MODINE MANUFACTURING CO
10-K405, 1995-06-29
MOTOR VEHICLE PARTS & ACCESSORIES
Previous: MILLIPORE CORP, 11-K, 1995-06-29
Next: MONTANA POWER CO /MT/, 11-K, 1995-06-29




                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D. C. 20549
                                
                            FORM 10-K
                                
        [X] ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF
            THE SECURITIES EXCHANGE ACT OF 1934

            For the fiscal year ended March 31, 1995
                                      --------------

                             OR

        [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
            OF THE SECURITIES EXCHANGE ACT OF 1934

            For the Transition period from          to 
                                           --------    --------

                    Commission file number 1-1373
                                           ------

                                
                MODINE MANUFACTURING COMPANY
- --------------------------------------------------------------------------
     (Exact name of registrant as specified in its charter)


          WISCONSIN                                   39-0482000
- ---------------------------------                    -------------------
(State or other jurisdiction of                      (I.R.S. Employer
incorporation or organization)                       Identification No.)


1500 DeKoven Avenue, Racine, Wisconsin                     53403
- ------------------------------------------           -------------------
(Address of principal executive offices)                (Zip Code)


Registrant's telephone number, including area code (414) 636-1200
                                                   ---------------

Securities Registered pursuant to Section 12(g) of the Act:

                    Common Stock, $0.625 par value
- -------------------------------------------------------------------------
                        (Title of Class)
                                
                                
         An Exhibit index appears at pages 20-25 herein.
                                
                                
                          Page 1 of 117
<PAGE>
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 ____
               ---

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


Approximately 51% of the outstanding shares are held by non-
affiliates.  The aggregate market value of these shares was
approximately $571,194,144 based on the market price of $37.75
per share on June 20, 1995.  The remaining outstanding shares are
owned or controlled by or for directors, officers, employees,
retired employees, and their families.

The number of shares outstanding of the registrant's Common
Stock, $0.625 par value, was 29,668,570 at June 20, 1995.

DOCUMENTS INCORPORATED BY REFERENCE
- -----------------------------------

Portions of the following documents are incorporated by reference
into the parts of this Form 10-K designated to the right of the
document listed.

Incorporated Document                        Location in Form 10-K
- ---------------------                        --------------------- 

Annual Report to Shareholders for the
    fiscal year ended March 31, 1995         Part I of Form 10-K
                                             (Item 1)

                                             Part II of Form 10-K
                                             (Items 7, 8)

                                             Part IV of Form 10-K
                                             (Item 14)

1995 Definitive Proxy Statement dated
    June 9, 1995                             Part III of Form 10-K
                                             (Items 10, 11, 12, 13)

<PAGE>
                        TABLE OF CONTENTS
                        -----------------
            MODINE MANUFACTURING COMPANY - FORM 10-K
                FOR THE YEAR ENDED MARCH 31, 1995

                                                                  10-K Pages
                                                                  ----------
COVER

TABLE OF CONTENTS

PART I
- ------
     Item 1  -  Business
     -------------------
             General, Foreign and Domestic Operations,
             Competitive Position, Customer Dependence,
             Backlog of Orders, Raw Materials, Patents,
             Research and Development, Environmental
             Matters, Employees, Seasonal Nature of
             Business, Working Capital Items                           5

     Item 2  -  Properties                                            12
     ---------------------

     Item 3  -  Legal Proceedings                                     13
     ----------------------------

     Item 4  -  Submission of Matters To A Vote of Security 
     ------------------------------------------------------
                Holders                                               14
                -------

PART II
- -------
     Item 5  -  Market for Registrant's Common Equity and 
     ----------------------------------------------------
                Related Stockholder Matters                           15
                ---------------------------

     Item 6  -  Selected Financial Data                               16
     ----------------------------------

     Item 7  -  Management's Discussion and Analysis of 
     --------------------------------------------------
                Financial Condition and Results of Operations         16
                ---------------------------------------------

     Item 8  -  Financial Statements & Supplementary Data             16
     ----------------------------------------------------

     Item 9  -  Changes in and Disagreements with Accountants 
     --------------------------------------------------------
                on Accounting and Financial Disclosure                16
                --------------------------------------
<PAGE>
                                                                  10-K Pages
                                                                  ----------
PART III
- --------
     Items 10 and 11  -  Directors and Executive Officers 
     ----------------------------------------------------
                of the Registrant; Executive  Compensation            17
                ------------------------------------------

     Item 12 - Security Ownership of Certain Beneficial Owners
     ---------------------------------------------------------
               and Management                                         18
               --------------

     Item 13 - Certain Relationships and Related Transactions         18
     --------------------------------------------------------

PART IV
- -------
     Item 14 - Exhibits, Financial Statement Schedules, and
     ------------------------------------------------------
               Reports on Form 8-K                                    19
               -------------------
     1)  Financial Statements
     2)  Financial Statement Schedules
     3)  Consent of Independent Accountants
     4)  Exhibit Index

SIGNATURES                                                            26
- ----------
<PAGE>
                             PART I
                             ------

ITEM 1.    BUSINESS.
- ------     --------

General
- -------

Throughout this Report, the terms "Modine," "the Company" and/or "the 
Registrant" refer to Modine Manufacturing Company and consolidated 
subsidiaries.

Modine was incorporated under the laws of the State of Wisconsin
on June 23, 1916.

Modine operates primarily in a single industry consisting of the manufacture 
and sale of heat transfer equipment.  This includes heat exchangers for 
cooling all types of engines, transmissions, auxiliary hydraulic equipment, 
air conditioning components used in cars, trucks, farm and construction 
machinery and equipment, and heating and cooling equipment for residential 
and commercial building HVAC (heating, ventilating, air conditioning and 
refrigeration equipment).  The principal markets consist of automobile, 
truck and bus manufacturers, farm implement manufacturers, heating and 
cooling equipment manufacturers, construction equipment manufacturers, 
construction contractors, wholesalers of plumbing and heating equipment, 
radiator repair shops, and wholesalers of auto repair parts.  The Company 
distributes its products through Company salesmen, through independent 
manufacturer's representatives, independent warehouse distributors, and 
mass merchandisers.  No industry segment information is required under 
Statement of Financial Accounting Standards Board, Number 14 "Financial 
Reporting for Segments of a Business Enterprise," since the Company 
operates predominantly in a single industry.

Within this industry, the Company manufactures various products as is 
demonstrated by the following table:

                                           Years ended March 31
                                   ------------------------------------
                                   1995    1994    1993    1992    1991
Radiators & Radiator Cores          42%     45%     45%     45%     51%
Oil Coolers                         16%     15%     13%     13%     13%
Vehicular Condensers
  & Evaporators                     14%     12%     12%     13%     10%
Charge Air Coolers                  12%     11%     10%      7%      6%
Building HVAC                        9%     11%     14%     15%     14%
Miscellaneous                        7%      6%      6%      7%      6%

A world trend has been consolidation to fewer but larger suppliers in the 
markets the Company serves.  To serve its global markets, Modine has 
established manufacturing operations in North America, Europe, and 
Asia/Pacific.  The Company's significant international operations are 
located in the following countries:

North America
- --------------

The Company maintains a Canadian subsidiary, Modine of Canada, Ltd., an 
Ontario company, which manufactures cores for the automotive aftermarket, 
<PAGE>
and which owns 100% of The Radman Corporation, Inc., a Canadian federal 
company which licenses certain trademarks to automotive radiator repair 
shops.

In May, 1995, the Company purchased its joint venture partner's 57% interest 
in Radinam S.A., a Mexican producer of radiators and other automotive 
components for original equipment manufacturers and the automotive 
aftermarket.  Radinam's manufacturing facilities are located in Mexico City.

South America
- -------------

During the past fiscal year, the Company sold its 36% joint venture interest 
in McQuay do Brasil Industria e Comercio Ltda., a Brazilian manufacturer of 
condensers and evaporators for the Brazilian automotive market and 
miscellaneous refrigeration products.

Europe
- ------

The Company operates a subsidiary, NRF Holding B.V., a Dutch company.  NRF 
produces replacement radiator cores, sheet metal radiators, and industrial 
and marine heat exchangers.  NRF also owns subsidiaries that export products 
and distribute products throughout Europe.

The Company operates a subsidiary, Modine GmbH, based in Neuenkirchen, 
Germany, which manufactures copper/brass sheet metal radiators for the 
European industrial and agricultural markets.

In May, 1995 the Company, through its subsidiary NRF Holding B.V., acquired 
Radiadores Montana S. A., a Spanish manufacturer and distributor of radiators, 
radiator cores, oil coolers, heaters, and air conditioning condensers and 
evaporators for the automotive aftermarket and for industrial applications.

In the third quarter of fiscal 1993-94, the Company acquired, through Modine 
GmbH, the entire equity interest in Heinrich Langerer & Reich GmbH & Co. 
("L&R") and certain specified liabilities.  The acquisition includes plant, 
equipment, and certain real property located in Pleizhausen, Germany, and the
equipment and leasehold interest in certain real property located in 
Filderstadt-Bernhausen, Germany.  The acquisition also includes the equity 
interest held by Langerer & Reich in Hungaro Langerer Gepjarmutechnikai Kft., 
a Hungarian company.  The Filderstadt-Bernhausen operation manufactures 
non-ferrous metal and aluminum heat exchangers for the truck, bus, and 
industrial markets and also includes research and development and 
administrative facilities.  The Pleizhausen operation manufactures aluminum 
heat exchangers for the passenger car market.

In the fiscal 1994-95, an unoccupied NRF facility located in Uden, The 
Netherlands was converted to allow production of aluminum vacuum brazed 
products beginning in the fall of 1994. Modine Uden B.V. operates as part 
of the L&R Automotive business group.

In the fourth quarter of fiscal 1993-94, the Company acquired its partner's 
(Austria Metall AG) 50-percent ownership in the joint venture company Austria 
Warmetauscher GmbH ("AWG").  The AWG facility, located in Berndorf, Austria, 
manufactures aluminum air-conditioning condensers and oil coolers for a number 
of European auto makers.
<PAGE>
The European operations have been reorganized into three business groups and 
two support groups.

The three business groups are:  (1) L & R Automobiltechnik, an automotive 
business unit.  It includes the L&R plant in Pleizhausen, Germany; AWG in 
Austria; and a new plant location in Uden, The Netherlands; (2) L & R Heavy 
Duty business unit which includes the operations in Neuenkirchen and the L&R 
facilities in Bernhausen, Germany, and in Mezokovesd, Hungary; and (3) an
aftermarket business unit that operates under the aegis of the automotive 
business unit.  It includes NRF Holding BV. 

The two support groups are:  (1) a European central research group, that is 
similar to Modine's Research and Development Department in Racine, Wisconsin; 
and (2) a European central administration unit, that includes the functions 
of MIS (Management Information Services); purchasing; quality and environment; 
and the accounting functions of controlling, cost accounting, and financial 
accounting. 

The European operations are organized similarly to the way the Company is 
organized in the United States, which allows Modine to be able to better 
serve its markets in Europe with manufacturing in Europe.

The Company maintains sales subsidiaries and/or offices in Austria, England, 
France, Italy, Germany, and The Netherlands.

The Company also maintains stocks of goods in bulk warehouses in Birmingham, 
England; Rotterdam, The Netherlands; and Bremen, Germany as reserve inventory 
for certain European customers.

Asia/Pacific
- ------------

The Company participates (50% interest) in a joint venture with Nippon Light 
Metal, Ltd., a Japanese company.  The joint venture company, Nikkei Heat 
Exchanger Company, Ltd., produces automotive heat exchangers for sale to 
original equipment manufacturers in the Japanese market.

The Company established a sales subsidiary in Japan, Modine Asia K.K., in 
February, 1995.

Exports
- -------

In addition, the Company exports to foreign countries and receives royalties 
from foreign licensees.  Export sales as a percentage of total sales were 
13.8%, 14.3% and 14.0% for fiscal years ended in 1995, 1994 and 1993, 
respectively.  Estimated after-tax earnings on export sales as a percentage 
of total net earnings were 13.8%, 14.3% and 14.0% for fiscal years ended in 
1995, 1994 and 1993, respectively.  Royalties from foreign licensees as a 
percentage of total earnings were 1.0%, 2.1% and 5.4% for the last three 
fiscal years, respectively.

Modine believes its international presence has positioned the Company to 
profitably share in the anticipated long-term growth of the global vehicular 
and industrial markets.  Modine is committed to increasing its involvement 
and investment in international markets in the years ahead.
<PAGE>
Foreign and Domestic Operations
- -------------------------------

Financial information relating to the Company's foreign and domestic 
operations, including export sales, is included in the Company's 1995 Annual 
Report to Shareholders and is incorporated herein by reference at Note 19 on 
Page 27 therein.

Events Subsequent to the End of the Quarter
- -------------------------------------------

On April 24, 1995, The Equion Corporation and Modine announced a letter of 
intent for Modine to purchase all of the business and assets of the Signet 
Systems Division of Equion.  The cash transaction is subject to a definitive 
agreement and the approval of the boards of directors of both companies.  
Signet is a full-service supplier of climate-control systems and components 
to the automotive, truck, and off-highway vehicle markets both in North
America and Europe.  Annualized sales are approaching $90 million.  Signet 
has a manufacturing plant in Harrodsburg, KY.  The acquisition is expected 
to close by the end of July. 

On May 3, 1995, National Tube Holding Company, Inc., of Birmingham, Alabama, 
and Modine announced a letter of intent for the acquisition of Modine's copper 
tubing manufacturing business and assets located in Dowagiac, Michigan, by 
National Tube.  The purchase is subject to the approval of the boards of 
directors of both companies and the working out of a definitive agreement.  
The acquisition is expected to close by the end of August.

Competitive Position
- --------------------

The Company competes with several manufacturers of heat transfer products, 
some of which are divisions of larger companies and some of which are 
independent companies.  The Company also competes for business with parts 
manufacturing divisions of some of its major customers.  The markets for 
the Company's products are increasingly competitive and have changed 
significantly in the past few years as the Company's traditional OEM 
customers in the United States, faced with dramatically increased
international competition, have expanded their worldwide sourcing of 
parts to better compete with lower-cost imports.  These market changes 
have caused the Company to experience competition from suppliers in other 
parts of the world which enjoy economic advantages such as lower labor 
costs, lower health care costs, and other factors.

Customer Dependence
- -------------------

Ten customers accounted for approximately 34.8% of the Company's sales 
in the fiscal year ended March 31, 1995.  These customers, listed 
alphabetically, were:  American Honda Motor Co., Inc., BMW, Caterpillar 
Company, Chrysler Motor Corporation, Fiat, Ford Motor Company, MAN Truck, 
Navistar, Paccar, Inc., and Volkswagen.  Goods are supplied to these 
customers on the basis of individual purchase orders received from them.  
When it is in the customer's and the Company's best interests, the Company
utilizes long-term supply agreements to minimize investment risks and provide 
a proven source of competitively priced products.  There are no other 
relationships between the Company and its customers.
<PAGE>
Backlog of Orders
- -----------------

While the Company has a large backlog of orders, the backlog is not deemed 
significant or material; backlog historically has had little relation to 
shipments.  Modine's products are produced from readily available materials 
such as copper, brass and aluminum and have a relatively short manufacturing 
cycle.  The Company's operating units maintain their own inventories and
production schedules.  Current production capacity is capable of handling 
the sales volumes expected in fiscal 1995-1996.

Raw Materials
- -------------

Copper, brass, aluminum, steel, and solder, all essential to the business, 
are purchased regularly from several domestic and foreign producers.  The 
Company normally does not experience material shortages within its operations 
and believes that producers' supplies of these materials through the end of 
fiscal year 1996 will be adequate.

Patents
- -------

The Company, and certain of its wholly-owned subsidiaries, own outright or 
are licensed to produce products under a number of patents and licenses.  
These patents and licenses, which have been obtained over a period of years, 
will expire at various times.  Because the Company is involved with many 
product lines, the Company believes that its business as a whole is not
materially dependent upon any particular patent or license, or any 
particular group of patents or licenses.  Modine considers each of its 
patents, trademarks and licenses to be of value and aggressively defends 
its rights throughout the world against infringement.  See also Item 3 - 
Legal Proceedings.

Research and Development
- ------------------------

Company-sponsored research activities relate to the development of new 
products, processes, or services, or the improvement of existing products, 
processes, and services.  Expenditures in fiscal 1994-95 amounted to 
$10,907,000; in fiscal 1993-94 amounted to $9,509,000; and in fiscal 1992-93 
amounted to approximately $8,653,000.  There were no significant expenditures
on research activities which were customer-sponsored.  Over the course of the 
last few years, the Company has become involved in a number of industry or 
university sponsored research organizations.  These consortia conduct research 
and provide data on technical topics deemed to be of interest to the Company 
for practical applications in the markets the Company serves.  The research 
and data developed is generally shared among the member companies.  In 
addition, to achieve efficiencies and lower developmental costs, Modine's 
research and engineering groups work closely with Modine's customers on 
special projects and system designs.

Environmental Matters
- ---------------------

It is Modine's policy to comply with all environmental laws and regulations 
without regard to the degree of enforcement.  In addition, the Company 
analyzes its business decisions, operations and processes to find ways to 
<PAGE>
eliminate or curtail pollution.  Consistent with this philosophy, the Company 
amended its corporate environmental policy in 1991 to include a waste
minimization program.  This program established a corporate-wide goal of a 
65% reduction in waste by the end of 1995.  The Company has achieved 
reductions of nearly 60% through calendar year 1994.  Although environmental 
compliance  costs are substantial, the Company has no reason to believe such 
costs vary significantly from similar costs incurred by other companies 
engaged in similar businesses.

In addition to the various federal, state and local environmental laws and 
regulations governing its operations and products, the Company (as well as 
its competitors) is required to incur expenses for remedial actions at 
various facilities and waste disposal sites.  An obligation to take such 
action may result from current laws, such as the federal Superfund law, or 
the issuance of new regulations, or as the result of accidental leaks or 
spills in the ordinary course of business.  In addition, an obligation may 
arise when a facility is closed or sold.  These expenditures most often 
relate to facilities and sites where past operations followed practices 
and procedures that were considered acceptable under then-existing 
regulations, but will now require investigatory and/or remedial work to 
ensure sufficient protection to the environment.

Although there are no currently known liabilities that might have a material 
effect on the Company's consolidated net assets, the Environmental Protection 
Agency ("EPA") has designated Modine as a potentially responsible party 
("PRP") for remediation of five hazardous waste sites.  Under the federal 
Superfund law, joint and several liability is imposed on all owners, operators 
and generators involved at the designated sites.  However, because of Modine's 
extremely limited involvement as a generator of hazardous waste, it is 
unlikely Modine would be required to make a material financial contribution 
for remediation.  At two of these sites, no evidence exists to establish that 
Modine ever disposed of its hazardous wastes there; at the remaining three
sites, Modine's involvement is as a de minimis PRP (potentially responsible 
                                    ----------
party), having less than a one percent share of the wastes disposed.

Five of the Company's manufacturing facilities currently have been identified 
as requiring soil and/or water remediation.  Because of the joint and several 
liability of former landowners, contractual obligations, and certain state 
programs that provide for partial reimbursement of certain remediation costs, 
it is unlikely these remediation efforts will have a material effect on
the Company's consolidated financial condition.

The 1990 amendments to the Clean Air Act require a significant increase in 
capital equipment expenditures over the next decade.  For the fiscal year 
ending March 31, 1995 capital expenditures and expenses were $1,918,500.  
These environmental expenditures include capital outlays to retrofit existing 
facilities, as well as those associated with new facilities and other 
compliance costs.  The expenditures relate mostly to air and water quality
projects and site clean-up activities at the Company's facilities.

In fiscal 1995-96 approximately $2,000,000 may be invested in air and water 
pollution control equipment, process changes, underground tank modifications 
and hazardous waste minimization equipment and programs in order to comply 
with existing and new federal, state and local environmental laws and 
regulations.  Operating expenses of some facilities may be increased 
because of such equipment but the competitive position of the Company is not
expected to change materially.
<PAGE>
Employees
- ---------

The number of persons employed by the Company at March 31, 1995,
was approximately 7,600.

Seasonal Nature of Business
- ---------------------------

In recent years the Company's business has become more continuous and less 
seasonal.  However, a degree of seasonality may still be experienced since 
the Aftermarket, Commercial Products, and Heating Divisions are affected by 
weather patterns, constructions starts, and other factors.  Sales to original 
equipment manufacturers are dependent upon the demand for new vehicles and
equipment.  The following quarterly net sales detail for the past five years 
illustrates the degree of fluctuation: 

Fiscal Year                                                         Fiscal
  Ended              First       Second      Third       Fourth      Year
 March 31           Quarter     Quarter     Quarter     Quarter      Total
- -----------         -------     -------     -------     -------     ------
                                ($ In Thousands)

 1995               $208,436   $221,760   $240,505     $242,309    $913,010
 1994                147,171    156,964    172,351      193,067     669,553
 1993                133,817    144,603    146,591      145,828     570,839
 1992                125,879    132,702    130,805      137,194     526,580
 1991                114,351    118,608    126,483      122,540     481,982

Five-year           $145,931   $154,927   $163,347     $168,188    $632,393
average

Percent of             23%        24%        26%          27%        100%
Year

Working Capital Items
- ---------------------

The Company's products for the original equipment market are manufactured on 
an as ordered basis.  Therefore, large inventories of such products are not 
necessary, nor is the amount of products returned significant.  In the HVAC 
and aftermarket areas, due to the distribution systems and seasonal sales
programs, varying levels of finished goods inventory are necessary.  This 
inventory is spread throughout the distribution systems.  In these areas, 
in general, the industry and the Company make use of extended terms of 
payment for customers on a limited and/or seasonal basis.


