subject to income tax at the highest
marginal rates that could be applicable to him for the relevant periods.  The
Company shall pay to the Executive the initial Gross-Up Payment within five
days of the receipt by the Executive and the Company of the Tax Advisor's
determination.  If the Tax Advisor determines that no Excise Tax is payable
by the Executive, the Company shall cause the Tax Advisor to provide the
Executive with an opinion that the Tax Advisor has substantial authority
under the Code and the regulations thereunder not to report an Excise Tax on
the Executive's federal income tax return.  Any determination by the Tax
Advisor shall be binding upon the Executive and the Company.  If the initial
Gross-Up Payment is insufficient to cover the amount of the Excise Tax that
is ultimately determined to be owing by the Executive with respect to any
Payment (hereinafter an "UNDERPAYMENT"), the Company, after exhausting its
remedies under subsection (iii) below (in the event of a claim by the
Internal Revenue Service), shall promptly pay to the Executive an additional
Gross-Up Payment in respect of the Underpayment.

               (iii)  The Executive shall notify the Company in writing of any
claims by the Internal Revenue Service that, if successful, would require the
payment by the Company of a Gross-Up Payment.  Such notice shall be given as
soon as practicable after the Executive knows of such claim and shall apprise
the Company of the nature of the claim and the date on

<PAGE>

which the claim is requested to be paid.  The Executive agrees not to pay the
claim until the expiration of the thirty-day period following the date on
which the Executive notifies the Company, or such shorter period ending on
the date the Taxes (as defined below) with respect to such claim are due (the
"NOTICE PERIOD").  If the Company notifies the Executive in writing prior to
the expiration of the Notice Period that it desires to contest the claim, the
Executive shall:  (i) give the Company any information reasonably requested
by the Company relating to the claim; (ii) cooperate with the Company in good
faith in contesting the claim; and (iii) permit the Company to participate in
any proceedings relating to the claim.  If the Executive pays such claim and
pursues a refund, the Company shall advance the amount of such payment to the
Executive on an after-tax and interest-free basis (the "ADVANCE").  If the
Company does not notify the Executive in writing prior to the end of the
Notice Period of its desire to contest the claim, the Company shall pay to
the Executive an additional Gross-Up Payment in respect of the excess
parachute payments that are the subject of the claim, and the Executive
agrees to pay the amount of the Excise Tax that is the subject of the claim
to the applicable taxing authority in accordance with applicable law.

<PAGE>


               (iv)  If, after receipt by the Executive of an Advance, the
Executive becomes entitled to a refund with respect to the claim to which such
Advance relates, the Executive shall pay the Company the amount of the refund
(together with any interest paid or credited thereon after Taxes applicable
thereto).  If, after receipt by the Executive of an Advance, a determination is
made by a competent authority that the Executive shall not be entitled to any
refund with respect to the claim and the Company does not promptly notify the
Executive of its intent to contest the denial of such refund, then the amount of
the Advance shall not be required to be repaid by the Executive and the amount
thereof shall offset the amount of the additional Gross-Up Payment then owing to
the Executive.

               (v)  The Company shall indemnify and hold harmless the Executive,
on an after-tax basis, from and against any costs, expenses, penalties, fines,
interest or other liabilities ("LOSSES") incurred by the Executive with respect
to the exercise by the Company of any of its rights under this Section 6(d),
including, without limitation, any Losses related to the
Company's decision to contest a claim or participate in such contest or any
imputed income to the Executive resulting from any Advance or action taken on
the Executive's behalf by the Company hereunder.  The Company shall pay all of
the fees and expenses of the Tax Advisor, including, without limitation, the

<PAGE>

fees and expenses related to the opinion referred to in subsection (ii) above.

          (e)  CERTAIN DEFINITIONS.  (i)  "CHANGE IN CONTROL OF THE COMPANY"
means and shall be deemed to have occurred if (i) the Company determines that
any "person" (as such term is used in Sections 13(d) and 14(d) of the Securities
Exchange Act of 1934, as amended (the "EXCHANGE ACT")), other than a trustee or
other fiduciary holding securities under an employee benefit plan of the Company
or a corporation owned, directly or indirectly, by the stockholders of the
Company in substantially the same proportions as their ownership of stock of the
Company, has become the "beneficial owner" (as defined in Rule 13d-3 under the
Exchange Act), directly or indirectly, of 20% or more of the outstanding common
stock of the Company; (ii) individuals who are Continuing Directors cease to
constitute a majority of any class of directors of the Board; or (iii) there
occurs a reorganization, merger, consolidation or other corporate transaction
involving the Company (a "TRANSACTION"), in each case, with respect to which the
stockholders of the Company immediately prior to such Transaction do not,
immediately after the Transaction, own more than 50 percent of the combined
voting power of the corporation resulting from such Transaction.