ITEM 2.  PROPERTIES.
- ------   ----------

The Company's general offices, along with laboratory, experimental and 
tooling facilities, are maintained in Racine, Wisconsin.  Almost all of the 
Company's manufacturing and larger distribution centers are owned outright.  
A few manufacturing facilities and numerous regional sales and service 
centers, distribution centers and offices are occupied under various lease
arrangements.
<PAGE>
The Company's facilities, on a geographic basis, are as follows:

      Type of             North                   Asia/
      Facility            America     Europe      Pacific    Total
      --------            -------     ------      -------    -----
      
      Manufacturing        20           8                     28
      Distribution          4           1                      5
      Sales & Service
        Centers/Offices    13          15           1         29
      Joint Ventures                                1          1
                           --          --           -         --
      Total                37          24           2         63
      

Total square footage of the 63 facilities is approximately 6,250,100 square 
feet.

The Company currently uses its facilities for the purposes as noted above.

The Company's facilities, in general, are well maintained and conform to the 
sales, distribution, or manufacturing operations for which they are being
used, and their productive capacity is, from time to time, adjusted and 
expanded as necessitated by product market considerations and customer 
growth.

ITEM 3.  LEGAL PROCEEDINGS.
- ------   -----------------

In the normal course of business, the Company and its subsidiaries are named 
as defendants in various lawsuits and enforcement proceedings by private 
parties, the Occupational Safety and Health Administration, the Environmental 
Protection Agency, other governmental agencies, and others in which claims,
such as personal injury, property damage, or antitrust and trade regulation 
issues, are asserted against the Company.  While the outcome of these 
proceedings is uncertain, in the opinion of the Company's management and 
counsel, any liabilities that may result from such proceedings are not 
reasonably likely to have a material effect on the Company's liquidity, 
financial condition or results of operations.  Many of the pending damage 
claims are covered by insurance and, in addition, the Company from time to
time establishes reserves for uninsured liabilities.

     The Mitsubishi and Showa Litigation
     -----------------------------------

In November, 1991, the Company filed a lawsuit in the Federal District Court 
in Milwaukee, Wisconsin against Mitsubishi Motor Sales of America, Inc. and 
Showa Aluminum Corporation, alleging infringement of the Company's Patent 
No. 4,998,580 on parallel-flow air-conditioning condensers.  The suit seeks 
an injunction to prohibit continued infringement and accounting for damages, 
a trebling of such damages for willful infringement, and reimbursement of 
attorneys' fees.  In December of 1991, the Company submitted a complaint to 
the U. S. International Trade Commission (ITC) requesting that the ITC ban 
the import and sale of parallel-flow air-conditioning condensers and systems 
or vehicles that contain them, which are the subject of the aforementioned 
<PAGE>
lawsuit.  In July, 1993, the ITC reversed an earlier ruling by a hearing 
officer and upheld, as valid and enforceable, the Company's 4,998,580 patent 
on parallel-flow air-conditioning condensers.  The ITC also ruled that 
specific condensers from the two Japanese companies did not infringe the
Company's patent.  Each of the parties appealed to the U.S. Court of Appeals 
for the Federal Circuit the portion of the ITC opinion adverse to them.  In 
July of 1994, Showa filed a lawsuit against the Company in the Federal 
District Court in Columbus, Ohio alleging infringement by the Company of 
Showa's patents pertaining to double circuit condensers and baffles therefor 
(In June, 1995, the Company filed a motion for partial summary judgment 
against such lawsuit).  In December of 1994, the Company filed another 
lawsuit against Mitsubishi Motor Sales of America, Inc. and Showa Aluminum 
Corporation in the Federal District Court in Milwaukee, Wisconsin pertaining 
to the Company's newly-issued Patent No. 5,372,188 also pertaining to 
parallel-flow air-conditioning condensers.  All legal and court costs 
associated with these cases have been expensed as they were incurred.


     The McHenry EPA Litigation
     --------------------------

In June 1991, the U.S. Department of Justice, acting at the request of 
the federal Environmental Protection Agency (EPA), filed suit against 
the Company in the U.S. District Court for the Northern District of 
Illinois. The complaint alleged violations of the federal Clean Water 
Act at a manufacturing facility owned by the Company in McHenry, Illinois. 
The alleged violations consisted of effluent discharges in excess of 
permitted amounts and noncompliance with reporting and monitoring 
requirements.  Settlement negotiations have resulted in an agreement 
whereby the Company has paid a fine of $750,000 and agreed to change the
effluent discharge system. Full reserves were established in fiscal 1993 
for the fine and the $1,300,000 necessary for pond sludge removal. All 
legal and court costs associated with the case have been expensed as they 
were incurred.

Other previously reported legal proceedings have been settled or the issues 
resolved so as to not merit further reporting. 


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

Omitted as not applicable.

<PAGE>
                             PART II
                             -------

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

The Company's Common Stock is quoted on the National Association of Securities
Dealers' Automated Quotation system ("NASDAQ") as a National Market issue.  
The Company's trading symbol is "MODI."  The table below shows the range of 
high and low bid information for the Company's Common Stock for fiscal years 
1994-95 and 1993-94.  As of April 1, 1995, shareholders of record numbered 
approximately 4,046; it is estimated that beneficial owners numbered at 
least 12,000.

                     1994-95*                          1993-94*
- ---------------------------------------------------------------------------

Quarter        High    Low    Dividends       High    Low     Dividends

First        $30.00   $23.75   $.13         $22.75   $19.50    $.115
Second        29.00    24.75    .13          23.75    19.75     .115
Third         31.25    25.25    .13          30.25    22.50     .115
Fourth        34.75    27.00    .13          31.25    24.75     .115
                               ----                            -----    
   TOTAL                       $.52                            $.460
- ---------------------------------------------------------------------------

* Adjusted for stock splits and stock dividends.

Certain of the Company's loan agreements limit the use of retained earnings 
for the payment of cash dividends and the acquisition of treasury stock.  
Under the most restrictive, $100,393,000 was available for these purposes 
at March 31, 1995.  (These restricted payments may not exceed $30,000,000
in any fiscal year.)  In October 1986, the Company adopted a shareholder 
rights plan and issued one right for each share of common stock.  The rights 
are not currently exercisable but will become exercisable 10 days after a 
shareholder has acquired 20 percent or more, or commenced a tender or 
exchange offer for 30 percent or more, of the Company's common stock.  
Each right will initially entitle the holder to purchase a unit of 1/100
Preferred Series A Participating Stock at $21.25 per unit.  However, in the 
event of certain mergers, sales of assets, or self-dealing transactions 
involving a 20 percent or more shareholder, each right not owned by such 
20 percent or more shareholder will be modified so that it will then be 
exercisable for common stock having a market value of twice the exercise
price of the right.  The rights are redeemable in whole by the Company, at 
a price of $.0125 per right, at any time before 20 percent or more of the 
Company's common stock has been acquired.  On January 18, 1995, the Board 
of Directors of the Company authorized the amendment of the Rights Agreement 
by extending the final expiration date of the Rights from October 27, 1996 
to October 27, 2006.  Accordingly, the Rights expire on October 27, 2006, 
unless previously redeemed.

<PAGE>
ITEM 6.  SELECTED FINANCIAL DATA.
- ------   -----------------------

                                        Fiscal Year ended March 31
                        -----------------------------------------------------
                           1995      1994         1993        1992      1991

Sales (in thousands)    $913,010  $669,553     $570,839    $526,580  $481,982
Net earnings (in
  thousands)              68,442    43,990***    19,987**    28,019    30,472
Total assets (in
  thousands)             590,187   509,981      405,187     383,475   398,248
Long-term debt (in
  thousands)              62,220    77,646       52,350      74,295    88,071
Dividends per share*         .52       .46          .42         .38       .34
Net earnings per share*     2.24      1.44***       .66**       .93      1.02

*  Adjusted for stock splits and stock dividends.
** Includes recognition of an accounting change from the adoption of FAS 106,
   resulting in a one-time after-tax expense of $13,700,000, or $.46 per 
   share.
***Includes recognition of an accounting change from the adoption of FAS 109,
   resulting in a one-time after-tax benefit of $899,000, or $.03 per share.


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

Certain information required hereunder is incorporated by reference from the 
Company's 1994-95 Annual Report to Shareholders, pages 4, 7, 8, 11, 12, 14, 
15, 16, and 18, attached as Exhibit 13.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
- ------   -------------------------------------------

The report of Coopers & Lybrand dated May 1, 1995, the Consolidated 
Statements of Earnings, and the related Consolidated Balance Sheets, Cash 
Flows, Shareholders' Investment, and Notes to Consolidated Financial 
Statements, appearing on pages 15, 17, 19, 20, and 21-29 of the Company's 
1994-95 Annual Report to Shareholders are incorporated herein by reference.  
With the exception of the aforementioned information, no other data appearing 
in the 1994-95 Annual Report to Shareholders is deemed to be filed as part of 
this Annual Report on Form 10-K.  Individual financial statements of the 
Registrant are omitted because the Registrant is primarily an operating 
company, and the subsidiaries included in the consolidated financial 
statements are wholly-owned.

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

There were no disagreements on accounting or financial disclosures between 
the Company and its auditors.
<PAGE>
                            PART III

ITEMS 10 and 11.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT;    
- ---------------    ---------------------------------------------------
                   EXECUTIVE COMPENSATION.
                   ----------------------

The information about directors and executive officers and executive 
compensation on pages 2 - 4 and pages 8, 9, 12, and 13, of the Company's 
definitive Proxy Statement dated June 9, 1995 under the headings "Election 
of Directors", "Nominees to be Elected," "Directors Continuing in Service," 
and "Executive Compensation" attached to this report is incorporated herein 
by reference, but excluding the Officer Nomination and Compensation Committee 
Report on Executive Compensation and the Performance Graph on pages 10 - 12.

                Executive Officers of Registrant

                                                                      Officer
   Name              Age              Position                         Since
   ----              ---              --------                        ------

R. T. Savage          56     President and Chief Executive Officer      1981
D. R. Johnson         53     Executive Vice President, Operations       1988
W. E. Pavlick         61     Senior Vice President, General Counsel
                               and Secretary                            1979
V. S. Frangopoulos    59     Group Vice President, Off-Highway 
                               Products                                 1981
M. G. Baker           55     Group Vice President, Distributed
                               Products                                 1987
L. D. Howard          51     Vice President and General Manager,
                               Modine Europe                            1991
D. B. Rayburn         47     Group Vice President, Highway Products     1991
J. R. Dougall         59     Vice President and General Manager,
                               Heating Division                         1985
J. H. Firestone       57     Vice President, Quality & Environment      1990
J. J. Hankey          45     Vice President and General Manager,
                               Commercial Products Division             1992
R. L. Hetrick         53     Vice President, Human Resources            1989
R. W. Possehl         50     Vice President, Administration             1985
A. D. Reid            53     Vice President, Finance and Chief
                               Financial Officer                        1985
Z. P. Saperstein      64     Vice President, Technical Services         1983
R. S. Bullmore        45     Corporate Controller                       1983
R. M. Gunnerson       46     Treasurer                                  1977
D. R. Zakos           41     Associate General Counsel and              
                               Assistant Secretary                      1985

There are no family relationships among the executive officers and directors. 
All of the above officers have been employed by Modine in various capacities 
during the last five years, except D. B. Rayburn and J. J. Hankey.  Mr. 
Rayburn joined the Company on February 18, 1991.  Mr. Rayburn was Director 
of Manufacturing for the Off-Highway Product and Drive Line Division of 
Rockwell International Corporation, a manufacturer of military aircraft
and aerospace products, components for heavy duty highway and off-highway 
vehicles and automobiles, high speed printing presses and controllers for 
factory automation.  Mr. Hankey joined the Company on October 18, 1990 at 
the time of Modine's acquisition of the Heat Transfer Division of Sundstrand 
Corporation.  Mr. Hankey was Controller of the Heat Transfer Division, which
produces refrigeration and air conditioning coils, secondary heat exchangers 
<PAGE>
for high-efficiency residential furnaces, extruded copper tubing, and complex 
copper and aluminum tubular components.  There are no arrangements or 
understandings between any of the above officers and any other person pursuant 
to which he was elected an officer of Modine.  Officers are elected annually 
at the first meeting of the Board of Directors after the Annual Meeting of 
Shareholders.  Mr. Savage and Mr. Pavlick have employment agreements with the 
Company. 

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

The information relating to stock ownership on pages 5 - 7 of the Company's 
definitive Proxy Statement dated June 9, 1995 under the headings "Principal 
Shareholders and Share Ownership of Directors and Executive Officers, 
"Principal Shareholders," and "Securities Owned by Management" attached to 
this report is incorporated herein by reference.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
- -------  ----------------------------------------------

The information required by this item is incorporated by reference from the 
Company's definitive Proxy Statement dated June 9, 1995 on page 14 under the 
heading "Transactions" attached to this report.
<PAGE>
                              PART IV
                              -------

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

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

                                                                  Page in
                                                               Annual Report*
                                                               -------------

   (1)Financial Statements:

      Consolidated Statements of Earnings for the years ended
         March 31, 1995, 1994, and 1993                               15

      Consolidated Balance Sheets at March 31, 1995 and 1994          17

      Consolidated Statements of Cash Flows for the years 
         ended March 31, 1995, 1994, and 1993                         19

      Consolidated Statements of Shareholders' Investment
         for the years ended March 31, 1995, 1994,
         and 1993                                                     20

      Notes to Consolidated Financial Statements                    21 - 28

      Independent Auditors' Report                                    29

      * Incorporated by reference from the indicated pages of 
        the 1994-95 Annual Report to Shareholders

                                                                  Page in
                                                                 Form 10-K
                                                                 ---------
   (2)Financial Statement Schedules:                              

      Report of Independent Accountants on Financial Statement
         Schedules for the three years ended March 31, 1995           28

      Schedule II - Valuation and Qualifying Accounts for the
         years ended March 31, 1995, 1994 and 1993                   113

   (3)Consent of Independent Accountants                              95

   (4)Exhibit Index                                                   20

(b)All other schedules have been omitted as they are not applicable, 
not required, or because the required information is included in the 
financial statements.

<PAGE>
The following exhibits are attached for information only unless
specifically incorporated by reference in this Report:

Reference Number
per Item 601 of
Regulation S-K                                                        Page
- ----------------                                                      ----

     2            Not applicable.

  3(a)            Restated Articles of Incorporation (as amended)
                  (filed by reference to the Registrant's Annual
                  Report on Form 10-K for the fiscal year ended
                  March 31, 1994).

  3(b)            Restated By-Laws (as amended) (filed by
                  reference to the Registrant's Annual Report
                  on Form 10-K for the fiscal year ended
                  March 31, 1994).
                
  4(a)            Specimen Uniform Denomination Stock Certificate
                  of the Registrant (filed by reference to the
                  Registrant's Annual Report on Form 10-K for the
                  fiscal year ended March 31, 1993).

  4(b)            Rights Agreement dated as of October 16, 1986
                  between the Registrant and First Chicago Trust
                  Company of New York (Rights Agent) (filed by 
                  reference to the Registrant's Annual Report 
                  on Form 10-K for the fiscal year ended 
                  March 31, 1992).

  4(b)(i)         Rights Agreement Amendment No. 1 dated as of
                  January 18, 1995 between the Registrant and
                  First Chicago Trust Company of New York (Rights
                  Agent) (filed by reference to the exhibit
                  contained within the Registrant's Current 
                  Report on Form 8-K dated January 13, 1995.)

  4(b)(ii)        Rights Agreement Amendment No. 2 dated as of
                  January 18, 1995 between the Registrant and
                  First Chicago Trust Company of New York (Rights
                  Agent) (filed by reference to the exhibit
                  contained within the Registrant's Current 
                  Report on Form 8-K dated January 13, 1995.)

       NOTE:  The amount of long-term debt authorized under any
       ----
       instrument defining the rights of holders of long-term debt 
       of the Registrant, other than as noted above, does not exceed 
       ten percent of the total assets of the Registrant and its 
       subsidiaries on a consolidated basis.  Therefore, no such 
       instruments are required to be filed as exhibits to this 
       Form 10-K.  The Registrant agrees to furnish copies of such
       instruments to the Commission upon request.



     9            Not applicable.
<PAGE>
Reference Number
per Item 601 of
Regulation S-K                                                        Page
- ----------------                                                      ----

 10(a)            Director Emeritus Retirement Plan (effective 
                  April 1, 1992) (filed by reference to the 
                  Registrant's  Annual Report on Form 10-K for 
                  the fiscal year ended March 31, 1992).

 10(b)            1978 Incentive Stock Plan (as amended) (filed 
                  by reference to the Registrant's Annual Report 
                  on Form 10-K for the fiscal year ended March 31, 
                  1993).

 10(c)            Employment agreements between the Registrant 
                  and R. T. Savage and W. E. Pavlick (filed by 
                  reference to the Registrant's Annual Report on 
                  Form 10-K for the fiscal year ended March 31, 
                  1992).

 10(d)            1985 Incentive Stock Plan (as amended) (filed 
                  by reference to the Registrant's Annual Report 
                  on Form 10-K for the fiscal year ended March 31,
                  1992).

 10(e)            1985 Stock Option Plan for Non-Employee Directors
                  (as amended) (filed by reference to the 
                  Registrant's Annual Report on Form 10-K for the 
                  fiscal year ended March 31, 1994).

 10(f)            Pension and Disability Plan For Salaried Employees
                  of Modine Manufacturing Company (as amended)
                  (filed by reference to the Registrant's Annual
                  Report on Form 10-K for the fiscal year ended
                  March 31, 1994).

*10(g)            Executive Supplemental Retirement Plan
                  (as amended).                                        29

 10(h)            1989 Stock Award Plan [a part of the 1985
                  Incentive Stock Plan].

                  Note:  The 1989 Plan is not materially 
                  ----
                  different from the 1987 Stock Award Plan 
                  filed with the Registrant's Annual Report 
                  on Form 10-K for the fiscal year 1993. 

 10(i)            Modine Manufacturing Company Executive
                  Supplemental Stock Plan (as amended) (filed 
                  by reference to the Registrant's Annual Report 
                  on Form 10-K for the fiscal year ended March 31, 
                  1994).

 10(j)            Director Emeritus Agreements between the
                  Registrant and Neal D. Crane and Bernard H. 
                  Regenburg (filed by reference to the Registrant's 
<PAGE>
Reference Number
per Item 601 of
Regulation S-K                                                        Page
- ----------------                                                      ----

                  Annual Report on Form 10-K for the fiscal year 
                  ended March 31, 1992).

 10(k)            Trust agreement relating to Two Million Dollar
                  split life insurance policy by and among the 
                  Registrant, E. E. Richter and his spouse, and 
                  Marshall & Ilsley Trust Company as Trustee 
                  (filed by reference to the Registrant's Annual 
                  Report on Form 10-K for the fiscal year ended 
                  March 31, 1994).

 10(l)            1990 Stock Award Plan [a part of the 1985
                  Incentive Stock Plan].

                  Note:  The 1990 Plan is not materially different
                  ----
                  from the 1987 Stock Award Plan filed with the 
                  Registrant's Annual Report on Form 10-K for the 
                  fiscal year 1993.

 10(m)           1991 Stock Award Plan [a part of the 1985
                 Incentive Stock Plan].

                 Note:  The 1991 Plan is not materially different
                 ----
                 from the 1987 Stock Award Plan filed with the 
                 Registrant's Annual Report on Form 10-K for the 
                 fiscal year 1993.

 10(n)           Consulting Agreement between the Registrant and
                 E. E. Richter (filed by reference to the
                 Registrant's Annual Report on Form 10-K for the 
                 fiscal year ended March 31, 1992).

 10(o)           1992 Stock Award Plan [a part of the 1985
                 Incentive Stock Plan].

                 Note:  The 1992 Plan is not materially different
                 ----
                 from the 1987 Stock Award Plan filed with the
                 Registrant's Annual Report on Form 10-K for the 
                 fiscal year 1993.

 10(p)           1993 Stock Award Plan [a part of the 1985
                 Incentive Stock Plan].

                 Note:  The 1993 Plan is not materially different
                 ----
                 from the 1987 Stock Award Plan filed with the
                 Registrant's Annual Report on Form 10-K for the 
                 fiscal year 1993.

 10(q)           1994 Stock Award Plan [a part of the 1985
                 Incentive Stock Plan].
<PAGE>
Reference Number
per Item 601 of
Regulation S-K                                                        Page
- ----------------                                                      ----

                 Note:  The 1994 Plan is not materially different
                 from the 1987 Stock Award Plan filed with the
                 Registrant's Annual Report on Form 10-K for the 
                 fiscal year 1993.

 10(r)           1994 Incentive Compensation Plan (filed by
                 reference to the exhibit contained within 
                 the Registrant's 1994 Proxy Statement dated 
                 June 10, 1994).

 10(s)           1994 Stock Option Plan for Non-Employee
                 Directors (filed by reference to the exhibit
                 contained within the Registrant's 1994 Proxy
                 Statement dated June 10, 1994).

*10(t)           1994 Stock Award Plan [a part of the 1994
                 Incentive Compensation Plan].                         34

*10(u)           1995 Stock Option Agreements (incentive and
                 non-qualified) [a part of the 1994
                 Incentive Compensation Plan].                         39

*10(v)           1995 Stock Option Agreement [a part of the
                 1994 Stock Option Plan for Non-Employee
                 Directors].                                           50

   *11           Statement re: computation of per share earnings.      56

    12           Not applicable.

   *13           1994-95 Annual Report to Shareholders.  Except 
                 for the portions of the Report expressly 
                 incorporated by reference, the Report is 
                 furnished solely for the information of the 
                 Commission and is not deemed "filed" as a 
                 part hereof.                                          57

    16           Not applicable.

    18           Not applicable.

   *21           List of subsidiaries of the Registrant.               93

    22           Not applicable.

   *23           Consent of independent certified public 
                 accountants.                                          95

    24           Not applicable.

   *27           Financial Data Schedule                               96

    28           Not applicable.
<PAGE>
Reference Number
per Item 601 of
Regulation S-K                                                        Page
- ----------------                                                      ----

   *99           Definitive Proxy Statement of the Registrant 
                 dated June 9, 1995.  Except for the portions 
                 of the Proxy Statement expressly incorporated 
                 by reference, the Proxy Statement is furnished 
                 solely for the information of the Commission         
                 and is not deemed "filed" as a part hereof.           97

  None           Appendix (filed pursuant to Item 304 of 
                 Regulation S-T).                                     114

         Note:  All Exhibits filed herewith are current to
         -----
         the end of the reporting period of the Form 10-K 
         (unless otherwise noted).

 * Filed herewith.


Current Reports on Form 8-K:
- ---------------------------

A Current Report on Form 8-K, dated January 18, 1995, was filed by the 
Company on January 23, 1995.  This report announced the amendment of 
the Rights Agreement (regarding certain Preferred Share Purchase Rights 
authorized as of October 15, 1986) by extending the final expiration of 
the Rights from October 27, 1996 to October 27,  2006.
<PAGE>
                           SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, the registrant has duly caused this report to be 
signed on its behalf by the undersigned, thereunto duly authorized.

                            Modine Manufacturing Company

Date:  June 21, 1995        By: R. T. SAVAGE
                               --------------------------------
                                R. T. Savage, President and
                                Chief Executive Officer

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

E. E. RICHTER                                   June 21, 1995
- -------------------------------------           -------------
E. E. Richter, Chairman and Director            Date

R. T. SAVAGE                                    June 21, 1995
- -------------------------------------           -------------
R. T. Savage, President, Chief                     Date
Executive Officer and Director

A. D. REID                                      June 21, 1995
- -------------------------------------           -------------
A. D. Reid, Vice President and                     Date
Chief Financial Officer

W. E. PAVLICK                                   June 21, 1995
- -------------------------------------           -------------
W. E. Pavlick, Senior Vice President,              Date
General Counsel and Secretary

R. J. DOYLE                                     June 21, 1995
- -------------------------------------           -------------
R. J. Doyle, Director                           Date

T. J. GUENDEL                                   June 21, 1995
- -------------------------------------           -------------
T. J. Guendel, Director                         Date

F. W. JONES                                     June 21, 1995
- -------------------------------------           -------------
F. W. Jones, Director                           Date 

D. J. KUESTER                                   June 21, 1995
- -------------------------------------           -------------
D. J. Kuester, Director                         Date

V. L. MARTIN                                    June 21, 1995
- -------------------------------------           -------------
V. L. Martin, Director                          Date
<PAGE>
G. L. NEALE                                     June 21, 1995
- -------------------------------------           -------------
G. L. Neale, Director                           Date

S. W. TISDALE                                   June 21, 1995
- -------------------------------------           -------------
S. W. Tisdale, Director                         Date

M. T. YONKER                                    June 21, 1995
- -------------------------------------           -------------
M. T. Yonker, Director                          Date
<PAGE>
Coopers
& Lybrand
                                
                REPORT OF INDEPENDENT ACCOUNTANTS



To the Shareholders and Board of Directors
Modine Manufacturing Company


Our report on the consolidated financial statements of Modine
Manufacturing Company and Subsidiaries has been incorporated by
reference in this Form 10-K from the 1995 annual report to
shareholders of Modine Manufacturing Company and Subsidiaries on
page 29 therein.  In connection with our audits of such financial
statements, we have also audited the related financial statement
schedules listed in the index on page 19 of this Form 10-K.

In our opinion, the financial statement schedules referred to
above, when considered in relation to the basic financial
statements taken as a whole, present fairly, in all material
respects, the information required to be included therein.



COOPERS & LYBRAND LLP

COOPERS & LYBRAND LLP

Chicago, Illinois
May 1, 1995
<PAGE>

                          EXHIBIT 10(g)
                                
                  MODINE MANUFACTURING COMPANY
                                
             EXECUTIVE SUPPLEMENTAL RETIREMENT PLAN
                                
                             PURPOSE
                             -------
                                
Modine Manufacturing Company (hereinafter called the "Company")
has adopted the MODINE PENSION AND DISABILITY PLAN FOR SALARIED
EMPLOYEES (hereinafter called the "Pension Plan"), and executed a
Trust Agreement to provide retirement benefits for its employees.
The Pension Plan and Trust is intended to meet requirements of
Section 401(a) and 501(a) of the Internal Revenue Code of 1954,
as amended.

The Pension Plan contains provisions placing limitations on the
maximum benefit which may be paid to a Participant in the Pension
Plan in accordance with Sections 401(a)(17) and 415 of the
Internal Revenue Code.

By resolution of November 14, 1979, the Board of Directors of the
Company determined that the maximum benefit limitations in the
Internal Revenue Code adversely affected the pension benefits of
eligible employees.  It therefore authorized the payment of
supplemental retirement benefits of such employees impacted by
these maximum benefit limitations.

As a formal expression on the intent of said resolution of the
Board of Directors, the Company hereby establishes an "Executive
Supplemental Retirement Plan" within the meaning of Sections
201(2), 301(a)(3), and 401(a)(1) of ERISA for a select group of
highly compensated employees, to be effective for any eligible
employee who terminates employment on or after November 14, 1979,
(hereinafter called the "Plan").

                            ARTICLE I
                  DEFINITIONS AND CONSTRUCTIONS
                  -----------------------------
                                
Section 1.1  Definitions:  Except as specified below or elsewhere
- -----------  -----------
in this Plan, the definitions of words and phrases appearing in
this Plan shall have the meanings as set forth in the Pension
Plan.  Where the following words and phrases appear in this Plan,
they shall have the respective meanings herein set forth, unless
the context clearly indicates to the contrary:

        (a)  Code:  The Internal Revenue Code as now in effect
             ----
             or hereafter amended.

        (b)  Committee:  The Plan Administrator consisting of
             ---------
             at least three officers of the Company who are
             appointed by the Officer Nomination and Compensation
             Committee of the Company, but who are not members of
             the Officer Nomination and Compensation Committee.
<PAGE>
        (c)  Effective Date:  November 14, 1979, the date on
             --------------
             which the provisions of this Plan became effective.

Section 1.2:  Except when otherwise indicated by the context,
- -----------
words in a masculine gender shall include the feminine and neuter
gender; the plural shall include the singular and the singular
shall include the plural.

Section 1.3:  Employment Rights:  Establishment of the Plan shall
- -----------   -----------------
not be construed to give any employee the right to be retained by
the Company or to any benefits not specifically provided by the Plan.

Section 1.4:  Severability:  In the event any provision of the
- -----------   ------------
Plan shall be held invalid or illegal for any reason, any illegality 
or invalidity shall not affect the remaining part of the Plan, but 
the Plan shall be construed and enforced as if the illegal or invalid 
provisions had never been inserted, and the Company shall have the 
privilege and opportunity to correct and remedy such questions of 
illegality or invalidity by amendment as provided in the Plan.

Section 1.5.  Applicable Law:  This Plan is fully exempt from Titles II,
- -----------   --------------
III, and IV of ERISA.  The Plan shall be governed and construed in 
accordance with Title I of ERISA and the laws of the State of Wisconsin.

                           ARTICLE II
                  PARTICIPATION AND ELIGIBILITY
                  -----------------------------

Section 2.1  Participation:  A Participant in the Pension Plan
- -----------  -------------
shall become a Participant in this Plan when any benefits payable
under the Pension Plan are reduced on account of the limitations
in Code Section 415 or Code Section 401(a)(17).

Section 2.2  Other Retirement Benefits:  Section 2.1 shall not
- -----------  -------------------------
preclude any Employee who has entered into an agreement with the
Company in which is provided other supplemental retirement
benefits from participating in this plan and receiving such other
supplemental retirement benefits; provided, however, that such
Employee shall not receive the same benefit twice.

                           ARTICLE III
               AMOUNT AND FORM OF BENEFIT PAYMENTS
               -----------------------------------
                                
Section 3.1  Amount of Benefits:  Benefits payable under the Plan
- -----------  ------------------
shall be equal to:

        (a)  The amount of benefits payable under the Pension
             Plan if the limitations in Code Section 415 and
             401(a)(17) were not applied, less
<PAGE>
        (b)  The amount of benefits payable under the Pension Plan.

Section 3.2  Form of Benefit Payments:  A Participant may elect
- -----------  ------------------------
the same manner of payment and optional benefits as are provided
in ARTICLE V of the Pension Plan, with the following exceptions:

        (a)  There is no joint and survivor pension payable to
             the spouse of any married Participant who dies before
             retiring from or otherwise leaving employment with the
             Company.

        (b)  The monthly benefit to a Participant under the
             Plan shall be a monthly benefit only for the life of
             the Participant unless the Participant, prior to his
             retirement (as defined in the Pension Plan) elects one
             of the other optional Forms of Benefit as provided by
             the Pension Plan.  An election of one optional form of
             benefit under the Pension Plan does not affect the
             right of the Participant to elect a different form of
             optional benefit under this Plan.

        (c)  Election of an optional form of benefit and
             designation of a surviving beneficiary shall be done in
             accordance with the rules set forth in the Pension
             Plan, except that any such election by a married
             Participant shall not require the written consent of
             his spouse.

        (d)  A Participant who is eligible to elect a lump-sum
             payment under the Pension Plan, may elect to have a
             lump-sum payment under this Plan.

        (e)  Benefits under this Plan shall commence or be paid
             at a time to be determined by the Committee, but not
             earlier than the Date of Determination under the
             Pension Plan and not later than twelve months after the
             Participant has terminated his employment with the
             Company.

        (f)  If the commencement of benefit payments or a lump-
             sum payment under this Plan occurs later than the
             commencement of benefit payments or a lump-sum payment
             under the Pension Plan, the amount of benefits under
             this Plan shall be calculated in accordance with
             Section 3.1 based upon the pension benefit as of the
             date of commencement of benefit payments or the lump-
             sum payment under this Plan (but not later than age 65).

Section 3.3  Forfeiture of Benefits:  Neither a Participant nor
- -----------  ----------------------
his beneficiary shall have any right to a benefit under this Plan
if the Committee or the Company determines that the Participant
engaged in a willful, deliberate, or gross act of commission or
omission which is injurious to the finances or reputation of the
Company.
<PAGE>
                           ARTICLE IV
                       GENERAL PROVISIONS
                       ------------------

Section 4.1  Plan Financing:  All benefits paid under this Plan
- -----------  --------------
shall be paid from the general assets of the Company.  Such
amounts shall be reflected on the accounting records of the
Company but shall not be construed to create or require the
creation of a trust, custodial, or escrow account.  No Employee
or Participant shall have any right, title or interest whatever
in or to any investment reserves, accounts, or funds that the
Company may purchase, establish, or accumulate to aid in
providing benefits under this Plan.  Nothing contained in this
Plan, and no action taken pursuant to its provisions, shall
create a trust or fiduciary relationship of any kind between the
Company and the Employee or any other person.  Neither an
Employee or any beneficiary of an Employee shall acquire any
interest greater than that of an unsecured creditor.

Section 4.2  Administration:  This plan shall be administered by
- -----------  --------------
the Committee.  The Committee shall have, to the extent
appropriate, the same powers, rights, duties and obligations with
respect to this Plan as it would have if it were charged with the
duties of the Board of Administration under the Pension Plan.

Section 4.3  Amendment and Termination:  The Company reserves the
- -----------  -------------------------
right to amend this Plan from time to time and reserves the right
to terminate the Plan at any time, but any such amendment or
termination shall not have the effect of reducing or eliminating
any monthly benefit payable or accrued but not yet payable under
the terms of this Plan as of the date of the amendment or
termination.

Section 4.4  Action by the Company:  Any action required of or
- -----------  ---------------------
permitted by the Company under this Plan shall be by resolution
of the Officers Nomination and Compensation Committee of the
Company, the Board of Directors of the Company or any person or
persons authorized by resolution of the Officers Nomination and
Compensation Committee, or the Board of Directors including, but
not limited to, the Committee.

Section 4.5  Tax Liability:  The Company may withhold from any
- -----------  -------------
payment of benefits hereunder any taxes required to be withheld
in such sum as the Company may reasonably estimate to be
necessary to cover any taxes for which the Company may be liable
and which may be assessed with regard to such payment.

Section 4.6  Coordination with Pension Plan:  Provisions of the
- -----------  ------------------------------
Pension Plan, not specifically excluded or revised by this Plan,
may be applied by the Committee or the Company in determining the
rights and obligations, and any limitations thereon, under this
Plan.
<PAGE>

IN WITNESS WHEREOF, MODINE MANUFACTURING COMPANY has caused this
instrument to be executed by its duly authorized officers, this
16th day of July, 1987.


                                MODINE MANUFACTURING COMPANY



                                By:   /s/FRANK W. JONES
                                      ----------------------------
                                Title: Executive V.P.
                                      ----------------------------
ATTEST:


s/W. E. PAVLICK
- ------------------
Secretary
<PAGE>
                     EXHIBIT 10(G) continued
                                
                  MODINE MANUFACTURING COMPANY
             EXECUTIVE SUPPLEMENTAL RETIREMENT PLAN
                         FIRST AMENDMENT


WHEREAS, the Company established the Modine Manufacturing Company
Executive Supplemental Retirement Plan effective November 14, 1979, and

WHEREAS, it is the desire of the Company to amend such Plan as
hereinafter set forth.

NOW, THEREFORE, the Company does hereby adopt the First Amendment
to the Modine Manufacturing Company Executive Supplemental
Retirement Plan to be effective as of October 1, 1994.

Section 3.2(d), is amended to read as follows in its entirety:

     (d)  A Participant, upon his retirement, may elect a one-
          time lump-sum payment of his benefit under this Plan,
          whether or not he is eligible to elect a lump-sum
          payment under the Pension Plan.

Except as expressly amended herein, the Modine Manufacturing
Company Executive Supplemental Retirement Plan shall remain in
full force and effect.

IN WITNESS WHEREOF, the parties hereto have executed this First
Amendment of the Modine Manufacturing Company Executive
Supplemental Retirement Plan, this 19th day of October, 1994.


                              MODINE MANUFACTURING COMPANY


                              By:/s/R. T. SAVAGE
                                 ----------------------------

ATTEST:


/s/W. E. PAVLICK
- ----------------
<PAGE>
                          EXHIBIT 10(t)
                                
                        STOCK AWARD PLAN

                                

     1.   PURPOSES OF PLAN.  The purposes of the Stock Award Plan

of Modine Manufacturing Company ("Modine") are as follows:



     A.   To further the growth, success and interest of the

          Company and its stockholders by enabling key managerial

          employees of the Company, who have responsibility for

          the administration of the affairs of the Company, to

          acquire shares of Modine Common Stock under the terms

          and conditions and in the manner contemplated by this

          Plan, thereby increasing their personal involvement in

          the fortunes of the Company; and

     

     B.   To enable the Company to obtain and retain the services

          of desirable key managerial employees by providing such

          employees with an opportunity to become owners of

          Modine Common Stock under the terms and conditions and

          in the manner contemplated by this Plan.



The term "Company" as used herein shall mean Modine and its

majority owned subsidiaries, including subsidiaries which may be

created or acquired during the period of this Plan.



   2.   ADMINISTRATION OF PLAN.  This Plan shall be administered

by the Officer Nomination and Compensation Stock Option Committee

consisting of two three or more directors appointed by of the

Board of Directors of Modine, none of whom shall be employees of
<PAGE>
the Company.  The Committee shall interpret the Plan and to the

extent and in the manner contemplated herein it shall exercise

the discretion granted to it as to the determination of who shall

participate in the Plan, and how many shares shall be awarded to

each participant.  The Committee shall issue from time to time

such rules and interpretations as in its judgment are necessary

or appropriate in order to effectively administer the Plan.



     3.   ELIGIBLE EMPLOYEES.  Employees including officers of

the Company who the Committee determines have and exercise

management functions and responsibilities shall be eligible for

participation under the Plan.  However, no member of the Board of

Directors of the Company shall be eligible to participate under

the Plan unless such member he is also an employee of the

Company, and no member of the Committee shall be eligible to

participate under the Plan.



     4.   SHARES SUBJECT TO PLAN.  The Board of Directors and the

shareholders of the Company in July 1994 1985 approved a broad

Incentive Compensation Stock Plan providing for an aggregate of

3,000,000 1,250,000 shares of the Common Stock, $0.625 par value

of Modine for various plans adopted by the Board of Directors

under such authority.  The 1994 Incentive Compensation Stock Plan

permitted the use of either newly-issued shares, authorized but

heretofore unissued shares, or shares reacquired by the Company,

including shares purchased on the open market.   Inasmuch as the

shares of this Plan are awarded to employees without cost,

Wisconsin State law requires that heretofore unissued shares may

not be used but only those shares reacquired by the Company.  If
<PAGE>
shares issued pursuant hereto shall have been forfeited and

returned to Modine in connection with the restrictions imposed

upon such shares pursuant to this Plan, such forfeited shares

again shall become available for issuance under the Plan prior to

termination of the Plan.



     5.   RESTRICTIONS.  All shares awarded pursuant to this Plan

shall be subject to the following restrictions:



     (a)  The shares may not be sold or otherwise alienated or

          hypothecated as long as they are subject to forfeiture

          provided in this Section 5.

     

     (b)  In the event of termination with the Company of a

          participant prior to the beginning of the third year

          after shares are awarded to him hereunder, if such

          termination is for any reason other than normal

          retirement, death, total disability or early retirement

          with the consent of Modine's Board of Directors or the

          Committee, the shares shall be forfeited and returned

          to the Company; and if such employment so terminates

          for any reason other than those described above more

          than two (2) years after but prior to the beginning of

          the seventh (7) year after the granting of such stock

          awards, the shares which are at the date of such

          termination of employment still subject to the

          restrictions imposed hereunder shall be forfeited and

          returned to the Company.

     
<PAGE>
     (c)  In the event a participant who has been awarded shares

          hereunder terminates his employment with the Company

          because of normal retirement, death, total disability

          or early retirement with the consent of Modine's Board

          of Directors or of the Committee, the shares so awarded

          shall not be subject to forfeit and shall vest with the

          employee, or his  the employee's designated legal

          representative in the event of death.  In the event a

          participant is subject to a qualified domestic

          relations order, the shares so awarded and to which the

          participant is otherwise entitled under the terms of

          this Plan shall vest with such person as designated by

          the qualified domestic relations order.

     

     (d)  Except as otherwise provided above, the restrictions

          imposed upon shares awarded to each participant

          hereunder shall be removed as to one-fifth of the

          aggregate number of shares awarded to him the

          participant at one time upon the expiration of each of

          the second, third, fourth, fifth, and sixth years after

          his the award of such shares hereunder.

     

     (e)  In the event at any time the Company is dissolved or is

          a party to a merger or consolidation in which the

          Company is not the surviving corporation, the

          restrictions provided in this Section 5 shall

          automatically cease as of the effective date of such

          dissolution, merger or consolidation, as the case may be.

     
<PAGE>
     (f)  Notwithstanding any other terms or conditions contained in 
     
          this Plan, the restrictions provided in this Section 5 shall 
          
          automatically cease in the event of a voluntary or involuntary 
          
          termination with the Company of a participant for any reason 
          
          within a two-year period after the occurrence of a Pre-Condition 
          
          described below in this subparagraph:

     

          "Pre-Condition" means that a person (as defined in

          Section 13(d) and 14(d)(2) of the Securities Exchange

          Act of 1934, as amended), or a corporation or other

          entity controlled by the person, has

               (i)  merged or consolidated with the Company,

              (ii)  acquired substantially all of the assets of

                    the Company, or

             (iii)  acquired securities of the Company having

                    at least 20% of the combined voting power

                    of the Company's then outstanding securities,

          except in the case of a merger of another entity with

          the Company where the Company is the surviving corporation, 
          
          the merger solely involved an acquisition by the Company of 
          
          another business entity in which the Company issued its 
          
          authorized but unissued or treasury stock to stockholders 
          
          of the acquired entity, and over 80% of the combined voting 
          
          power of the Company's stock after the merger is owned of 
          
          record by stockholders of the Company prior to the merger.



     6.   OTHER RESTRICTIONS.  The Committee may impose such

other restrictions on any shares awarded pursuant to the Plan as

it may deem advisable, including, without limitation,
<PAGE>
restrictions under the Securities Act of 1933 or the Securities

Exchange Act of 1934, as amended, under the requirements of any

stock exchange or any over-the-counter securities trading market

upon which such share or shares of the same class are then listed

and under any blue sky or securities laws applicable to such shares.



     7.   ESCROW OR LEGEND.  In order to enforce the restrictions

imposed upon shares issued hereunder, the Committee may require

any participant to enter into an Escrow Agreement providing that

the certificates representing shares issued pursuant to this Plan

shall remain in the physical custody of an escrow holder until

any or all of the restrictions imposed pursuant to this Plan have

terminated and the Committee may cause a legend or legends to be

placed on any certificates representing shares issued pursuant to

this Plan, which legend or legends shall make appropriate

reference to the restrictions imposed hereunder.



     8.   AMENDMENTS.  This Plan may be amended at any time by

the Board of Directors of Modine, provided that no such amendment

shall increase the maximum number of shares that may be issued

pursuant to the Plan except pursuant to Section 4 hereunder

without the further approval of the stockholders of Modine.



     9.   TERMINATION.  This Plan shall terminate and no further

shares shall be awarded or issued hereunder on January 16, 1995

July 19, 2004 or such earlier date as may be determined by the

Committee.  The termination of this Plan, however, shall not

affect any restrictions previously imposed on shares issued

pursuant to this Plan.
<PAGE>
                           EXHIBIT 10(u)

                                
                  MODINE MANUFACTURING COMPANY
                INCENTIVE STOCK OPTION AGREEMENT

    THIS INCENTIVE STOCK OPTION granted this         day of            , 
                                             --------      ------------
19     , by Modine Manufacturing Company, a Wisconsin corporation (the 
  -----
"Company"), to                        (the "Employee") under and pursuant 
              -----------------------
to the Company's 1994 Incentive Compensation Plan, as amended (the "Plan").