               (ii)  "CODE" means the Internal Revenue Code of 1986, as amended,
and any successor thereto.


<PAGE>


               (iii)  "CONTINUING DIRECTOR" means any member of the Board who is
such a member on the date hereof and any successor to a Continuing Director who
is approved as a nominee or elected to succeed a Continuing Director by a
majority of Continuing Directors who are then members of the Board.

               (iv)  "TAX ADVISOR" means a tax advisor selected by the Company
and reasonably acceptable to the Executive.

               (v)  "TAXES" means the federal, state and local income taxes to
which the Executive is subject at the time of determination, calculated on the
basis of the highest marginal rates than in effect, plus any additional payroll
or withholding taxes to which the Executive is then subject.

          7.  NON-EXCLUSIVITY OF RIGHTS; FULL SETTLEMENT.  (a)  Nothing in this
Agreement shall prevent or limit the Executive's participation in any plan,
program, policy or practice provided by the Company for which the Executive may
qualify, nor, subject to Section 11(f) and Section 5(a)(iii), shall anything in
this Agreement limit or otherwise affect such rights as the Executive may have
under any other contract or agreement with the Company.  Vested benefits and
other amounts that the Executive is otherwise entitled to receive under any
plan, policy, practice or program of, or any contract or agreement with, the
Company on or after the Date of Termination shall be

<PAGE>

payable in accordance with such plan, policy, practice, program, contract or
agreement, as the case may be.

          (b)  The Company's obligation to make the payments provided for in,
and otherwise to perform its obligations under, this Agreement shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim,
right or action that the Company may have against the Executive or others.
In no event shall the Executive be obligated to seek other employment or take
any other action by way of mitigation of the amounts payable to the Executive
under any of the provisions of this Agreement and, except as specifically
provided in subparagraph (iii) of paragraph (a) of Section 5, such amounts
shall not be reduced, regardless of whether the Executive obtains other
employment.

          8.  CONFIDENTIAL INFORMATION.  (a)  The Executive shall hold in a
fiduciary capacity for the benefit of the Company all secret, confidential or
proprietary information, knowledge or data relating to the Company or any of its
subsidiaries and their respective businesses that the Executive obtains during
the Executive's employment by the Company or any of its subsidiaries and that is
not public knowledge (other than as a result of the Executive's violation of
this paragraph (a) of Section 8) ("CONFIDENTIAL INFORMATION").  The Executive

<PAGE>

shall not communicate, divulge or disseminate Confidential Information at any
time during or after the Executive's employment with the Company, except with
the prior written consent of the Company or as otherwise required by law or
legal process.  If the Executive is served with legal process or any other
notification pursuant to which he may be required to divulge Confidential
Information, he shall promptly notify the Company and shall cooperate with the
Company, if so requested, in connection therewith.

          (b)  During the Noncompetition Period (as defined below), the
Executive shall not, without the prior written consent of the Board, engage
in or become associated with a Competitive Activity.  For purposes of this
paragraph (b) of Section 8:  (i) the "NONCOMPETITION PERIOD" means the period
of the Executive's employment under this Agreement and the period of one year
thereafter; (ii) a "COMPETITIVE ACTIVITY" means any business or other
endeavor that engages in any business which competes with a business or
product of the Company or any of its subsidiaries; and (iii) the Executive
shall be considered to have become "ASSOCIATED WITH A COMPETITIVE ACTIVITY"
if he becomes directly or indirectly involved as an owner, employee, officer,
independent contractor, agent, partner or advisor,

<PAGE>

with any individual, partnership, corporation or other organization that is
engaged in a Competitive Activity.  Notwithstanding the foregoing, the
Executive may make and retain investments during the Noncompetition Period in
not more than two percent (or such higher percentage as may be permitted
under the applicable Company policy as in effect from time to time) of the
equity of any entity engaged in a Competitive Activity, if such equity is
listed on a national securities exchange or regularly traded in an
over-the-counter market.

          (c)  The Executive shall promptly disclose to the Company (and to
no one else) all improvements, discoveries and inventions relating to the
present and planned future activities of the Company or any of its
subsidiaries made or conceived alone or in conjunction with others (whether
or not patentable, whether or not made or conceived at the request of or upon
the suggestion of the Company during or out of his usual hours of work or in
or about the premises of the Company or elsewhere) while in the employ of the
Company, or made or conceived within six months after the termination of his
employment by the Company, if directly resulting from or relating to such
employment.  All such improvements, discoveries and inventions shall, to the
extent that they are patentable, be the sole and exclusive property of the
Company and are hereby assigned to the Company.  At the request of the
Company and at its cost and without liability to the Executive, the Executive

<PAGE>

shall assist the Company, or any person or persons from time to time
designated by it, in obtaining the grant of patents in the United States
and/or in such other country or countries as may be designated by the Company
covering such improvements, discoveries and inventions and shall in
connection therewith execute such applications, statements or other
documents, furnish such information and data and take all such other action
(including, but not limited to, the giving of testimony) as the Company may
from time to time request.