                           WITNESSETH:

    WHEREAS, the Committee of the Board of Directors, which is authorized 
to administer the Plan (the "Committee"), is of the opinion that the 
interests of the Company and its subsidiaries will be advanced by 
encouraging and enabling certain key employees of the Company and its 
ubsidiaries to acquire or increase their proprietary interest in the 
Company, thus providing them with a more direct stake in its welfare and
assuring a closer identification of their interests with those of
the Company; and

    WHEREAS, the Committee believes that the acquisition of such
an interest in the Company will stimulate the efforts of such
employees and strengthen their desire to remain with the Company
or one of its subsidiaries;

    NOW, THEREFORE, in consideration of the aforementioned, and
the covenants and agreements herein set forth, the Company grants
this option  (which is intended to qualify as an incentive stock
option within the meaning of Section 422A of the Internal Revenue
Code) to the Employee on the terms hereinafter expressed:

 1.  Option Grant.  The Company hereby grants to the Employee an
     option to purchase a total of              shares of Common
                                  -------------
     Stock of the Company at the option price of $          per
                                                  ---------
     share, being at least equal to 100% of the fair market value
     of such shares on the date hereof.

 2.  Time of Exercise; Exercise Limitation.  This option may be
     exercised (in the manner provided in paragraph 3 hereof) in
     whole or in part, from time to time after the date hereof,
     subject to the following limitations:

     (a)  Except for exercises under paragraph 5 below, this
          option may not be exercised for one year from the date
          when the Employee's present employment is first
          commenced.
     
     (b)  This option is intended to qualify as an incentive
          stock option so that the Employee may obtain
          preferential tax treatment and, consequently, certain
          limitations on disposition must be observed.  In order
<PAGE>
          to obtain preferential tax treatment, shares of capital
          stock transferred to the Employee pursuant to this
          Agreement may not be disposed of within twenty-four
          (24) months after the grant of such shares or twelve
          (12) months after exercise of such shares.
     
     (c)  If Employee is an officer of the Company subject to the
          reporting requirements of Section 16 of the Securities
          Exchange Act of 1934, this option may not be exercised
          by the Employee for six (6) months from the date of
          grant.
     
     (d)  This option may only be exercised, at any one time,
          exclusively in multiples of twenty-five (25) shares
          with a one hundred (100) share exercise minimum, except
          for the purchase of all shares then remaining subject
          to this option.
     
     (e)  This option may not be exercised beyond the shorter of:
     
            (i) ten (10) years from the date hereof;
          
           (ii) after an Employee has been terminated for cause
                (such as dishonesty or negligence in performance
                of Employee's duties).  In such event the
                employee shall forfeit all unexercised options;
          
          (iii) three (3) years (except as provided in paragraph
                5) following termination of employment (if
                without cause) or retirement; provided, however,
                that this option must be exercised within ninety
                (90) days following termination of employment
                (if without cause) or retirement from the
                Company in order to obtain preferential tax
                treatment.
          
          In the event this option is not exercised in accordance
          with subparagraphs (i), (ii) or (iii) above, it shall
          be forfeited as an unexercised option.
     
     (f)  To the extent required by the Internal Revenue Code,
          the aggregate fair market value (determined at the time
          the option is granted) of the Common Stock for which
          incentive stock options are exercisable for the first
          time by an option holder during any calendar year
          (under all the plans of the Company) shall not exceed
          $100,000.  This limitation applies to Incentive Stock
          Options granted after 1986 only.  Incentive Stock
          Options exercisable for the first time in a calendar
          year that exceed the $100,000 annual limit are denied
          preferential tax treatment.

 3.  Exercise of Option.  This option may be exercised only by
     appropriate notice in writing delivered to the Secretary of
     the Company at 1500 DeKoven Avenue, Racine, Wis. 53403, and
     accompanied by:

    (a)  Check payable to the order of the Company, or Modine
         stock (the value of which shall be the fair market
<PAGE>
         value of the stock on the day preceding the exercise
         date), or a combination of Modine stock and cash, for
         the full purchase price of the shares purchased.

 4.  Nontransferability of Option.  This option is not
     transferable by the Employee otherwise than (a) by will or
     the laws of descent and distribution, or (b) pursuant to a
     qualified domestic relations order, and is exercisable,
     during the Employee's lifetime, only by the Employee or his
     legal representative.

 5.  Death or Disability of Employee.  If the Employee dies
     during the option period, this option may be exercised in
     whole or in part and from time to time, in the manner
     described in paragraph 3 hereof, by the Employee's estate or
     the person to whom the option passes by will or the laws of
     descent and distribution, but only within a period of (a)
     one year next succeeding the Employee's death, or (b) ten
     years from the date hereof, whichever period is shorter.  If
     the Employee becomes disabled during the option period, his
     option may be exercised in whole or in part and from time to
     time, in the manner described in paragraph 3 hereof, within
     one year of retirement or other termination of employment
     due to a determination of permanent and total disability;
     except that any options exercised after one year of
     retirement due to disability, but prior to expiration of
     three years following such retirement, will be denied
     preferential tax treatment.

 6.  Delivery of Certificates.  The Company shall issue and
     deliver certificates for stock purchased pursuant to an
     exercise of this option subject to the following
     limitations:

     (a) The Employee shall have no interest in any such shares
         until payment for said shares is made in accordance
         with paragraph 3 hereinabove.
     
     (b)  The Company shall not be required to issue or deliver
          any certificate for its Common Stock purchased upon the
          exercise of this option prior to the admission of such
          shares to listing on any stock exchange or any
          over-the-counter quotation system on which shares may
          at that time be listed.  In the event of the exercise
          of this option while the option class of stock is not
          so listed or admitted, the Company shall make prompt
          application for such listing or admission.  If any time
          during the option period the Company shall be advised
          by its counsel that the shares deliverable upon an
          exercise of the option are required to be registered
          under the Federal Securities Act of 1933 or any state
          securities law or that delivery of such shares must be
          accompanied or preceded by a prospectus, the Company
          will use its best efforts to effect such registration
          or provide such prospectus, but delivery of shares by
          the Company may be deferred until such registration is
          effected or such prospectus is available.
<PAGE>
7.   Adjustment Provisions.  In the event that there is any
     change in the number of issued shares of Common Stock of the
     Company without new consideration to the Company therefor,
     by reason of stock dividends, stock split-ups or like
     recapitalizations, the number of shares which may thereafter
     be purchased under this option shall be adjusted in the same
     proportion as said change in issued shares.  In such event,
     the per share purchase price specified in paragraph 1 above
     shall be adjusted so that the total consideration payable to
     the Company for the adjusted number of shares remaining
     subject to this option shall not be changed by reason of the
     adjustment in number of shares.

     If during the term of this option the Common Stock of the
     Company shall be combined or be changed into the same or
     another kind of stock of the Company or into securities of
     another corporation, whether through recapitalization,
     reorganization, sale, merger, consolidation, or by other
     means, the Company shall cause adequate provision to be made
     whereby the Employee thereafter will be entitled to receive,
     upon the due exercise of any then unexercised portion of
     this option, the securities which the Employee would have
     been entitled to receive for Common Stock acquired through
     exercise of such portion of the option (regardless of
     whether or to what extent the option would then have been
     exercisable) immediately prior to the effective date of such
     recapitalization, reorganization, sale, merger,
     consolidation, or similar transaction.  If appropriate, due
     adjustment shall be made in the per share or per unit price
     of the securities purchased on exercise of this option
     following said recapitalization, reorganization, sale,
     merger, consolidation, or similar transaction.

 8.  Effect on Other Benefits.  Neither this option, shares of
     stock issued upon its exercise, any excess of market value
     over option price, nor any other rights, benefits, values or
     interests resulting from the granting of this option shall
     be considered as compensation for purposes of any pension,
     profit sharing, retirement plan, insurance plan, investment
     or stock purchase plan, or any other employee benefit plan
     of the Company or any of its subsidiaries.

 9.  Fair Market Value.  For purposes hereof, "fair market value"
     shall equal the closing market price on the largest stock
     exchange or over-the-counter quotation system on which
     Modine Common Stock is traded on the date a determination is
     required to be made under the Plan or this Agreement, or if
     no stock is traded on that day then it shall equal the
     closing market price on the last preceding day on which such
     stock was traded on said exchange or system.

10.  Employee Not Deemed to be a Shareholder.  The Employee shall
     not be deemed to be a shareholder of the Company for any
     purposes with respect to any option granted hereunder except
     to the extent that such option shall have been exercised and
     a stock certificate issued therefor.

11.  No Right to Continued Employment.  Nothing in this Agreement
     or the Plan shall confer upon Employee any right to continue
<PAGE>
     in the employment of the Company or in any way affect the
     right of the Company to terminate Employee's employment at
     any time.

12.  Cancellation and Rescission of Stock Option.  The Committee
     may cancel this option at any time if Employee is not in
     compliance with all other applicable provisions of this
     option, the Plan, and with the following conditions:

     (a)  Employee shall not render services for any organization
          or engage directly or indirectly in any business which,
          in the judgment of the Committee, is or becomes
          competitive with the Company, or which organization or
          business, or the rendering of services to such
          organization or business, is or becomes otherwise
          prejudicial to or in conflict with the interests of the
          Company;
     
     (b)  Employee shall comply fully with applicable laws and
          government regulations and maintain high ethical
          standards.  Employee shall also comply with the
          Company's corporate policies, including, but not
          limited to, Policy No. G-2, Guideline for Business
          Conduct, and Policy No. G-3, Antitrust Compliance, and
          the Company's Agreement for Protection of Trade Secrets
          and Sales Data and for Assignment of Inventions.

     If Employee's employment has terminated, the judgment of the
     Committee shall be based on Employee's position and
     responsibilities while employed by the Company, Employee's
     post-employment responsibilities and position with the other
     organization or business, the extent of past, current and
     potential competition or conflict between the Company and
     the other organization or business, the effect on the
     Company's customers, suppliers and competitors of Employee's
     assuming the post-employment position, and such other
     considerations as are deemed relevant given the applicable
     facts and circumstances.  If Employee retires, he shall be
     free, however, to purchase as an investment or otherwise,
     stock or other securities of such organization or business
     so long as they are listed upon a recognized securities
     exchange or traded over-the-counter, and such investment
     does not represent a substantial investment to Employee or a
     greater than 10 percent equity interest in the organization
     or business.

     Failure to comply with the provisions of paragraph (a) or
     (b) of this Paragraph 13 prior to, or during the twenty-four
     (24) months after, any exercise pursuant to this option
     shall cause such exercise to be rescinded.  The Company
     shall notify Employee in writing of any such rescission
     within twenty-four (24) months after such exercise.  Within
     ten days after receiving such a notice from the Company,
     Employee shall pay to the Company the amount of any gain
     realized or payment received pertaining to the rescinded
     exercise of this option.  Such payment shall be made either
     in cash or by returning to the Company the number of shares
     of Common Stock that Employee received in connection with
     the rescinded exercise.
<PAGE>
13.  Grant Subject to 1994 Incentive Compensation Plan.  This
     award is subject to all the terms and conditions set forth
     in the 1994 Incentive Compensation Plan as amended which is
     hereby incorporated by reference and to all determinations
     of the Committee of the Board of Directors which is
     authorized to administer the Plan.  As a condition of
     granting the option herein granted, the Employee agrees, for
     himself and his personal representatives, that any
     requirement or interpretation, dispute, or disagreement
     which may arise under or as a result of or pursuant to this
     Agreement or the Plan shall be determined by the Committee
     in its sole discretion, and that any interpretation or
     determination by the Committee shall be final, binding and
     conclusive.

14.  Governing Law.  This Agreement shall be construed,
     administered and governed in all respects in accordance with
     the laws of the State of Wisconsin.

    IN WITNESS WHEREOF, the Company has caused this option to be
executed on the date first above written.

ATTEST:                          MODINE MANUFACTURING COMPANY


                                 By:
- -------------------------           ------------------------------------
W. E. Pavlick, Secretary            R. T. Savage
                                    President & Chief Executive Officer

                                    Accepted and Agreed To:


                                    -------------------------------------
                                    Employee
<PAGE>
                     EXHIBIT 10(u) continued


                  MODINE MANUFACTURING COMPANY
              NON-QUALIFIED STOCK OPTION AGREEMENT
                                

     THIS NON-QUALIFIED STOCK OPTION granted this        day of
                                                 -------
January, 19    by Modine Manufacturing Company, a Wisconsin
           ----
corporation (the "Company"), to                          , (the
                                -------------------------
"Employee") under and pursuant to the Company's 1994 Incentive
Compensation Plan (the "Plan"), as amended.

                           WITNESSETH:

     WHEREAS, The Committee of the Board of Directors, which is
authorized to administer the Plan (the "Committee"), is of the
opinion that the interests of the Company and its subsidiaries
will be advanced by encouraging and enabling certain key
employees of the Company and its subsidiaries to acquire or
increase their proprietary interest in the Company, thus
providing them with a more direct stake in its welfare and
assuring a closer identification of their interests with those of
the Company; and

     WHEREAS, the Committee believes that the acquisition of such
an interest in the Company will stimulate the efforts of such
employees and strengthen their desire to remain with the Company
or one of its subsidiaries;

     NOW, THEREFORE, in consideration of the aforementioned, and
the covenants and agreements herein set forth, the Company grants
its option to the Employee on the terms hereinafter expressed:

1.   Option Grant.  The Company hereby grants to the Employee an
     ------------
     option to purchase a total of             shares of Common
                                   -----------
     Stock of the Company at the option price of $           per
                                                  -----------
     share, being at least equal to 100% of the fair market value
     of such shares on the date hereof.

2.   Time of Exercise.  This option may be exercised (in the
     ----------------
     manner provided in paragraph 3 hereof) in whole or in part,
     from time to time after the date hereof, subject to the
     following limitations:

          (a) Except for exercise under paragraph 5 below, this
          option may not be exercised for one year from the date
          when the Employee's present employment with Modine
          first commenced.

          (b) If Employee is an officer of the Company subject to
          the reporting requirements of Section 16 of the
<PAGE>
          Securities Exchange Act of 1934, this option may not be
          exercised by the Employee for six (6) months from the
          date of grant.

          (c) Options may be exercised before the option period
          terminates without regard to the order of grant.

          (d) This option may only be exercised, at any one time,
          exclusively in multiples of twenty-five (25) shares
          with a one hundred (100) share exercise minimum, except
          for the purchase of all shares then remaining subject
          to this option.

     (e)  This option may not be exercised beyond the shorter of:
     
            (i) ten (10) years from the date hereof;
          
           (ii) after an Employee has been terminated for cause
                (such as dishonesty or negligence in performance
                of Employee's duties).  In such event the
                employee shall forfeit all unexercised options;
          
          (iii) three (3) years (except as provided in paragraph
                5) following termination of employment (if
                without cause) or retirement.
          
          In the event this option is not exercised in accordance
          with subparagraphs (i), (ii) or (iii) above, it shall
          be forfeited as an unexercised option.
          
3.   Exercise of Option.  This option may be exercised only by
     ------------------
     appropriate notice in writing delivered to the Secretary of
     the Company at 1500 DeKoven Avenue, Racine, Wis. 53403 and
     accompanied by:

     (a)  Check payable to the order of the Company, or Modine
          Stock (the value of which shall be the fair market
          value of the stock on the day preceding the exercise
          date), or a combination of Modine stock and cash, for
          the full purchase price of the shares purchased.

4.   Nontransferability of Option.  This option is not
     ----------------------------
     transferable by the Employee otherwise than (a) by will or
     the laws of descent and distribution, or (b) pursuant to a
     qualified domestic relations order, and is exercisable,
     during the Employee's lifetime, only by the Employee or his
     legal representative.

5.   Death of Employee.  If the Employee dies during the option 
     -----------------
     period, this option may be exercised in whole or in part and
     from time to time, in the manner described in paragraph 3
     hereof, by the Employee's estate or the person to whom the
     option passes by will or the laws of descent and
     distribution, but only within a period of (a) one year next
     succeeding the Employee's death, or (b) ten years from the
     date hereof, whichever period is shorter.
<PAGE>
6.   Delivery of Certificates.  The Company shall issue and
     ------------------------
     deliver certificates for stock purchased pursuant to an
     exercise of this option subject to the following
     limitations:
              
     (a)  The Employee shall have no interest in any such Shares
          until certificates for said Shares are issued.

     (b)  The Company shall not be required to issue or deliver
          any certificates for its Common Stock purchased upon
          the exercise of this option prior to the admission of
          such shares to listing on any stock exchange or any
          over-the-counter quotation system on which shares may
          at that time be listed.  In the event of the exercise
          of this option while the option class of stock is not
          so listed or admitted, the Company shall make prompt
          application for such listing or admission.  If any time
          during the option period the Company shall be advised
          by its counsel that the shares deliverable upon an
          exercise of the option are required to be registered
          under the Federal Securities Act of 1933 or any state
          securities law or that delivery of such shares must be
          accompanied or preceded by a prospectus, the Company
          will use its best efforts to effect such registration
          or provide such prospectus, but delivery of shares by
          the Company may be deferred until such registration is
          effected or such prospectus is available.

7.   Adjustment Provisions.  In the event that there is any
     ---------------------
     change in the number of issued shares of Common Stock of the
     Company without new consideration to the Company therefor,
     by reason of stock dividends, stock split-ups or like
     recapitalizations, the number of shares which may thereafter
     be purchased under this option shall be adjusted in the same
     proportion as said change in issued shares.   In such event,
     the per share purchase price specified in paragraph 1 above
     shall be adjusted so that the total consideration payable to
     the Company for the adjusted number of shares remaining
     subject to this option shall not be changed by reason of the
     adjustment in number of shares.

     If during the term of this option the Common Stock of the
     Company shall be combined or be changed into the same or
     another kind of stock of the Company or into securities of
     another corporation, whether through recapitalization,
     reorganization, sale, merger, consolidation, or by other
     means, the Company shall cause adequate provision to be made
     whereby the Employee thereafter will be entitled to receive,
     upon the due exercise of any then unexercised portion of
     this option, the securities which the Employee would have
     been entitled to receive for Common Stock acquired through
     exercise of such portion of the option (regardless of
     whether or to what extent the option would then have been
     exercisable) immediately prior to the effective date of such
     recapitalization, reorganization, sale, merger,
     consolidation, or similar transaction.  If appropriate, due
<PAGE>
     adjustment shall be made in the per share or per unit price
     to the securities purchased on exercise of this option
     following said recapitalization, sale, merger,
     consolidation, or similar transaction.

8.   Effect on Other Benefits.  Neither this option, shares of
     ------------------------
     stock issued upon its exercise, any excess of market value
     over option price, nor any other rights, benefits, values or
     interests resulting from the granting of this option shall
     be considered as compensation for purposes of any pension,
     profit sharing, retirement plan, insurance plan, investment
     or stock purchase plan, or any other employee benefit plan
     of the Company or any of its subsidiaries.

9.   Fair Market Value.  For purposes hereof, "fair market value"
     -----------------
     shall equal the closing market price on the largest stock
     exchange or over-the-counter quotation system on which
     Modine Common Stock is traded on the date a determination is
     required to be made under the Plan or this Agreement, or if
     no stock is traded on that day then it shall equal the
     closing market price on the last preceding day on which such
     stock was traded on said exchange or system.

10.  Employee Not Deemed to be a Shareholder.   The Employee
     ---------------------------------------
     shall not be deemed to be a shareholder of the Company for
     any purposes with respect to any option granted hereunder
     except to the extent that such option shall have been
     exercised and a stock certificate issued therefor.

11.  No Right to Continued Employment.  Nothing in this Agreement
     --------------------------------
     or the Plan shall confer upon Employee any right to continue
     in the employment of the Company or in any way effect the
     right of the Company to terminate Employee's employment at
     any time.

12.  Cancellation and Rescission of Stock Option.  The Committee
     -------------------------------------------
     may cancel this option at any time if Employee is not in
     compliance with all other applicable provisions of this
     option, the Plan, and with the following conditions:

     (a)  Employee shall not render services for any organization
          or engage directly or indirectly in any business which,
          in the judgment of the Committee, is or becomes
          competitive with the Company, or which organization or
          business, or the rendering of services to such
          organization or business, is or becomes otherwise
          prejudicial to or in conflict with the interests of the
          Company;

     (b)  Employee shall comply fully with applicable laws and
          government regulations and maintain high ethical
          standards.  Employee shall also comply with the
          Company's corporate policies, including, but not
          limited to, Policy No. G-2, Guideline for Business
<PAGE>
          Conduct, and Policy No. G-3, Antitrust Compliance, and
          the Company's Agreement for Assignment of Inventions.

     If Employee's employment has terminated, the judgment of the
     Committee shall be based on Employee's position and
     responsibilities while employed by the Company, Employee's
     post-employment responsibilities and position with the other
     organization or business, the extent of past, current and
     potential competition or conflict between the Company and
     the other organization or business, the effect on the
     Company's customers, suppliers and competitors of Employee's
     assuming the post-employment position, and such other
     considerations as are deemed relevant given the applicable
     facts and circumstances.  If Employee retires, he shall be
     free, however, to purchase as an investment or otherwise,
     stock or other securities of such organization or business
     so long as they are listed upon a recognized securities
     exchange or traded over-the-counter, and such investment
     does not represent a substantial investment to Employee or a
     greater than 10 percent equity interest in the organization
     or business.

     Failure to comply with the provisions of paragraph (a) or
     (b) of this Paragraph 12 prior to, or during the twenty-four
     (24) months after, any exercise pursuant to this option
     shall cause such exercise to be rescinded.  The Company
     shall notify Employee in writing of any such rescission
     within twenty-four (24) months after such exercise.  Within
     ten days after receiving such a notice from the Company,
     Employee shall pay to the Company the amount of any gain
     realized or payment received pertaining to the rescinded
     exercise of this option.  Such payment shall be made either
     in cash or by returning to the Company the number of shares
     of Common Stock that Employee received in connection with
     the rescinded exercise.