          (d)  The Executive shall have no right, title or interest in any
reports, studies, memoranda, correspondence, manuals, records, plans, or other
written, printed or otherwise recorded materials of any kind belonging to or in
the possession of the Company or any of its subsidiaries, or in any copies,
pictures, duplicates, facsimiles or other reproductions, recordings, abstracts
or summaries thereof and the Executive will promptly surrender to the Company
any such materials (other than materials which have been published or otherwise
have lawfully been made available to the public generally and materials not
containing or embodying Confidential Information, of a type customarily deemed
to be the personal copies of the Executive) in his possession upon the
termination of his employment or any time prior thereto upon request of the
Company.

<PAGE>


          (e)  The obligations of the Executive set forth in this Section 8
are in addition to and not in limitation of any obligations which would
otherwise exist as a matter of law.  The provisions of this Section shall
survive the termination of the Executive's employment hereunder.

          9.  ATTORNEYS' FEES.  (a)  The Company agrees to pay, as incurred, to
the fullest extent permitted by law, all legal fees and expenses that the
Executive may reasonably incur as a result of any contest (regardless of the
outcome) by the Company, the Executive or others of the validity or
enforceability of or liability under, or otherwise involving, any provision of
this Agreement, or in connection with any tax audit or proceeding to the extent
attributable to the application of Section 4999 of the Code to any payment or
benefit provided hereunder, together with interest on any delayed payment at the
applicable federal rate provided for in Section 7872(f)(2)(A) of the Code.

          (b)  The Company agrees to pay all legal fees and expenses that the
Executive may reasonably incur in connection with the negotiation, execution and
delivery of this Agreement.

          10.  SUCCESSORS.  (a)  This Agreement is personal to the Executive
and, without the prior written consent of the Company, shall not be assignable
by the Executive.  This

<PAGE>

Agreement shall inure to the benefit of and be enforceable by the Executive's
legal representatives.

          (b)  This Agreement shall inure to the benefit of and be binding upon
the Company and its successors and assigns.

          (c)  The Company shall require any successor (whether direct or
indirect, by purchase, merger, consolidation or otherwise) to all or
substantially all of the business and/or assets of the Company expressly to
assume and agree to perform this Agreement in the same manner and to the same
extent that the Company would have been required to perform it if no such
succession had taken place.  As used in this Agreement, "COMPANY" shall mean
both the Company as defined above and any such successor that assumes and agrees
to perform this Agreement, by operation of law or otherwise.

          11.  MISCELLANEOUS.  (a)  This Agreement shall be governed by, and
construed in accordance with, the laws of the State of New York applicable to
agreements made and performed in such state.  The captions of this Agreement are
not part of the provisions hereof and shall have no force or effect.  This
Agreement may not be amended or modified except by a written agreement executed
by the parties hereto or their respective successors and legal representatives.

<PAGE>



          (b)  All notices and other communications under this Agreement shall
be in writing and shall be given by hand delivery to the other party or by
registered or certified mail, return receipt requested, postage prepaid, or by
facsimile with a confirming copy by hand or mail, in each case addressed as
follows:

          IF TO THE EXECUTIVE:

               Albert J. Costello
               417 Devonshire Drive
               Franklin Lakes, NJ  07417
               Facsimile:

          IF TO THE COMPANY:

               W. R. Grace & Co.
               One Town Center Road
               Boca Raton, FL  33486
               Facsimile:  (407) 362-1635
                    Attention:  Secretary


or to such other address as either party furnishes to the other in writing in
accordance with this paragraph (b) of Section 11.

Notices and communications shall be effective when actually received by the
addressee.

                    (c)  The invalidity or unenforceability of any provision of
this Agreement shall not affect the validity or enforceability of any other
provision of this Agreement.  If any provision of this Agreement shall be held
invalid or unenforceable in part, the remaining portion of such provision,
together with all other provisions of this Agreement, shall

<PAGE>

remain valid and enforceable and continue in full force and effect to the
fullest extent consistent with law.

                    (d)  The Company may withhold from amounts payable under
this Agreement all federal, state, local and foreign taxes that are required to
be withheld by applicable laws or regulations.

                    (e)  The Executive's or the Company's failure to insist upon
strict compliance with any provision of, or to assert any right under, this
Agreement (including, without limitation, the right of the Executive to
terminate employment for Good Reason pursuant to paragraph (c) of Section 4 of
this Agreement) shall not be deemed to be a waiver of such provision or right or
of any other provision of or right under this Agreement.

                    (f)  The Executive and the Company acknowledge that this
Agreement supersedes any other agreement between them concerning the subject
matter hereof.