13.  Grant Subject to 1994 Incentive Compensation Plan.  This
     -------------------------------------------------
     award is subject to all the terms and conditions set forth
     in the 1994 Incentive Compensation Plan which is hereby
     incorporated by reference and to all determinations of the
     Committee of the Board of Directors which is authorized to
     administer the Plan.  As a condition of granting the option
     herein granted, the Employee agrees, for himself and his
     personal representatives, that any requirement or
     interpretation, dispute, or disagreement which may arise
     under or as a result of or pursuant to this Agreement or the
     Plan shall be determined by the Committee in its sole
     discretion, and that any interpretation or determination by
     the Committee shall be final, binding and conclusive.

14.  Governing Law.  This Agreement shall be construed,
     -------------
     administered and governed in all respects in accordance with
     the laws of the State of Wisconsin.
<PAGE>
     IN WITNESS WHEREOF, the Company has caused this option to be
executed on the date first above written.


ATTEST:                                  MODINE MANUFACTURING COMPANY


                                         By:
- -----------------------------               ---------------------------
W. E. Pavlick, Secretary                     R. T. Savage, President and
                                             Chief Executive Officer


                                             Accepted and Agreed To:


                                         ---------------------------------
                                             Employee

<PAGE>
                          EXHIBIT 10(v)

                                
                                
                  MODINE MANUFACTURING COMPANY
                  ----------------------------
                DIRECTOR'S STOCK OPTION AGREEMENT
                ---------------------------------

     THIS DIRECTOR'S STOCK OPTION granted this          day of
                                              ---------        -----------,

199   , by Modine Manufacturing Company, a Wisconsin corporation (the 
   ---

"Company"), to                   (the "Director") under and pursuant to 
              ------------------

the Company's 1994 Stock Option Plan For Non-Employee Directors (the 

"Directors' Plan").



                           WITNESSETH:

     WHEREAS, the Board of Directors is of the opinion that the

interests of the Company will be advanced by encouraging and

enabling the non-employee directors of the Company to acquire or

increase their proprietary interest in the Company; and



     WHEREAS, the Board of Directors believes that the

acquisition of such an interest will assist the Company in its

efforts to attract and retain well qualified individuals to serve

as its directors;



     NOW, THEREFORE, in consideration of the aforementioned, and

the covenants and agreements herein set forth, the Company grants

this option to the Director on the terms hereinafter expressed:


<PAGE>
 1. Option Grant.  The Company hereby grants to the Director an
    ------------

    option to purchase a total of             shares of Common
                                 -------------

    Stock of the Company at the option price of $
                                                 ----------
    
    per share, being at least equal to 100% of the fair market

    value of such shares on the date hereof.



 2.  Time of Exercise.   This option may be exercised (in the
     ----------------

     manner provided in paragraph 3 hereof) in whole or in part,

     from time to time after the date hereof; provided, however,

     that this option may not be exercised beyond the shorter of:

        

     (a)  ten (10) years from the date hereof;



     (b)  after the Director has been removed for cause, in which 
     
          event the Director shall forfeit all unexercised options;



     (c)  except as provided in paragraphs 2(d) or 5, after

          expiration of 90 days following the Director's

          resignation from the Board of Directors or failure to

          be re-elected to the Board of Directors by the

          shareholders,; or



     (d)  after expiration of 3 years following the

          Director's retirement pursuant to the Company's

          Director Emeritus Retirement Plan;



     after such period the Director shall forfeit all unexercised options.
<PAGE>


     Pursuant to Section 16 of the Securities Exchange Act of

     1934, stock subject to the exercise of this option may not

     be sold by the Director for six (6) months from the date of

     grant.



 3.  Exercise of Option.  This option may be exercised only by
     ------------------

     appropriate notice in writing delivered to the Secretary of

     the Company at 1500 DeKoven Avenue, Racine, Wis. 53403, and

     accompanied by:



     (a)  Check payable to the order of the Company, or

          Modine stock (the value of which shall be the fair

          market value of the stock on the day preceding the

          exercise date), or a combination of Modine stock and

          cash, for the full purchase price of the shares

          purchased; and



     (b)  Written representation by the Director that at the

          time of such exercise it is the Director's intention to

          acquire the shares for investment and not for resale.

          Such written representation shall not be required of

          the purchaser under paragraph 5 below.



 4.  Nontransferability of Option.  This option is not transferable
     ----------------------------

     by the Director otherwise than (a) by will or the laws of descent 
     
     and distribution, or (b) pursuant to a qualified domestic relations 
     
     order.  This option is exercisable during the Director's lifetime 
     
     only by the Director.
<PAGE>


 5.  Death of Director.  If the Director dies during the option
     -----------------

     period, this option may be exercised in whole or in part in

     the manner described in paragraph 3 hereof, by the

     Director's estate or the person to whom the option passes by

     will or the laws of descent and distribution, but only

     within a period of one year next succeeding the Director's

     death.



 6.  Delivery of Certificates.   The Company shall issue and
     ------------------------

     deliver certificates for stock purchased pursuant to an

     exercise of this option subject to the following

     limitations:



     (a)  The Director shall have no interest in any such

          Shares until certificates for said Shares are issued.



     (b)  The Company shall not be required to issue or

          deliver any certificate for its Common Stock purchased

          upon the exercise of this option prior to the admission

          of such shares to listing on any stock exchange or any

          over-the-counter quotation system on which shares may

          at that time be listed.  In the event of the exercise

          of this option while the option class of stock is not

          so listed or admitted, the Company shall make prompt

          application for such listing or admission.  If any time

          during the option period the Company shall be advised

          by its counsel that the shares deliverable upon an

          exercise of the option are required to be registered
<PAGE>

          under the Federal Securities Act of 1933 or any state

          securities law or that delivery of such shares must be

          accompanied or preceded by a prospectus, the Company

          will use its best efforts to effect such registration

          or provide such prospectus, but delivery of shares by

          the Company may be deferred until such registration is

          effected or such prospectus is available.



 7.  Adjustment Provisions.  In the event that there is any
     ---------------------

     change in the number of issued shares of Common Stock of the

     Company without new consideration to the Company therefor,

     by reason of stock dividends, stock split-ups or like

     recapitalizations, the number of shares which may thereafter

     be purchased under this option shall be adjusted in the same

     proportion as said change in issued shares.  In such event,

     the per share purchase price specified in paragraph 1 above

     shall be adjusted so that the total consideration payable to

     the Company for the adjusted number of shares remaining

     subject to this option shall not be changed by reason of the

     adjustment in number of shares.



     If during the term of this option the Common Stock of the

     Company shall be combined or be changed into the same or

     another kind of stock of the Company or into securities of

     another corporation, whether through recapitalization,

     reorganization, sale, merger, consolidation, etc., the

     Company shall cause adequate provision to be made whereby

     the Director thereafter will be entitled to receive, upon

     the due exercise of any then unexercised portion of this
<PAGE>

     option, the securities which the Director would have been

     entitled to receive for Common Stock acquired through

     exercise of such portion of the option (regardless of

     whether or to what extent the option would then have been

     exercisable) immediately prior to the effective date of such

     recapitalization, reorganization, sale, merger,

     consolidation, etc.  If appropriate, due adjustment shall be

     made in the per share or per unit price of the securities

     purchased on exercise of this option following said

     recapitalization, reorganization, sale, merger,

     consolidation, etc.



 8.  Fair Market Value.  For purposes hereof, "fair market value"
     -----------------

     shall equal the closing market price on the largest stock

     exchange or the over the counter quotation system on which

     Modine Common Stock is traded on the date a determination is

     required to be made under the Directors' Plan or this

     Agreement, or if no stock is traded on that day then it

     shall equal the closing market price on the last preceding

     day on which such stock was traded on said exchange or

     system.



 9.  Tenure.  Nothing in this Agreement or the Directors' Plan
     ------

     shall confer upon the Director any right to continue to

     serve as a Director of the Company or in any way effect the

     right of the Company to take any action against a Director

     pursuant to law and/or the Company's Articles of

     Incorporation or By-Laws.
<PAGE>
10.  Grant Subject to 1985  1994 Stock Option Plan for Non-
     ------------------------------------------------------

     Employee Directors. This grant is subject to all the terms
     ------------------

     and conditions set forth in the 1994 Stock Option Plan for 
     
     Non-Employee Directors which is hereby incorporated by

     reference including the requirement of shareholder approval

     and to all determinations of the Committee which is authorized 
     
     to administer the Directors' Plan.  As a condition of granting 
     
     the option herein granted, the Director agrees, for himself and 
     
     his personal representatives, that any requirement or interpretation,

     dispute, or disagreement which may arise under or as a result of or 
     
     pursuant to this Agreement or the Directors' Plan shall be determined 
     
     by the Committee in its sole discretion, and that any interpretation or 
     
     determination by the Committee shall be final, binding and conclusive.



11.  Governing Law.  This Agreement shall be construed, administered 
     -------------

     and governed in all respects in accordance with the laws of the 
     
     State of Wisconsin.



     IN WITNESS WHEREOF, the Company has caused this option to be

executed on the date first above written.


ATTEST:                                 MODINE MANUFACTURING COMPANY


                                        BY:
- ----------------------------               -------------------------------
W. E. Pavlick, Secretary                   R. T. Savage, President and
                                           Chief Executive Officer


                                        Accepted and Agreed To:

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


<TABLE>
                           EXHIBIT 11
                                
          Modine Manufacturing Company and Subsidiaries
                                
        Statement Re:  Computation of Per Share Earnings
<CAPTION>                                

                                             For The Year Ended March 31

                                            1995         1994         1993      
                                            ----         ----         ----
          Primary
          -------
<S>                                     <C>          <C>          <C>
Weighted Average Shares Outstanding      29,682,441   29,557,695   29,426,083
Net Shares Issuable, Assuming Exercise
   of Options and Stock Appreciation
   Rights Using the Average Market 
   Price and Employing the Treasury 
   Stock Method                             851,894      913,735      737,474
                                         ----------   ----------   ----------

Average Common Share and Common
   Share Equivalents                     30,534,335   30,471,430   30,163,557
                                         ==========   ==========   ==========

Net Earnings for the Period             $68,442,000  $43,990,000  $19,987,000
                                        ===========  ===========  ===========

Net Earnings per Share of Common 
   Stock                                      $2.24        $1.44        $0.66 
                                              =====        =====        =====
   
          Fully Diluted
          -------------

Weighted Average Shares Outstanding      29,682,441   29,557,695   29,426,083
Net Shares Issuable, Assuming Exercise
   of Options and Stock Appreciation
   Rights Using the Ending Market 
   Price (unless antidilutive) and 
   Employing the Treasury Stock 
   Method                                   938,642      946,339      854,938
                                         ----------   ----------   ----------

Average Common Shares and Common
   Share Equivalents                     30,621,083   30,504,034   30,281,021
                                         ==========   ==========   ==========

Net Earnings for the Period             $68,442,000  $43,990,000  $19,987,000

Net Earnings per Share of Common 
   Stock                                      $2.24        $1.44        $0.66
                                              =====        =====        =====
</TABLE>
<PAGE>


                           EXHIBIT 13

MANAGEMENT'S DISCUSSION AND ANALYSIS OF OPERATIONS

Modine Manufacturing Company continued its growth momentum during 
- -----------------------------------------------------------------
the fiscal year.
- ---------------

   Modine Manufacturing Company continued its growth momentum during
the fiscal year ended March 31, 1995. For the fifth consecutive
year, every quarter advanced in sales, compared with the prior
year. Approximately half of the fiscal year's 36.4-percent sales
increase came from two European acquisitions that were made
towards the end of the year before. The rest of the increase was 
due to strong growth across all of Modine's operations.

   Operating income rose to 12.3 percent of sales in fiscal 1995, 
the fourth consecutive percentage increase. Important factors in 
continuation of this trend included: fixed costs spread over higher 
volume; a greater proportion of sales to original-equipment 
manufacturers (OEMs); continuing benefits from cost-reduction efforts; 
and productivity increases.

   Modine's performance was up despite the adverse impact on
operating profit from the rise in costs for two major raw
materials. Copper prices rose steadily throughout fiscal 1995,
ending up 58-percent higher than at the prior year end. After
peaking in January, aluminum was up 44 percent in March compared
with twelve months earlier. Because of the high material content
of Modine's sales, these cost changes must be passed through to
our customers, but with somewhat of a delay and, therefore, a
dampening effect on operating margins.

   The company's 1994-95 revenues from its top ten customers were 35
percent of total sales, the same as the year before. No single
customer dominated. Modine's sales to its largest customer were
less than seven percent in both fiscal 1995 and 1994.

Fiscal-year sales by market
- ---------------------------

   The aftermarket is still the largest of the company's major
markets. This business was 24 percent of total sales in the
latest fiscal year, down from 29 percent in 1994 despite growing
14 percent year-over-year to record levels. The expansion of
Modine's OEM sales through the European acquisitions late in
fiscal 1994 caused the decrease in the proportion of sales that
went to aftermarket customers in fiscal 1995.

   Primarily selling radiators and radiator cores as replacements in
passenger-car markets, the aftermarket business benefited from a
record number of vehicles in operation as well as of those in the
prime repair age, with the bulk of these sales in North America.
Modine's European aftermarket operations saw large percentage
increases during fiscal 1995. The new Mexican and Spanish
acquisitions will boost Modine's share of the worldwide
aftermarket in this new fiscal year.
<PAGE>

   The major market with the greatest percentage growth consisted of
sales to OEM customers for passenger-car and light-truck
applications. Most of the 70-percent growth year-over-year was
due to the full-year effect of fiscal 1994's acquisitions. At 22
percent of total revenues, this was Modine's second largest
market. Some of the future growth in this market will come from
new products such as the aluminum Donut oil cooler and a latent-
heat battery that would help decrease emissions by enabling
immediate warm-up of a vehicle's engine, from increased sales of
PF air-conditioning components, and from the addition of climate-
control systems for vehicles through the impending Signet
acquisition.

   OEMs of medium and heavy trucks made up the third largest market
for Modine with 17 percent of total sales. Company shipments grew
48 percent during fiscal 1995, aided considerably by the full
year's sales from the earlier European acquisitions. In North
America, a new Truck Division was created by splitting the
Automotive Division in two, to better focus resources and long-
term initiatives on the specific needs of each of these important
markets. Fiscal 1995 sales were aided by another record sales
year for the large, Class-8 trucks -- up 20 percent in the United
States and Canada. The ability to offer complete heating and
cooling systems in the future will provide additional impetus to
Modine's sales growth to this market.

   Modine's sales to the industrial market grew 36 percent last year
to end up at 14 percent of the company's total. The inclusion of
L,ngerer & Reich (L&R) for a full 12 months was a large factor in
the growth, although sales to most parts of this diverse market
were stronger than in the previous year. Engine manufacturers
make up part of the industrial market; and, once again, some of
the market's growth came from increased truck sales in North
America because a part of the OEM engine output goes to various
truck manufacturers.

   Sales to the building-HVAC (heating, ventilating, air-
conditioning) market were up 12 percent, reversing a small
decline in fiscal 1994. A strong U.S. economy and growth in
commercial-industrial construction combined with a recovery in
sales to OEMs for residential markets to effect Modine's results.
Despite a substantial increase overall in the fiscal year, this
market made up only nine percent of total revenues because of the
higher growth in other areas. The transfer of PF technology from
vehicular to building-HVAC markets plus new sales to
international customers should bolster expansion in the future.

   Modine shipments to the off-highway-equipment market grew 23
percent with essentially no help from acquisitions. This category
was eight percent of overall sales in fiscal 1995. Shipments to
OEMs of construction and agricultural equipment improved with the
help of rising economies in most Western, developed countries.
The trend toward partnerships with customers continued, with
Modine assuming more responsibility for overall cooling design in
return for long-term agreements as a supplier. Customers also
continued their trend of purchasing more assembled cooling-system
modules, which will become even more important as Modine adds
<PAGE>
expertise for entire systems. Looking to the near future, the
initial phases of off-highway emission regulations begin in the
United States in January 1996. As this progresses, it should
result in more charge-air cooling sales as well as the need for
more efficient heat exchangers.

Sales by product in fiscal 1995
- -------------------------------

   As mentioned earlier, modules consisting of several different
heat exchangers are gaining importance in satisfying customer
needs. The sales of these packaged assemblies has contributed to
Modine's recent success and will likely be even more significant
in the future. Entering the complete systems business will
accelerate this trend and Modine's overall sales in coming years.

   Radiator sales in fiscal 1995 were two and a half times as large
as the next biggest product category. This product line,
consisting of both complete radiators and cores, made up 42
percent of total sales, with a year-over-year growth rate of 27
percent. The proportion going to OEM customers, as opposed to the
aftermarket, rose from 41 percent in fiscal 1994 to 48 percent
last year. The increase was due to L&R operations being a part of
Modine for a longer period in fiscal 1995.

   Oil coolers constituted 16 percent of Modine's latest annual
sales. The product category grew 47 percent over the prior year's
total. Donut oil coolers made up the largest single type, and
future sales will be helped by the introduction of aluminum Donut
oil coolers and expanded applications of PF oil-cooling products.

   The largest percentage increase in sales came from vehicular air-
conditioning condensers and evaporators. Shipments of these
products grew 55 percent in fiscal 1995 to reach 14 percent of
Modine's overall sales. The growth stemmed from the acquisition
of Austria W,rmetauscher GmbH as well as strong increases for
products such as PF condensers.

   Modine's sales of charge-air coolers benefited from the L&R
acquisition, continuing their long growth trend as a major
product line. These heat exchangers were 12 percent of total
company revenues, based on a 47-percent increase over the
previous fiscal year.

   Building-HVAC products grew 12 percent year-over-year and
represented nine percent of Modine's sales, as discussed earlier
in this report.

Capital expenditures and R&D
- ----------------------------

   Capital expenditures of $34.1 million in fiscal 1995 were almost
17-percent higher than the prior year. Significant investments
were made at a number of locations, including: the Logansport,
Indiana, oil-cooler plant; the Trenton, Missouri, radiator
facility; and the Clinton, Tennessee, air-conditioning-components
plant.
<PAGE>
   Outstanding commitments for capital expenditures at March 31,
1995, were approximately $13.6 million. Most relate to plant
expansions, process improvements, tooling for new products, and
various new equipment. About $5.1 million of the outstanding
commitments cover facility improvements and equipment upgrades
for the L&R locations. A year earlier, there were outstanding
commitments of $5.8 million. Capital expenditures are financed
from cash generated internally.

   Modine's investment in research and development grew 14.7 percent
last year to $10.9 million, due in part to the L&R acquisition.
Coordinated R&D activities are underway in Europe and North
America, giving Modine the ability to efficiently serve its
customers' needs. The acquisition of Signet Systems will bring
additional valuable capabilities including a second full-vehicle
wind tunnel.

   The primary focus of R&D continues to be the development of new
or improved products and processes in order to maintain Modine's
technological leadership in the heat-transfer industry. Among 11
U.S. patents issued last year was one that extends the range of
applications for PF technology. The company now owns 790 patents
worldwide.

Other operational activities
- ----------------------------

   Modine expanded its international presence last year by opening
sales offices in: Yokohama, Japan; Gdansk, Poland; and Milan,
Italy. The Uden plant in The Netherlands was restarted for the
production of vacuum-brazed aluminum products.

   Subsequent to the year end, Modine acquired a plant in Granada,
Spain; signed a letter of intent to purchase an operation in
Mexico City, Mexico; and announced its intention to sell the
Dowagiac, Michigan, copper-tubing extrusion business that came as
part of an October 1990 acquisition. The anticipated purchase of
Signet Systems will add plants in Harrodsburg, Kentucky, and
G"ch, Germany, plus a sales and engineering office in Detroit,
Michigan. The company intends to finance these acquisitions
through a combination of internally generated cash, proceeds from
the sale of the copper-tubing extrusion business, and some
additional debt.

   Total worldwide employment at Modine expanded 10.7 percent to
7,551 because of increased production demands that resulted from
the 36.4-percent increase in sales.

   During the last fiscal year, nine Modine plants earned a total of
18 new awards from new or existing customers. Nine plants also
received 18 recertifications from eight different customers.
Three building-HVAC plants maintained product certifications from
seven agencies on nine product types.

   Fourteen U.S. manufacturing facilities have individually met or
exceeded their goals from a 1991 waste minimization program. The
objective was to reduce overall waste by 65 percent by December 1995.
The companywide results as of December 1994 reached a 58.7-percent 
<PAGE>
reduction and Modine expects to meet its ambitious goal.  Waste-
minimization efforts continue at all plants because the programs 
reduce costs as well as benefit the environment.

Accounting changes
- ------------------

   In the first quarter of fiscal 1994, the company adopted FASB
Statement 109, "Accounting for Income Taxes," with a resulting
increase in earnings of $0.9 million.

   The company adopted FASB 106, relating to postretirement
benefits, in the 1993 fiscal year, as explained in Note 4.

Hedging and foreign currency exchange contracts
- -----------------------------------------------

   On a limited basis, the company enters into foreign-exchange options 
and forward contracts on foreign currencies and copper futures as hedges 
against the impact of currency and raw-material price fluctuations. 
See Note 14.

Environmental matters
- ---------------------

   In fiscal 1995, the company set up additional reserves of
$415,000 for a Superfund assessment and $44,000 for the estimated
total environmental cleanup cost at a specific location in Missouri.

   During the prior fiscal year, the company established reserves of
$533,000 for the estimated total environmental cleanup costs to
be incurred at specified locations in California and Illinois.

   During fiscal 1993, the company reached a tentative agreement with
the Federal Environmental Protection Agency to pay a penalty of $750,000 
and incur other expenses to change the effluent discharge system at the 
McHenry, Illinois, manufacturing facility. See Note 20.

   It is likely that the company will, in the future, incur additional 
charges for environmental programs relating to past operations, but such 
costs at this time are unknown and indeterminable. There are no other 
currently known liabilities that would have a significant effect on the 
company's consolidated financial position or results of operations.


MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS

Sales
- -----
   Sales of $913.0 million were up $243.5 million or 36.4 percent. 
European acquisitions made late in the prior fiscal year were major 
contributors to the continuing sales growth, accounting for approximately 
one-half of the percentage increase for the year. European sales results 
were also positively impacted by the strengthening value of the Deutsche 
mark and other European currencies against the dollar. Strong sales growth 
across all of Modine's domestic and other foreign operations contributed to 
the remaining sales increase.
<PAGE>

   Sales for the previous fiscal year were $669.6 million, up $98.7 million 
or 17.3 percent. Acquisitions made in Europe, together with significant 
sales increases to truck and engine manufacturers and to the passenger-
car aftermarket, were the major contributors to the sales growth.

   Sales for the fiscal year ended March 1993 were also up, by $44.3 million 
or 8.4 percent, with the majority of the improvement arising from increased 
penetration in the medium- and heavy-truck markets.

Gross Profit
- ------------

   Gross profit margin, at 29.4 percent of sales, declined 0.9 percentage 
points. Higher raw material costs in two major component metals, copper 
and aluminum, contributed to a portion of the reduction, as did higher 
labor cost. While improvements have been made, the gross profit margins 
generated by the recently acquired companies in Europe are not at the level
generally earned domestically. The full-year effect of including these 
lower margins was also a factor in the overall gross-profit percentage 
decrease. 

   Gross profit margin in the previous fiscal year, at 30.3 percent of 
sales, was up 1.2 percent, largely as a result of increased sales volume 
in most markets Modine serves.

   Gross profit margin in fiscal 1993, at 29.1 percent, was up from 28.6 
percent, mainly due to improved volume, particularly in the truck market, 
and also from increased sales for European passenger cars.  Cost of sales 
was impacted by a reserve for a penalty of $750,000 plus other expenses 
related to an action by the U.S. Environmental Protection Agency relative 
to a manufacturing plant in Illinois.

Selling, general and administrative (SG&A)
- ------------------------------------------

   SG&A expenses for the year totaled $156.2 million, up $29.5 million 
or 23.2 percent from the previous year. Over 75 percent of the overall 
dollar increase can be attributed to the full-year impact of the two 
European companies acquired in fiscal 1994.  SG&A expenses continued 
to trend downward as a percentage of sales, declining to 17.1 percent 
from 18.9 percent of sales the year before. Ongoing sales volume 
increases, together with the careful monitoring of costs, are the 
primary reasons for this positive trend.

   SG&A expenses for the previous year totaled $126.7 million, an $18.4-
million or 17.0-percent increase. More than half of the dollar increase 
came from the European acquisitions made during the year. As a percentage 
of sales, SG&A declined to 18.9 percent from 19.0 percent the prior year.

   SG&A in fiscal 1993 increased by $1.8 million or 1.7 percent while 
decreasing as a percentage of sales from 20.2 percent to 19.0 percent.

Income from operations
- ----------------------
   Fiscal 1995 income from operations, at $112.1 million, was up 47.0 
percent from the prior year. Growing sales volumes and close monitoring 
of overhead costs by management contributed to the continuation of this 
favorable trend.
<PAGE>
   Income from operations in fiscal 1994 and 1993 were $76.2
million and $57.5 million, respectively. On a percentage basis,
the two years increased by 32.5 percent and 30.5 percent,
respectively. As in the current year, volume increases and
continuing control over cost increases were the main factors
leading to the improvements shown.

Interest expense
- ----------------

   Interest expense in the last year grew by 6.2 percent. The
full-year impact of foreign-denominated borrowing made in
conjunction with the prior year's acquisitions and the declining
dollar in relation to the Deutsche mark and other European
currencies increased interest expense. These increases were
offset in part by scheduled and discretionary reductions in
domestic borrowing and by a declining European interest-rate
environment, which the company utilized to restructure certain
foreign debt arrangements.

   Interest expense for each of the previous two years was $6.0
million.  Although outstanding debt at the end of fiscal 1994
increased by $32.6 million, interest expense remained essentially
unchanged. Scheduled repayments of domestic debt carrying higher
interest rates offset the increase in lower-rate foreign-
denominated debt that was outstanding for only four months of the
year. In fiscal 1993, discretionary debt repayments from
available cash led to a $1.2-million reduction in interest
expense.

Other income, net
- -----------------

   Other income of $3.2 million remained relatively consistent
when compared with the prior years' totals of $2.8 million and
$2.5 million. Positively influencing the current year results
were foreign-currency transaction gains recorded as the result of
the declining dollar.

Provision for income taxes
- --------------------------
   In the 1994-95 fiscal year, the income-tax rate was 37.1
percent, down 3.9 percent from the 41.0-percent level before the
effect of adopting FASB 109 the year before. The main items
leading to the rate reduction were: the net utilization of
certain foreign operating-loss-carryforwards and a reduction in
foreign joint-venture dividends, which are taxed on receipt.

   In the prior year, the income-tax rate before the effect of
adopting FASB 109 was 41.0 percent, up from 38.2 percent in the
previous year. The increase was caused mainly by two factors: the
one-percent increase in the U.S. federal income-tax rate and the
fact that the recent European acquisitions placed a significantly
larger portion of the company's business in foreign countries.

   The net income-tax rate in fiscal 1993, before the effect of
FASB 106, was 37.7 percent, up from the previous year's 35.5
percent. The major factors driving this increase were: reduced
<PAGE>
earnings in foreign joint ventures, which are booked on an after-
tax basis; and decreased earnings in a foreign subsidiary, which
was not subject to tax because of past losses.

Change in accounting for income taxes
- -------------------------------------

   In the first quarter of fiscal 1994, Modine adopted FASB 109
recognizing a gain of $0.9 million, or 3 cents per share, which
was the net impact of adopting this accounting standard.

Change in accounting for postretirement benefits other than pensions
- --------------------------------------------------------------------

   Modine adopted FASB 106 (effective as of the first quarter
of fiscal 1993) to recognize an after-tax charge of $13.7
million, or 46 cents per share, for all prior years' obligations.

Net earnings before the impact of accounting changes
- ----------------------------------------------------

   Net earnings were $68.4 million, or 7.5 percent of sales, up
58.8 percent from the prior year net earnings before the
accounting change. This continued the string of record-setting
years for the company and is indicative of the wide success
experienced in the domestic and foreign markets that are being
served by the company. Positive contributions by operating units
acquired in Europe the year before were also a factor
contributing to the new earnings record.

   Net earnings in fiscal 1994, before the impact of the
accounting change for income taxes, were $43.1 million or 6.4
percent of sales, up $9.4 million or 27.9 percent from the
previous year. Increased sales volume was the main factor
contributing to the record results achieved during the year.

   Net earnings in fiscal 1993, before the accounting change
for postretirement benefits other than pensions, were $33.7
million or 5.9 percent of sales, up $5.7 million or 20.2 percent
from the year before. Once again, the improvements were largely
the result of increased sales volume.

Net earnings after the impact of accounting changes
- ---------------------------------------------------

   Net earnings were $68.4 million, up $24.5 million from the
year before. There were no accounting changes adopted during the
last year that impacted earnings.

   Net earnings for the company in the previous year, after the
effect of FASB 109 (which added $0.9 million to earnings), were
$44.0 million, up $24.0 million from the previous year when
earnings were reduced by $13.7 million for FASB 106 charges.

   Net earnings in fiscal 1993 after the adoption of FASB 106
were $20.0 million, down $8.0 million or 28.7 percent from a year
earlier.
<PAGE>
<TABLE>
CONSOLIDATED STATEMENTS OF EARNINGS

                                     (In thousands, except per-share amounts)
<CAPTION>
- -----------------------------------------------------------------------------
For the years ended March 31                    1995        1994        1993
- -----------------------------------------------------------------------------
<S>                                          <C>         <C>         <C>
Net sales                                    $913,010    $669,553    $570,839
Cost of sales                                 644,753     466,575     404,942
                                             --------    --------    --------
Gross profit                                  268,257     202,978     165,897
Selling, general, and administrative 
    expenses                                  156,203     126,739     108,361
                                             --------    --------    --------
Income from operations                        112,054      76,239      57,536
Interest expense                               (6,384)     (6,009)     (5,953)
Other income - net                              3,157       2,796       2,522
                                             --------    --------    --------
Earnings before income taxes                  108,827      73,026      54,105
Provision for income taxes                     40,385      29,935      20,418
                                             --------    --------    --------
Earnings before cumulative effect of 
    accounting changes                         68,442      43,091      33,687
Cumulative effect of change in 
    accounting for:
     Income taxes                                  --         899          --
     Postretirement benefits other 
       than pensions (net of income 
       tax benefit of $8,046)                      --          --     (13,700)
                                             --------    --------    --------
Net earnings                                 $ 68,442    $ 43,990    $ 19,987
                                             --------    --------    --------
Earnings per share of common stock 
    before cumulative effect of 
    accounting changes                          $2.24       $1.41       $1.12
Cumulative effect per share of 
    accounting changes                             --        0.03       (0.46)
                                             --------    --------    --------
Net earnings per share of common stock          $2.24       $1.44       $0.66
                                             --------    --------    --------
Average common shares and common share
 equivalents outstanding                       30,534      30,471      30,164
<FN>
The notes to consolidated financial statements are an integral
part of these statements.
</TABLE>

MANAGEMENT'S DISCUSSION OF FINANCIAL POSITION

Current assets
- --------------
   Cash and cash equivalents decreased by $5.8 million to $32.7
million. Sources and uses of cash are set forth in the
accompanying statement of cash flows.

   Trade receivables, net of allowances for doubtful accounts,
increased by $34.9 million to $145.2 million, primarily as a
<PAGE>
result of increased sales in virtually all areas of the company's
business.

   Inventories increased by $31.8 million to $136.1 million,
reflecting higher levels of inventory to support increased sales
volume, the increased cost of materials, and, to a lesser degree,
the valuation impact of the stronger European currencies on
foreign inventories.

   Deferred income taxes and other current assets increased by
$7.7 million to $26.3 million, with the current deferred income-
tax change and foreign currency exchange contracts being
significant components. The foreign currency exchange contracts
are used to minimize the impact of exchange- rate movements on U.S. 
trade receivables denominated in foreign currencies.

   The current ratio increased slightly to 2.0 to 1 from 1.9 to 1.

Property, plant, and equipment (PP&E)
- -------------------------------------

   PP&E increased by $6.9 million to $170.9 million as
expenditures for additional capacity and process improvements,
along with the increased dollar-equivalent value of overseas
assets, exceeded retirements and depreciation expense.
     
   Investment in affiliates decreased $1.6 million, primarily
due to the company's sale of its 36-percent interest in McQuay do
Brasil.

   Intangible assets increased by $2.1 million to $34.1
million, due to the increased dollar-equivalent of the foreign
portion of these assets.

Deferred charges and other noncurrent assets
- --------------------------------------------

   This category increased by $4.1 million to $36.8 million,
primarily due to continuing recognition of a surplus in the
company's over-funded pension plans.

Current liabilities
- -------------------
     
   Short-term debt increased by $2.8 million to $13.6 million,
reflecting the impact of the weaker dollar on this foreign debt.

   Accounts payable increased by $18.6 million to $74.2
million, primarily due to the higher operating levels.

   Accrued compensation and employee benefits increased by $4.4
million to $38.3 million, due to increased payroll tax and
vacation liabilities and additional workers' compensation reserves.

   Accrued expenses and other current liabilities were up $4.1
million to $25.7 million, due primarily to the foreign currency
exchange contracts discussed above and some additional accruals
for warranties and rebates.
<PAGE>
Long-term debt
- --------------

   Long-term debt decreased by $15.4 million to $62.2 million.
Net reductions in European debt along with normally scheduled and
discretionary domestic repayments were partially offset by the
$5.3-million translation impact of the stronger European
currencies on the foreign debt.
     
   As a percent of shareholders' investment, long-term debt
declined to 20.2 percent from 30.8 percent, while total debt to
equity dropped to 28.1 percent from 39.4 percent.

Other noncurrent liabilities
- ----------------------------

   Deferred income taxes increased $3.0 million to $13.0
million, due mainly to the continued recognition of the surplus
in the company's overfunded domestic pension plans and to the
recognition of certain environmental cleanup expenses from
previous years.
     
   Other noncurrent liabilities increased by $6.3 million to
$37.1 million, primarily for the reclassification of unfunded
pensions at the company's foreign operations and the effect of
the exchange-rate changes.

Shareholders' investment
- ------------------------

   Total shareholders' investment, at $308.3 million, increased
by $56.5 million with the major change being in retained
earnings, which benefited from net earnings of $68.4 million less
dividends paid of $15.4 million.

   The foreign currency translation adjustment increased $5.0
million to $5.2 million as the effect of the stronger European
and Japanese currencies on net assets in those areas more than
offset declines associated with net assets in Mexico.
     
   The treasury shares category increased by $3.1 million to
$16.7 million, although the total number of treasury shares on
hand dropped from 718,000 to 642,000, due to the higher average
cost of stock acquired.

   Book value per share increased by $1.88 during the year to
$10.38 and has grown at a 10.9-percent compound annual rate since
fiscal 1985.
<PAGE>
<TABLE>
                  CONSOLIDATED BALANCE SHEETS

                                (In thousands, except per-share amounts)
<CAPTION>
- ------------------------------------------------------------------------
March 31                                           1995         1994
- ------------------------------------------------------------------------
<S>                                              <C>          <C>
ASSETS
Current assets:
Cash and cash equivalents                        $ 32,691     $ 38,523
Trade receivables, less allowance for
   doubtful accounts of $6,424 and $4,896         145,231      110,282
Inventories                                       136,114      104,323
Deferred income taxes and other current assets     26,346       18,610
                                                 --------     --------
Total current assets                              340,382      271,738
                                                 --------     --------
Other assets:                                                 
Property, plant, and equipment - net              170,872      163,962
Investment in affiliates                            8,016        9,593
Intangible assets _ net                            34,090       31,946
Deferred charges and other noncurrent assets       36,827       32,742
                                                 --------     --------
Total other assets                                249,805      238,243
                                                 --------     --------
     Total assets                                $590,187     $509,981
                                                 ========     ========

<PAGE>

<CAPTION>
Liabilities and shareholders' investment
<S>                                              <C>          <C>
Current liabilities:
Short-term debt                                  $ 13,565     $ 10,785
Long-term debt _ current portion                   10,853       10,796
Accounts payable                                   74,194       55,567
Accrued compensation and employee benefits         38,285       33,923
Income taxes                                        7,004        7,157
Accrued expenses and other current liabilities     25,748       21,633
                                                 --------     --------
Total current liabilities                         169,649      139,861
                                                 --------     --------
Other liabilities:
Long-term debt                                     62,220       77,646
Deferred income taxes                              12,958        9,986
Other noncurrent liabilities                       37,088       30,743
                                                 --------     --------
Total other liabilities                           112,266      118,375
                                                 --------     --------
     Total liabilities                            281,915      258,236
                                                 --------     --------
Shareholders' investment:
Preferred stock, $0.025 par value, 
   authorized 16,000 shares, issued - none             --           --
Common stock, $0.625 par value, authorized 
   80,000 shares, issued 30,342 shares             18,964       18,964
Additional paid-in capital                          7,897        6,457
Retained earnings                                 296,614      243,606
Foreign currency translation adjustment             5,159          186
Treasury stock at cost: 642 and 718 common 
   shares                                         (16,669)     (13,598)
Restricted stock - unamortized value               (3,693)      (3,870)
                                                 --------     --------
     Total shareholders' investment               308,272      251,745
                                                 --------     --------
     Total liabilities and shareholders' 
        investment                               $590,187     $509,981
                                                 ========     ========
<FN>
The notes to consolidated financial statements are an integral
part of these statements.
</TABLE>

MANAGEMENT'S DISCUSSION OF CASH FLOWS

Net cash provided by operating activities
- -----------------------------------------

   Cash flows from operating activities were $67.0 million,
down $8.3 million from the previous year. While earnings adjusted
for noncash items were up $33.3 million, working-capital items
required $36.3 million to cover the increased business level, as
opposed to last year's net drop in working-capital items of $5.3
million. The preponderance of the additional working-capital
requirements were to support U.S. operations.
<PAGE>     
   The largest change among working-capital items was an
increase in trade receivables of $31.5 million, which was
essentially a function of increased sales volume. Inventories
increased by $26.9 million as a result of increased levels needed
to support higher sales volumes and higher material costs. These
increases were partially offset by an increase in accounts
payable of $16.9 million, also as a result of the much higher
operating level than in the previous year, and increased accrued
expenses and other current liabilities of $7.7 million.

   Cash flows from operating activities in the previous year
were $75.2 million, up $11.5 million. The most significant
changes were the increased earnings and net working-capital
contributions, primarily from inventory reductions of $9.6
million and accounts payable increases of $7.6 million, partially
offset by a trade receivables increase of $14.3 million.

   In fiscal 1993, cash flows from operating activities were
$63.7 million, up $18.0 million. The adoption of FASB 106
affected earnings but did not reduce cash flows. Working capital
items contributed almost $2.8 million, due primarily to increases
in current liabilities, partially offset by inventory increases.

Capital expenditures
- --------------------

   Capital expenditures were $34.1 million, up $5.0 million
from the prior year, reflecting capacity expansions and process
improvements, with an increasing emphasis on overseas locations.

   Capital expenditures in the prior fiscal year were $29.2
million, up $5.6 million, reflecting building expansions and new
equipment.

   In fiscal 1993, capital expenditures were $23.6 million, up
$6.7 million from one year earlier, as a result of several plant
expansions.

Acquisitions and investments in affiliates
- ------------------------------------------

   The company disposed of its 36-percent interest in McQuay do
Brasil during fiscal 1995 for $1.5 million and incurred
additional costs of $0.3 million related to the prior year's
acquisitions.

   During the prior year, the company made two acquisitions:
the purchase of a 100-percent interest in a German limited
partnership, L,ngerer & Reich, and purchase of the remaining 50-
percent interest from the company's partner in a joint-venture
company, Austria W,rmetauscher GmbH, for a combined net cash
price of $18.9 million. See Note 10.

Changes in debt: short- and long-term
- -------------------------------------

   In the last year, the company made $9.8 million in scheduled
and $2.4 million in discretionary repayments of domestic long-
term debt. Approximately $9.5 million of foreign denominated long-
<PAGE>
term debt was converted to short-term debt, nearly equaling other
foreign short-term debt that was repaid during the year. Other
foreign long-term debt of $2.4 million was repaid while $3.4
million in new foreign debt was obtained.

   During the prior year, the company borrowed $32.1 million to
repay acquired debt in Germany that had higher interest rates and
to increase its debt capacity. In addition, the company made
scheduled repayments of long-term debt totaling $9.8 million.

   In fiscal 1993, overall debt was reduced by $11.8 million
(net), primarily as a result of discretionary debt repayments
from available cash.

Treasury stock
- --------------

   During the year, $9.9 million was expended to acquire an
additional 336,000 treasury shares; 412,000 shares were used to
satisfy requirements for stock options, stock awards, and
employee stock purchase plans.

   During fiscal 1994, $6.8 million was expended to acquire
264,000 treasury shares. The company used 349,000 as required for
stock options, stock awards, and employee stock-purchase plans.

   The company expended $5.3 million in fiscal 1993 for the
purchase of 155,000 shares while using 243,000 shares for stock
options, stock awards, and employee stock-purchase plans. In
addition, an adjustment for the stock split, in the form of a 100-
percent stock dividend, increased treasury shares by 398,000.

Dividends paid
- --------------

   Dividends were $15.4 million, representing a rate of 52
cents per share. An increase of 6 cents per share was effective
in May 1994.

   Modine paid dividends of $13.6 million during the prior year
at the rate of 46 cents per share. An increase of four cents per
share was effective in May 1993.