                    (g)  This Agreement may be executed in several counterparts,
each of which shall be deemed an original, and said counterparts shall
constitute but one and the same instrument.

<PAGE>


                    IN WITNESS WHEREOF, the Executive has hereunto set the
Executive's hand and, pursuant to the authorization of the Board, the Company
has caused this Agreement to be executed in its name on its behalf, all as of
the day and year first above written.


                         ------------------------------
                               Albert J. Costello


                         W. R. GRACE & CO.


                         By________________________________
                              Chairman of the Compensation,
                              Employee Benefits and Stock
                              Incentive Committee

<PAGE>

<TABLE>
<CAPTION>


                                                                                                                          Exhibit 11

                                                 W. R. GRACE & CO. AND SUBSIDIARIES
                            WEIGHTED AVERAGE NUMBER OF SHARES AND EARNINGS USED IN PER SHARE COMPUTATIONS
                                                             (Unaudited)


The weighted average number of shares of Common Stock outstanding were as follows (in thousands):

                                                                              3 Mos. Ended                  6 Mos. Ended
                                                                         6/30/95    -    6/30/94        6/30/95   -   6/30/94
                                                                         -----------------------        ---------------------
<S>                                                                      <C>             <C>            <C>           <C>

Weighted average number of shares of Common
Stock outstanding. . . . . . . . . . . . . . . . . . . . . . . .          95,116         93,933         94,629         93,842

Additional dilutive effect of outstanding options
(as determined by the application of the treasury
stock method). . . . . . . . . . . . . . . . . . . . . . . . . .           2,486            614          2,486            798
                                                                          ------         ------         ------         ------

Weighted average number of shares of Common
Stock outstanding assuming full dilution . . . . . . . . . . . .          97,602         94,547         97,115         94,640
                                                                          ------         ------         ------         ------
                                                                          ------         ------         ------         ------


Income/(loss) used in the computation of earnings per share were as follows (in millions except per share):


<CAPTION>

                                                                              3 Mos. Ended                  6 Mos. Ended
                                                                         6/30/95    -    6/30/94        6/30/95   -   6/30/94
                                                                         -----------------------        ---------------------
<S>                                                                      <C>            <C>             <C>           <C>

Net income/(loss). . . . . . . . . . . . . . . . . . . . . . . .           $78.7        $(134.3)        $126.2         $(96.1)

Dividends paid on preferred stocks . . . . . . . . . . . . . . .             (.2)           (.1)           (.3)           (.2)
                                                                           -----        -------         ------         ------

Income/(loss) used in per share computation of
    earnings and in per share computation of
    earnings assuming full dilution. . . . . . . . . . . . . . .           $78.5        $(134.4)        $125.9         $(96.3)
                                                                           -----        -------         ------         ------
                                                                           -----        -------         ------         ------

Earnings/(loss) per share. . . . . . . . . . . . . . . . . . . .           $ .83        $ (1.43)        $ 1.33         $(1.03)

Earnings/(loss) per share assuming full dilution . . . . . . . .           $ .80        $ (1.42)        $ 1.30         $(1.02)

</TABLE>


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               JUN-30-1995
<CASH>                                          51,400
<SECURITIES>                                         0
<RECEIVABLES>                                  603,400<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                    521,600
<CURRENT-ASSETS>                             1,745,600<F2>
<PP&E>                                       2,972,700
<DEPRECIATION>                               1,418,200
<TOTAL-ASSETS>                               6,080,300<F2>
<CURRENT-LIABILITIES>                        1,779,200
<BONDS>                                      1,280,900
<COMMON>                                        96,000
                                0
                                      7,400
<OTHER-SE>                                   1,566,800
<TOTAL-LIABILITY-AND-EQUITY>                 6,080,300
<SALES>                                      1,785,700
<TOTAL-REVENUES>                             1,794,500
<CGS>                                        1,051,600
<TOTAL-COSTS>                                1,051,600
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              78,400
<INCOME-PRETAX>                                117,900
<INCOME-TAX>                                    43,600
<INCOME-CONTINUING>                             74,300
<DISCONTINUED>                                  51,900<F3>
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   126,200
<EPS-PRIMARY>                                     1.33
<EPS-DILUTED>                                     1.30
<FN>
<F1>Amount shown is net of allowances.
<F2>Included within current assets and total assets are net assets of
discontinued operations of $340.0 million and $1,740.5 million,
respectively.
<F3>In the 2nd quarter of 1995, the Company announced that its Board of
Directors had approved a plan to spin off National Medical Care, Inc.,
Grace's wholly owned health care subsidiary.  As a result, Grace has
classified its health care segment as a discontinued operation.  The health
care segment reported sales of $1,015.3 million for the first half of 1995.
</FN>
        

</TABLE>


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