   Dividends paid in fiscal 1993 totaled $12.4 million, which
represented a rate of 42 cents per share after adjustment for the
two-for-one stock split in February 1993. The rate had been
increased by an adjusted four cents per share in May 1992.
<PAGE>
<TABLE>
               CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                (In thousands)
<CAPTION>
- ------------------------------------------------------------------------------
For the years ended March 31                        1995     1994       1993
- ------------------------------------------------------------------------------
<S>                                              <C>        <C>        <C>
Cash flows from operating activities:
Net earnings                                     $ 68,442   $43,990    $19,987
 Adjustments to reconcile net earnings with 
   cash provided by operating activities:
     Depreciation and amortization                 34,482    28,114    25,549
     Pensions                                      (2,130)   (2,581)   (2,706)
     Other postretirement benefits                   (169)      183     1,519
     Deferred income taxes                           (241)   (3,474)      660
     Undistributed earnings of affiliates          (1,301)     (221)     (790)
     Loss from disposition of property, plant, 
        and equipment                                 487     1,017       232
   Provision for losses on accounts receivable      1,375     1,267     1,135
   Cumulative effect of accounting changes              0      (899)   13,700
   Other - net                                      2,343     2,523     1,694
                                                 --------   -------   -------
                                                  103,288    69,919    60,980
                                                 --------   -------   -------
   Change in operating assets and liabilities 
     excluding acquisitions:
     Trade receivables                            (31,519)  (14,328)   (1,056)
     Inventories                                  (26,928)    9,560    (5,192)
     Deferred income taxes and other current 
       assets                                      (4,225)   (2,807)      711
     Accounts payable                              16,895     7,640     2,102
     Accrued compensation and employee benefits     2,094     3,916     1,480
     Income taxes                                    (327)    3,338     4,247
     Accrued expenses and other current 
       liabilities                                  7,685    (1,996)      465
                                                 --------   -------   -------
Net cash provided by operating activities          66,963    75,242    63,737
                                                 --------   -------   -------
Cash flows from investing activities:
   Expenditures for property, plant, and 
     equipment                                    (34,101)  (29,150)  (23,575)
   Acquisitions, net of cash acquired                (254)  (18,918)       --
   Investments in affiliates                        1,500        --        --
   Proceeds from dispositions of assets             1,118     1,057       196
   (Increase) in deferred charges and other 
     noncurrent assets                             (1,053)     (851)     (633)
   Other - net                                        (52)        8        19
                                                 --------   -------   ------- 
Net cash (used for) investing activities          (32,842)  (47,854)  (23,993)
                                                 --------   -------   -------
<PAGE>
<S>                                              <C>        <C>       <C>
Cash flows from financing activities:
   (Decrease)/increase in short-term debt - net      (499)    3,736      (253)
   Additions to long-term debt                      3,392    33,158     2,475
   Reductions of long-term debt                   (24,053)  (42,472)  (14,009)
   Issuance of common stock, including treasury 
      stock                                         5,607     4,194     4,383
   Purchase of treasury stock                      (9,946)   (6,798)   (5,331)
   Cash dividends paid                            (15,434)  (13,597)  (12,351)
   Other - net                                       (279)     (565)      246
                                                 --------   -------   -------
Net cash (used for) financing activities          (41,212)  (22,344)  (24,840)
                                                 --------   -------   -------
Effect of exchange-rate changes on cash             1,259      (104)     (113)
                                                 --------   -------   -------
Net (decrease)/increase in cash and cash 
   equivalents                                     (5,832)    4,940     14,791
Cash and cash equivalents at beginning of year     38,523    33,583     18,792
                                                 --------   -------    -------
Cash and cash equivalents at end of year         $ 32,691   $38,523    $33,583
                                                 ========   =======    =======
Cash paid during the year for:
   Interest, net of amounts capitalized          $  6,276   $ 5,534    $ 5,991
   Income taxes                                  $ 39,120   $29,306    $14,904
<FN>
The notes to consolidated financial statements are an integral
part of these statements.
</TABLE>
<PAGE>
<TABLE>
             CONSOLIDATED STATEMENTS OF SHAREHOLDERS' INVESTMENT

                                                                         (In thousands, except per-share amounts)
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------
                                                                      Foreign                         Restricted
For the years                                Additional               currency    Treasury stock        stock-
ended March 31,             Common Stock       paid-in     Retained  translation     at cost          unamortized
1995, 1994, and 1993       shares   amount    capital     earnings   adjustment   shares   amount       value
- -----------------------------------------------------------------------------------------------------------------
<S>                        <C>      <C>       <C>         <C>          <C>        <C>     <C>         <C>
Balance, March 31, 1992    15,171   $ 9,482   $13,318     $205,577     $1,656     (493)   $(11,714)   $(3,316)
Net earnings                   --        --        --       19,987         --       --          --         --
Cash dividends, $0.42 per 
    share                      --        --        --      (12,351)        --       --          --         --
Purchase of treasury 
    stock                      --        --        --           --         --     (155)     (5,331)        --
Stock options and awards 
    including related tax 
    benefits                   --        --       298           --         --      162       3,639     (1,332)
Employee stock purchase 
    and ownership plans        --        --     1,083           --         --       81       1,600         --
Foreign currency trans-
    lation adjustment          --        --        --           --       (296)      --          --         --
Amortization of deferred 
    compensation under 
    restricted stock
    plans                      --        --        --           --         --       --          --        813
Stock split in the form 
    of a  100% dividend    15,171     9,482    (9,482)          --         --     (398)         --         --
                           ------   -------   -------     --------     ------     ----    --------    -------
Balance, March 31, 1993    30,342    18,964     5,217      213,213      1,360     (803)    (11,806)    (3,835)
                           ------   -------   -------     --------     ------     ----    --------    -------

Net earnings                   --        --        --       43,990         --       --          --         --
Cash dividends, $0.46 per 
    share                      --        --        --      (13,597)        --       --          --         -- 
Purchase of treasury 
    stock                      --        --        --           --         --     (264)     (6,798)        --
Stock options and awards 
    including related tax 
    benefits                   --        --        64           --         --      266       3,914       (987)
Employee stock purchase  
    and ownership plans        --        --     1,176           --         --       83       1,092         --
Foreign currency trans-
    lation adjustment          --        --        --           --     (1,174)      --          --         --
Amortization of deferred  
    compensation under  
    restricted stock 
    plans                      --        --        --           --         --       --          --        952
                           ------   -------   -------     --------     ------     ----    --------    -------
Balance, March 31, 1994    30,342    18,964     6,457      243,606        186     (718)    (13,598)    (3,870)
                           ------   -------   -------     --------     ------     ----    --------    ------- 
<PAGE>
<S>                        <C>      <C>       <C>         <C>          <C>        <C>     <C>         <C>
Net earnings                   --        --        --       68,442         --       --          --         --
Cash dividends, $0.52 
    per share                  --        --        --      (15,434)        --       --          --         --   
Purchase of treasury 
    stock                      --        --        --           --         --     (336)     (9,946)        --
Stock options and awards  
    including related 
    tax benefits               --        --       (79)          --         --      294       5,211       (851)
Employee stock purchase  
    and ownership plans        --        --     1,519           --         --      118       1,664         --
Foreign currency trans-
    lation  adjustment         --        --        --           --      4,973       --          --         --
Amortization of deferred 
    compensation under  
    restricted stock       
    plans                      --        --        --           --         --       --          --      1,028
                           ------   -------   -------     --------     ------     ----    --------    -------
Balance, March 31, 1995    30,342   $18,964   $ 7,897     $296,614     $5,159     (642)   $(16,669)   $(3,693)
                           ------   -------   -------     --------     ------     ----    --------    -------
<FN>
The notes to consolidated financial statements are an integral
part of these statements.
</TABLE>
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   Significant accounting policies
     -------------------------------

     Consolidation principles: The consolidated financial
     ------------------------
statements include the accounts of Modine Manufacturing Company
and its wholly owned subsidiaries. Intercompany transactions and
balances have been eliminated. Operations of affiliates and
subsidiaries outside North America are included for periods
ending one month prior to the company's year end in order to
ensure timely preparation of the consolidated financial statements. 
Investments in 20-percent- to 50-percent-owned affiliates, consisting 
primarily of a 50-percent ownership in Nikkei Heat Exchanger Company, 
Ltd., and a 43-percent ownership in Radinam S.A., are accounted for by
the equity method. The investments are stated at cost plus a
proportionate share of the undistributed net income. The
company's share of undistributed net income is reflected in net
earnings.

     Translation of foreign currencies: Assets and liabilities
     ---------------------------------
of foreign subsidiaries and equity investments are translated
into U.S. dollars at year-end exchange rates and income and
expense items are translated at the average exchange rates for
the year. Resulting translation adjustments are reported
as a separate component of shareholders' investment. Translation
adjustments relating to countries with highly inflationary
economies and foreign currency transaction gains or losses are
included in net earnings.

     Financial instruments: Foreign exchange options and forward
     ---------------------
contracts on foreign currencies and copper futures are entered
into by the company as hedges against the impact of currency and
raw material price fluctuations and are not used to engage in
speculation. Gains and losses are recognized when these
instruments are settled.

     Postemployment benefits: The company adopted Financial
     -----------------------
Accounting Standards Board (FASB) Statement No. 112, "Employers' 
Accounting for Postemployment Benefits," in fiscal 1995. This 
statement requires recognition of the cost of certain post-
employment benefits after employment but before retirement on 
an accrual basis during the years that employees earn the 
benefits. Implementation of this statement did not have 
a material impact on the company's financial conditions or
results of operations.

     Postretirement benefits other than pensions: In fiscal 1993,
     -------------------------------------------
the company adopted FASB Statement No. 106, "Employers'
Accounting for Postretirement Benefits Other than Pensions."
Under this standard, the company is required to accrue the
estimated cost of retiree benefits, other than pensions, during
the employees' active service periods. The company previously
<PAGE>
recognized the cost of these health-care and life-insurance
benefits as claims were paid. The change did not affect cash flow.

     Income taxes: The company adopted FASB Statement No. 109,
     ------------
"Accounting for Income Taxes," effective as of the beginning of
fiscal 1994. Deferred tax liabilities and assets are determined
based on the difference between the amounts reported in the
financial statement and the tax bases of assets and liabilities
using current statutory tax rates.

     Cash equivalents: For purposes of the cash flows
     ----------------
statement, the company considers all highly liquid investments
with a maturity of three months or less to be cash equivalents.

     Inventories: Inventories are valued at the lower of cost, on
     -----------
a first-in, first-out basis, or market value.

     Property, plant, and equipment: These assets are
     ------------------------------
stated at cost. Depreciation is provided using, principally, declining-
balance methods for machinery and equipment, and the straight-line 
method for buildings and other assets over their expected useful lives. 
Maintenance and repair costs are charged to earnings as incurred. Costs 
of improvements are capitalized.  Upon the sale or other disposition of 
an asset, the cost and related accumulated depreciation are removed from 
the accounts and the gain or loss is included in net earnings.

     Intangible assets: The excess of cost over fair value of the net
     -----------------
assets of businesses acquired is amortized using the straight-line method 
over periods expected to be benefited (currently up to forty years). Costs 
of acquired patents and product technology are amortized using the straight-
line method over the shorter of their estimated useful life or 15 years.

     Per-share data: All share and per-share information has been restated,
     --------------
where appropriate, to reflect the two-for-one stock split (in the form of 
a 100-percent common-stock dividend) that was effective February 19, 1993.

2.   Research and development costs
     ------------------------------

     Research and development costs charged to operations totaled $10,907,000
in fiscal 1995, $9,509,000 in fiscal 1994, and $8,653,000 in fiscal 1993.

3.   Pension plans
     -------------

     Domestic qualified defined-benefit plans: The company has several 
noncontributory, defined-benefit, pension plans that cover most of its 
domestic employees. The benefits provided are based primarily on years of 
service and average compensation for the salaried plans and on a monthly 
retirement benefit amount for the hourly plans. Funding policy for domestic 
qualified plans is to contribute annually not less than the minimum required 
by applicable law and regulation, nor more than the maximum amount that can 
be deducted for federal income-tax purposes.
<PAGE>
     Net pension credits, computed using the projected unit credit method, 
include the following components:

                                                          (In thousands)
- ------------------------------------------------------------------------
Years ended March 31                         1995      1994      1993
- ------------------------------------------------------------------------
Benefits earned during the year           $ 3,532   $ 3,238   $ 2,595
Interest accrued on benefits earned
 in prior years                             5,978     5,419     4,968
Actual return on assets                   (21,470)  (15,124)  (10,735)
Net amortization and deferral               9,209     4,114       700
- ------------------------------------------------------------------------
    Net pension (credit)                  $(2,751)  $(2,353)  $(2,472)
- ------------------------------------------------------------------------
Actuarial assumptions:
Discount rate (to calculate present
 value of future benefits)                   7.5%      7.5%      8.5%
Average salary-growth rate                   5.5%      5.5%      5.5%
Return on plan assets                        9.0%      9.0%      9.0%
- ------------------------------------------------------------------------


     Funded status of the plans at March 31, 1995 and 1994:
                                                          (In thousands)
- ------------------------------------------------------------------------
                                            Assets exceed   Accumulated
                                             accumulated     benefits
March 31, 1995                                 benefits    exceed assets
- ------------------------------------------------------------------------
Actuarial present value of benefit 
  obligations:
     Vested                                  $(56,120)       $(1,204)
     Nonvested                                 (5,674)          (395)
                                             --------        -------
Accumulated benefit obligation                (61,794)        (1,599)
Effect of projected salary increases          (22,853)            --
                                             --------        -------
Projected benefit obligation                  (84,647)        (1,599)
Less: Plan assets at fair value               150,931          1,388
                                             --------        -------
Plan assets in excess of/(less than)
 projected benefit obligation                  66,284           (211)
 Adjusted for items not yet recognized
  in earnings:
  Unrecognized net benefit 
   (asset)/obligation remaining from 
   initial adoption of FASB Statement       
   No. 87                                      (2,348)           (17)
  Effect of benefit changes on
   prior years' service cost                      811            312
  Remaining unrecognized net (gain)/loss      (30,296)           430
 Adjustment to recognize minimum liability         --           (725)
 -----------------------------------------------------------------------
     Prepaid/(accrued) pension expense
      included in balance sheets             $ 34,451         $ (211)
- ------------------------------------------------------------------------
<PAGE>
                                                         (In thousands)
- ------------------------------------------------------------------------
                                           Assets exceed    Accumulated
                                            accumulated      benefits
March 31, 1994                                benefits    exceed assets
- ------------------------------------------------------------------------
Actuarial present value of 
  benefit obligations:
    Vested                                   $(51,870)       $(1,076)
    Nonvested                                  (4,832)          (149)
                                             --------        -------
Accumulated benefit obligation                (56,702)        (1,225)
Effect of projected salary increases          (20,092)            --
                                             --------        -------
Projected benefit obligation                  (76,794)        (1,225)
Less: Plan assets at fair value               131,217          1,174
                                             --------        -------
Plan assets in excess of/(less than)
 projected benefit obligation                  54,423            (51)
 Adjusted for items not yet recognized
  in earnings:
  Unrecognized net benefit 
   (asset)/obligation remaining 
   from initial adoption of
   FASB Statement No. 87                       (4,222)             4
  Effect of benefit changes on
   prior years' service cost                    1,349            120
  Remaining unrecognized net (gain)/loss      (21,154)           321
 Adjustment to recognize minimum liability         --           (445)
- ------------------------------------------------------------------------
     Prepaid/(accrued) pension expense
      included in balance sheets             $ 30,396        $   (51)
- ------------------------------------------------------------------------

     As of March 31, 1995 and 1994, the plans held 2,315,000 and
2,476,000 shares, respectively, of Modine common stock.

     Defined-benefit plans of foreign subsidiaries: The company's recently
     ---------------------------------------------
acquired foreign subsidiaries have defined-benefit plans and/or termination 
indemnity plans covering substantially all of their eligible employees. The 
benefits under these plans are based on years of service and final average 
compensation levels. Funding is limited to statutory requirements.

                                                         (In thousands)
- ------------------------------------------------------------------------
Year ended March 31                             1995          1994
- ------------------------------------------------------------------------
Expense recognized                           $   705        $  134
Accumulated benefit obligation                10,351         7,616
Projected benefit obligation                  11,290         8,303
Fair value of plan assets                         --            -- 
- ------------------------------------------------------------------------
Actuarial assumptions:
 Discount rate (to calculate present
  value of future benefits)                     7.5%          7.5%
 Average salary-growth rate                3.0%-5.5%     3.0%-5.5%
- ------------------------------------------------------------------------
<PAGE>
4.   Postretirement benefits other than pensions
     -------------------------------------------

     The company and certain of its domestic subsidiaries provide selected 
healthcare and life-insurance benefits for retired employees. Designated 
employees may become eligible for those benefits when they retire.

     In March 1993, the company adopted FASB Statement No. 106, "Employers' 
Accounting for Postretirement Benefits Other Than Pension," retroactive to 
April 1, 1992. This changed the company's accounting for those unfunded 
postretirement benefits other than pensions from a cash to an accrual 
basis, which recognizes the expected cost of providing those benefits 
during the years employees render service. It also requires recognition 
of the obligation owed to current and retired employees as of the effective 
date of adoption.  Adoption of the standard did not affect cash flow. 

     The company elected to recognize the full accumulated benefit 
obligation at April 1, 1992, of $21,746,000 ($13,700,000 after tax, 
or $0.46 per share) in fiscal 1993 earnings.

     Postretirement benefit expense:
                                                        (In thousands)
- -----------------------------------------------------------------------
Year ended March 31                   1995       1994       1993
- -----------------------------------------------------------------------
Service cost                        $  214     $  306      $  769
Interest cost                        1,202      1,318       1,812
Net amortization                      (657)      (439)     _
- -----------------------------------------------------------------------
   Net periodic postretirement
    benefit cost                    $  759     $1,185      $2,581
- -----------------------------------------------------------------------

     Postretirement benefit liability:
                                                        (In thousands)
- -----------------------------------------------------------------------
March 31                                          1995            1994
- -----------------------------------------------------------------------
Accumulated postretirement benefit obligation:
    Retirees                                    $12,157         $11,165
    Fully eligible active plan 
      participants                                1,794           3,049
    Other active plan participants                2,858           4,464
Total accumulated postretirement benefit
  obligation                                     16,809          18,678
Net gains/(losses)                                1,069             763
Unamortized net reduction in obligation           5,365           4,006
- -----------------------------------------------------------------------
   Accrued postretirement benefit 
     obligation                                 $23,243         $23,447
- -----------------------------------------------------------------------

     The accumulated postretirement benefit obligation declined at April 1, 
1993, due to an amendment of certain of the company's retiree medical 
coverage programs. An annual limit on the company's liability (a "cap") 
was established that maximizes future costs at 200 percent of fiscal 1993 
costs. The effect of this is being amortized as an offset to expense in 
fiscal 1994 and in future years. The obligation was further reduced as a
result of comparable benefit limitations negotiated during fiscal 1994. 
<PAGE>
This reduction is being amortized as an offset to expense in fiscal 1995 
and also in future years.

     The discount rate used in determining the accumulated postretirement 
benefit obligation was 7.5 percent at March 31, 1995, 7.5 percent at 
March 31, 1994, and 8.5 percent at March 31, 1993. The projected healthcare 
costs trend rate used was 11 percent for fiscal 1995, 12 percent for fiscal 
1994, and 13 percent for fiscal 1993, trending down gradually to 5 percent
over several years. The effects of these assumption changes on accrued 
postretirement benefit cost and related expense are being amortized in 
fiscal 1994 and in coming years. 

     The healthcare cost trend rate assumption has a significant effect on 
the amounts reported. Increasing the assumed healthcare cost trend rates by 
one percentage point in each year would have increased the accumulated 
postretirement benefit obligation by $1,154,000 as of March 31, 1995, and 
the net periodic postretirement benefit cost for fiscal 1995 by $70,000. 

5.   Leases
     ------

     The company leases various facilities and equipment. Rental expense 
under operating leases totaled $10,750,000 in fiscal 1995, $5,540,000 in 
fiscal 1994, and $4,437,000 in fiscal 1993. 

     Future minimum rental commitments at March 31, 1995, under
noncancelable leases were:

Year ended March 31                                     (In thousands)
- ------------------------------------------------------------------------
1996                  $8,188               1999                 $ 1,735
1997                   5,184               2000                   1,291
1998                   3,007               2001 and beyond        1,155
- ------------------------------------------------------------------------
     Total future minimum rental commitments                    $20,560
- ------------------------------------------------------------------------

6.   Income taxes
     ------------
     The company adopted FASB Statement No. 109 effective April 1, 1993. 
The cumulative effect of the adoption was to increase net income for the 
fiscal year ended March 31, 1994, by $899,000.

     Income-tax expense attributable to income from operations consists of:

                                                           (In thousands)
- -------------------------------------------------------------------------
Years ended March 31                      1995       1994       1993
- -------------------------------------------------------------------------
Federal:
 Current                               $32,745     $27,355    $17,608
 Deferred                                 (748)     (3,720)    (7,275)
State                                    6,203       4,371      1,280
Foreign:
 Current                                 1,678       1,234        870
 Deferred                                  507        (204)      (111)
- --------------------------------------------------------------------------
     Totals charged to earnings        $40,385     $29,036    $12,372
- --------------------------------------------------------------------------
<PAGE>
     Income-tax expense attributable to income from operations
differed from the amounts computed by applying the statutory U.S.
federal income-tax rate as a result of the following:

- -------------------------------------------------------------------------
Years ended March 31                          1995     1994     1993
- -------------------------------------------------------------------------
Statutory federal tax                        35.0%     35.0%     34.0%
State taxes, net of federal benefit           3.4       3.6       2.6
Taxes on non-U.S. earnings and losses        (0.6)      2.3        --
Other                                        (0.7)     (1.1)      1.6 
- -------------------------------------------------------------------------
     Effective tax rate                      37.1%     39.8%     38.2%
- -------------------------------------------------------------------------

     The significant components of deferred income-tax expense
attributable to income from operations are as follows:
                                                          (In thousands)
- -------------------------------------------------------------------------
Years ended March 31                         1995       1994      1993
- -------------------------------------------------------------------------
Pensions                                    $1,591    $ 1,383   $ 1,355
Depreciation                                  (754)      (722)      123
Inventories                                   (465)       389       917
Employee benefits                             (976)    (1,892)   (8,806)
Other                                          363     (3,082)     (975)
- -------------------------------------------------------------------------
     Totals charged to earnings             $ (241)   $(3,924)  $(7,386)
- -------------------------------------------------------------------------

     The tax effects of temporary differences that give rise to significant 
portions of the deferred tax assets and deferred tax liabilities are as 
follows:
                                                           (In thousands)
- -------------------------------------------------------------------------
March 31                                         1995        1994
- -------------------------------------------------------------------------
Deferred tax assets:
  Accounts receivable                          $ 1,970     $ 1,420
  Inventories                                    3,401       2,677
  Employee benefits                             16,951      15,655
  Net operating-loss and tax-credit   
   carry-forwards                                2,783       3,576
  Environmental                                    131       1,741
  Other                                          3,884       2,258
                                               -------     -------
    Total gross deferred assets                 29,120      27,327
    Less valuation allowance                     2,782       3,390
                                               -------     -------
    Net deferred tax assets                     26,338      23,937
Deferred tax liabilities:
  Pension                                       13,918      11,957
  Plant and equipment                            8,369       8,751
  Other                                          1,522         720
                                               -------     -------
    Total gross deferred tax liabilities        23,809      21,428
- ------------------------------------------------------------------------
    Net deferred tax asset                     $ 2,529     $ 2,509
- ------------------------------------------------------------------------
<PAGE>
     The valuation allowance for deferred tax assets as of April 1, 
1994, was $3,390,000. The valuation allowance decreased by $608,000 
for the year ended March 31, 1995. 

     At March 31, 1995, the company had net foreign-tax-credit
carry-forwards for federal income-tax purposes of approximately
$481,000, of which $206,000 expire in 1996, $66,000 expire in
1997, $54,000 expire in 1998, and $155,000 expire in 1999.

     The undistributed earnings of certain foreign subsidiaries 
and joint-venture companies totaled $26,428,000 as of March 31, 
1995. The earnings are considered permanently reinvested in 
foreign operations and, therefore, no provision has been made 
for any U.S. taxes.

7.   Cash and cash equivalents
     -------------------------

     Under the company's cash management system, certain cash 
balances reflect credit balances to the extent that checks written 
have not yet been presented for payment. These credit balances, 
included in accounts payable, were approximately $9,657,000, 
$3,383,000, and $2,686,000 at March 31, 1995, 1994, and 1993, 
respectively.

     All the short-term investments at March 31, 1995, 1994, and 
1993, were of a duration of less than three months and were treated 
as cash equivalents, which approximate fair value. 

8.   Inventories
     -----------

     Inventories include:
                                                        
                                                        (In thousands)
- ------------------------------------------------------------------------
March 31                                     1995         1994
- ------------------------------------------------------------------------
Raw materials                              $ 37,279     $ 27,952
Work in process                              40,879       32,066
Finished goods                               57,956       44,305
- ------------------------------------------------------------------------
     Total inventories                     $136,114     $104,323
- ------------------------------------------------------------------------
<PAGE>

9.   Property, plant, and equipment
     ------------------------------

     Property, plant, and equipment is composed of:
                                                          
                                                          (In thousands)
- ------------------------------------------------------------------------
March 31                    Depreciable lives           1995      1994
- ------------------------------------------------------------------------
Land                                   --           $  4,568  $  4,942
Buildings and improvements    10-40 years            100,640    91,384
Machinery and equipment        3-12 years            218,229   195,530
Office equipment               5-14 years             31,409    26,974
Transportation equipment        3-7 years             11,422    10,798
Construction in progress               --             20,250    16,958
                                                    --------  -------- 
                                                     386,518   346,586
                                                    --------  --------
Less accumulated depreciation                        215,646   182,624
- ------------------------------------------------------------------------
     Net property, plant, and equipment             $170,872  $163,962
- ------------------------------------------------------------------------

     Depreciation expense was $31,410,000, $25,429,000, and $23,989,000 
for the fiscal years ended 1995, 1994, and 1993, respectively.

10.  Acquisitions
     ------------

     In the third quarter of fiscal 1994, the company acquired,
through its wholly owned subsidiary Modine GmbH, the entire
equity interest in Heinrich L,ngerer Verwaltungsgesellschaft mbH
and L,ngerer & Reich GmbH & Co. (collectively "L,ngerer & Reich")
and certain specified liabilities. The acquisition includes
plant, equipment, and certain real property located in
Pliezhausen, Germany, and the equipment and leasehold interest in
certain real property located in Filderstadt-Bernhausen, Germany.
The acquisition also includes the equity interest held by
L,ngerer & Reich in Hungaro L,ngerer Gepjarmutechnikai Kft., a
Hungarian joint venture. The Filderstadt-Bernhausen operation
manufactures copper/brass and aluminum heat exchangers for the 
truck, bus, and industrial markets and also includes research and 
development and administrative facilities. The Pliezhausen operation 
manufactures aluminum heat exchangers for the passenger-car market.

     In the fourth quarter of fiscal 1994, the company acquired
its partner's (Austria Metall AG) 50-percent ownership in the
joint venture company Austria W,rmetauscher GmbH (AWG). The AWG
facility, located in Berndorf, Austria, manufactures aluminum air-
conditioning condensers and oil coolers for a number of European
auto makers.

     In both instances, the company intends to continue to use
the plants, machinery and equipment, and other assets acquired
for the manufacture of heat-transfer products. The combined
adjusted cash-purchase price of the acquisitions totaled
$20,012,000 and was paid for with cash provided by operations.
<PAGE>
Goodwill acquired in the acquisitions was $17,648,000 and is
being amortized over 15 years on a straight-line basis.

     The results of operations of L,ngerer & Reich and AWG are
included in the consolidated financial statements since the
respective effective dates of acquisition, using a one-month
delay, consistent with the company's policy for reporting
overseas operations. Both of the acquisitions have been accounted
for using the purchase method. The company used the equity method
to account for its interest in AWG prior to majority ownership.

     Details of businesses acquired in purchase transactions were
as follows:

                                                       (In thousands)
- ----------------------------------------------------------------------
Year ended March 31                                         1994
- ----------------------------------------------------------------------
Value of assets acquired, including intangibles, 
  excluding cash acquired of $840                          $83,954
Liabilities assumed and created                            (62,069)
Equity investment in affiliates                             (2,713)
- ----------------------------------------------------------------------
     Net cash paid for acquisitions                        $19,172
- ----------------------------------------------------------------------

     The pro forma financial information is presented for
informational purposes only and does not necessarily reflect the
results of operations that would have occurred had the L,ngerer &
Reich acquisition taken place on the date assumed below, nor are
those results necessarily indicative of the results of future
combined operations. Excluded from the pro forma information
presented are the expected one-time costs of approximately
$2,600,000, or $1,300,000 after tax, to restructure the sales
representative network of L,ngerer & Reich. The AWG acquisition
did not have a material effect on the consolidated results of
operations and, accordingly, pro forma information is not
presented in the following table.

     On a pro-forma basis, the unaudited consolidated results of
operations for fiscal 1994, and 1993, if Langerer &
Reich had been acquired on April 1, 1992, are as follows:

                       (Dollars in thousands, except per-share amounts)
- -----------------------------------------------------------------------
Year ended March 31 (unaudited)                    1994         1993
- -----------------------------------------------------------------------
Net sales                                        $746,470     $699,221
Earnings before cumulative effect of
  accounting changes and nonrecurring charges      38,804       27,668
Net earnings before nonrecurring charges           39,703       13,968
Net earnings per share of common stock 
  before cumulative effects of accounting 
  changes and nonrecurring charges                  $1.27        $0.92
Net earnings per share of common stock before 
  nonrecurring charges                               1.30         0.46
- -----------------------------------------------------------------------
<PAGE>
     Subsequent to the fiscal year end, in April 1995, the
company announced its intent to acquire the business and assets
of the Signet Systems Division of The Equion Corporation. Signet
Systems, a supplier of climate-control systems and components to
vehicular markets in North America and Europe, is based in
Harrodsburg, Kentucky.

11.  Intangible assets
     -----------------

     Intangibles include:

                                                          (In thousands)
- -------------------------------------------------------------------------
March 31                                    1995           1994
- -------------------------------------------------------------------------
Goodwill                                   $29,335       $25,004
Patents and product technology               8,389         8,296
Other intangibles                            3,930         3,706
                                           -------       -------
                                            41,654        37,006     
Less accumulated amortization                7,564         5,060
- -------------------------------------------------------------------------
     Net intangible assets                 $34,090       $31,946
- -------------------------------------------------------------------------
     
     Amortization expense for intangible assets was $2,044,000,
$1,733,000, and $890,000 for the fiscal years ended 1995, 1994,
and 1993, respectively.

12.  Deferred charges and other noncurrent assets
     --------------------------------------------

     Deferred charges and other noncurrent assets include:

                                                         (In thousands)
- -------------------------------------------------------------------------
March 31                                          1995        1994
- -------------------------------------------------------------------------
Prepaid pension costs -- 
  qualified and non-qualified plans             $35,404     $31,297
Other noncurrent assets                           1,423       1,445
- -------------------------------------------------------------------------
     Total deferred charges and other       
     noncurrent assets                          $36,827     $32,742
- -------------------------------------------------------------------------
<PAGE>
13.  Indebtedness
     ------------

     Long-term debt at March 31, 1995 and 1994, includes:

                                                              (In thousands)
- ------------------------------------------------------------------------------
                                                 Fiscal    
                             Interest rate at    year of
Type of issue                March 31, 1995     maturity     1995      1994
- ------------------------------------------------------------------------------
Denominated in 
  U.S. dollars:
  Fixed rate -  
    Notes and other debt        9.25%-9.70%         1998    $28,400   $37,800
      Weighted average    
      interest rate    
      March 31, 1995                  9.32%
    Revenue bonds               5.00%-7.50%    1996-2003      2,531     2,907
      Weighted average     
      interest rate     
      March 31, 1995                 7.47%
  Variable rate --  
    Note                             6.85%          1997      1,500     3,900
    Revenue bonds              4.15%-4.50%     2008-2016      5,940     5,940
      Weighted average    
      interest rate     
      March 31, 1995                 4.32%
Denominated in foreign 
  currency:
  Fixed rate -
    notes and other debt      5.13%-11.00%     1996-2006        637     4,754
      Weighted average     
      interest rate     
      March 31, 1995                 7.24%
  Variable rate -
    notes and other debt      4.375%-6.00%     1997-2001     34,065    33,135
                                                            -------   -------
      Weighted average     
      interest rate    
      March 31, 1995                 5.50%
                                                             73,073    88,436
Capital lease obligation                                         --         6
                                                            -------   -------
                                                             73,073    88,442
Less current portion                                         10,853    10,796
- ------------------------------------------------------------------------------
     Total                                                  $62,220   $77,646
- ------------------------------------------------------------------------------

     In conjunction with the acquisition of L,ngerer & Reich, Modine 
refinanced existing debt and debt capacity totaling $32,096,000 at a 
variable rate. This agreement is currently scheduled to mature in fiscal 
year 1997.

     Certain of the company's loan agreements limit the use of retained 
earnings for the payment of cash dividends and the acquisition of treasury 
stock. Under the most restrictive, $100,393,000 was available for these 
purposes at March 31, 1995. (However, these restricted payments may not 
exceed $30,000,000 in any fiscal year.) Other loan agreements give certain 
existing unsecured lenders security equal to any future secured borrowing.

     The fair value of long-term debt was established by reference to the 
public market for corporate securities. The estimated fair value of total 
long-term debt including current portion was $74,111,000 at March 31, 1995, 
and $90,663,000 at March 31, 1994.
<PAGE>
     Long-term debt matures as follows:

- ---------------------------------------------------------------------
Year ended March 31                                 (In thousands)
- ---------------------------------------------------------------------
1996                  $10,853            1999               $2,782
1997                   40,126            2000                  807
1998                   11,562            2001 and beyond     6,943
- ---------------------------------------------------------------------

     At March 31, 1995, the company had approximately $20,669,000
in unutilized bank lines of credit available. These lines of
credit do not require compensating balances; however, a nominal
commitment fee is paid. A maximum of $29,624,000 in short-term
bank borrowings were outstanding during the year ended March 31,
1995. The weighted average interest rate on short-term borrowings
was 5.68 percent at March 31, 1995, and 5.32 percent at March 31, 
1994.

14.  Foreign exchange contracts/derivatives
     --------------------------------------

     The company uses derivative financial instruments in a limited 
way as a tool to manage the company's financial risk. Their use 
is restricted primarily to hedging assets and obligations already 
held by the company and they generally are used to protect cash of 
the company rather than generate income or engage in speculative 
activity.  Leveraged derivatives are strictly prohibited by company 
policy.

     The company from time to time enters into foreign currency 
exchange contracts, generally with terms of 90 days or less, to hedge 
specific foreign-currency-denominated transactions. The effect of this 
practice is to minimize the impact of foreign-exchange-rate movements 
on the company's operating income. The company's foreign-currency-
exchange contracts do not subject the company to risk due to exchange-
rate movements because gains and losses on these contracts offset gains 
and losses on the assets and liabilities being hedged.

     As of March 31, 1995, the parent company had approximately 
$3,088,000 of forward contracts outstanding, composed of $3,004,000 
of forward foreign-exchange contracts denominated in French francs 
and $84,000 in forward copper contracts. The difference between 
these contracts' values and the fair value of these instruments in 
the aggregate was not material at March 31,1995. Certain subsidiaries 
have transactions in currencies other than their functional currencies 
and, from time to time, enter into forward and option contracts to hedge 
the purchase of inventory or to sell non-functional currency receipts. 
Non-U.S. dollar financing transactions generally are effective as hedges 
of long-term investments, intercompany loans, or local borrowings in the 
corresponding currency. See also footnote number 13.
<PAGE>
15.  Other noncurrent liabilities
     ----------------------------

     Other noncurrent liabilities include:
                                                         (In thousands)
- -------------------------------------------------------------------------
March 31                                           1995           1994
- -------------------------------------------------------------------------
Postretirement benefits other than pensions       $22,316        $22,555
Other                                              14,772          8,188
- -------------------------------------------------------------------------
     Total other noncurrent liabilities           $37,088        $30,743
- -------------------------------------------------------------------------

16.  Capital stock
     -------------

     On January 20, 1993, the Board of Directors approved a two-
for-one stock split in the form of a 100-percent common-stock
dividend paid February 19 to shareholdersof record as of February
5, 1993. An amount equal to the $0.625 par value of the
additional common shares was transferred from additional paid-in
capital to common stock during fiscal 1993.

17.  Shareholder rights plan
     -----------------------

     Each share of the company's common stock carries one right
that entitles the holder to purchase a unit of 1/100 Preferred
Series A Participating Stock at $21.25 per unit. The rights are
not currently exercisable but will become exercisable 10 days
after a shareholder has acquired 20 percent or more, or has
commenced a tender or exchange offer for 30 percent or more, of
the company's common stock. In the event of certain mergers,
sales of assets, or self-dealing transactions involving a 20-
percent-or-more shareholder, each right not owned by such 20-
percent-or-more holder will be modified so that it will then be
exercisable for common stock having a market value of twice the
exercise price of the right. The rights are redeemable in whole
by the company, at a price of $0.0125 per right, at any time
before 20 percent or more of the company's common stock has been
acquired. During fiscal 1995, the company extended the expiration
date of the rights, which will now expire on October 27, 2006,
unless previously redeemed.

18.  Stock option and purchase plans
     -------------------------------

     Stock option plans: In July of 1978, 1985, and 1994,
shareholders approved plans providing for the granting of options
to officers, other key employees, and, in 1985 and 1994, to non-
employee directors to purchase common stock of the company.
Options granted under the plans are either nonqualified or
incentive stock options and carry a price equal to the market
price on the date of grant. Both incentive stock options and
nonqualified stock options terminate 10 years after date of
grant.
<PAGE>
     The 1978, 1985, and 1994 Incentive Stock Plans also provide
for the granting of stock awards. Shares are awarded to the
employee at no cost and are placed in escrow until certain
employment restrictions lapse. The value of shares awarded 
is amortized over the seven-year restriction period. The
amounts charged to operations in fiscal 1995, 1994, and 1993 were
$1,028,000, $952,000, and $813,000, respectively.

     Following is a summary of activity under the two plans:

- ----------------------------------------------------------------------------
                                             Shares         Option/award        
                                        (in thousands)      price range
- ----------------------------------------------------------------------------
 Outstanding March 31, 1992                     1,666       $ 1.45-12.50
 ---------------------------------------------------------------------------
  Granted:
   Incentive and nonqualified                     347        16.25-18.25
   Restricted stock awards                         73                  0
  Exercised                                      (319)           0-9.4375
 ---------------------------------------------------------------------------
 Outstanding March 31, 1993                     1,767         3.825-18.25
  Granted:
   Incentive and nonqualified                     248        20.625-30.00
   Restricted stock awards                         33                   0
  Exercised                                      (267)            0-12.50
 ---------------------------------------------------------------------------
 Outstanding March 31, 1994                     1,781         5.594-30.00
  Granted:
   Incentive and nonqualified                     268         28.00-28.50
   Restricted stock awards                         31                   0
  Exercised                                      (297)            0-18.25
  Expired                                         (17)              3.825
 ---------------------------------------------------------------------------
 Outstanding March 31, 1995                     1,766        $5.594-30.00
- ----------------------------------------------------------------------------
     
     A further 3,246,000 shares were available for the granting
of additional options or awards at March 31, 1995.

     Stock purchase plans: The company also has adopted several
defined-contribution plans. The plans permit employees to make
monthly investments at current market prices based on a specified
percentage of compensation. The company matches a portion of the
employees' contribution.

     Activity in the plans for fiscal 1995, 1994, and 1993
resulted in the purchase of 589,000, 593,000, and 730,000 shares
of company stock, respectively. These purchases were made from
the employee pension plan trusts, private purchases, and treasury
shares. It is anticipated that future purchases will be made from
all three sources at the discretion of the plans' administrative
committees. Costs of the company's contributions to the plans for
fiscal 1995, 1994, and 1993 were $5,871,000, $5,099,000, and
$4,350,000, respectively.
<PAGE>
19.  Segment and geographic area information
     ---------------------------------------

     The company operates predominantly in a single industry, the
production and sale of heat-transfer equipment. Information about
the company by geographic operating area is presented below:

                                                              (In thousands)
- ----------------------------------------------------------------------------
Years ended March 31                          1995       1994       1993
- ----------------------------------------------------------------------------
Sales to unaffiliated customers  
 from company facilities  
 located in:
 United States                              $667,433   $574,895   $512,462
 Europe                                      227,704     77,340     43,222
 Canada and Latin America                     17,873     17,318     15,155
- ----------------------------------------------------------------------------
  Net sales                                 $913,010   $669,553   $570,839
- ----------------------------------------------------------------------------
Sales between geographic areas:
 United States                              $  1,627   $  1,558   $    895
 Europe                                           87        186         99
 Canada and Latin America                      2,520      1,299         54
- ----------------------------------------------------------------------------
  Total inter-area sales                    $  4,234   $  3,043   $  1,048
- ----------------------------------------------------------------------------
Operating profit or loss:
 United States                              $129,509   $107,811   $ 61,665
 Europe                                        7,861     (1,520)       651
 Canada and Latin America                      1,840      1,010        278
 Corporate, eliminations, and other          (30,383)   (34,275)    (8,489)
- ----------------------------------------------------------------------------
  Earnings before income taxes              $108,827   $ 73,026   $ 54,105
- ----------------------------------------------------------------------------
Identifiable assets:*
 United States                              $411,811   $343,020   $321,921
 Europe                                      135,239    113,273     29,562
 Canada and Latin America                     16,067     13,722     13,516
 Corporate, eliminations, and other           27,070     39,966     40,188
- ----------------------------------------------------------------------------
  Total assets                              $590,187   $509,981   $405,187
- ----------------------------------------------------------------------------
*    Certain U.S. assets from prior years have been reclassified
to Corporate to conform to the 1995 presentation.

     Included in the United States sales to unaffiliated
customers are export sales of $126,409,000, $95,699,000, and
$79,925,000, in fiscal 1995, 1994, and 1993, respectively, the
majority to customers in Europe. During the last three fiscal
years, no single customer has accounted for more than 10 percent
of revenues.

20.  Contingencies and litigation 
     ----------------------------

     In the normal course of business, the company and its
subsidiaries have been named as defendants in various lawsuits
<PAGE>
and enforcement proceedings in which claims are asserted against
the company by private parties, the Occupational Safety and
Health Administration, the Environmental Protection Agency, other
governmental agencies, and others. The company is also subject to
other liabilities including environmental matters that arise in
the ordinary course of its business. Liabilities for
environmental matters are recorded when assessments and/or
remedial efforts are probable and the costs can be reasonably
estimated. During fiscal 1995, the company established additional
reserves of $415,000 for a Superfund assessment and $44,000 for
environmental cleanup at a specified location in Missouri. Based
on the information available, the company does not expect that
any unrecorded liability related to these matters would
materially affect the consolidated financial position or results
of operations.

     In June 1991, the U.S. Department of Justice, acting at the
request of the federal Environmental Protection Agency (EPA),
filed suit against the company in the U.S. District Court for the
Northern District of Illinois. The complaint alleged violations
of the federal Clean Water Act at a manufacturing facility owned
by the company in McHenry, Illinois. The alleged violations
consisted of effluent discharges in excess of permitted amounts
and noncompliance with reporting and monitoring requirements.
Settlement negotiations resulted in an agreement whereby the
company paid a fine of $750,000 and agreed to change the effluent
discharge system. Full reserves were established in fiscal 1993
for the fine and the $1,300,000 necessary for pond sludge
removal. All legal and court costs associated with the case were
expensed as they were incurred.

     In November 1991, the company filed a lawsuit against
Mitsubishi Motor Sales of America, Inc., and Showa Aluminum
Corporation, alleging infringement of the company's patent on
parallel-flow air-conditioning condensers. The suit seeks an
injunction to prohibit continued infringement, an accounting for
damages, a trebling of such damages for willful infringement, and
reimbursement of attorneys' fees. In December 1991, the company
submitted a complaint to the U.S. International Trade Commission
(ITC) requesting that the ITC ban the import and sale of parallel-
flow air-conditioning condensers and the systems or vehicles that
contain them, which are the subject of the aforementioned
lawsuit. In July 1993, the ITC reversed an earlier ruling by a
hearing officer and upheld, as valid and enforceable, the
company's basic patent on parallel-flow air-conditioning
condensers. The ITC also ruled that specific condensers from two
Japanese companies did not infringe the company's patent. Each of
the parties appealed, to the U.S. Court of Appeals for the
Federal Circuit, the portion of the ITC opinion adverse to them.
In July of 1994, Showa filed a lawsuit against the company
alleging infringement by the company of certain Showa patents
pertaining to condensers. In December of 1994, the company filed
another lawsuit against Mitsubishi and Showa pertaining to a
newly issued patent on parallel-flow air-conditioning condensers.
All legal and court costs associated with these cases have been
expensed as they were incurred.
<PAGE>
21.  Quarterly financial data (unaudited)
     ------------------------------------

     Quarterly financial data are summarized below:

(In thousands, except per-share amounts)
- ---------------------------------------------------------------------------
Fiscal 1995 quarters ended          June      Sept.     Dec.     March
- ---------------------------------------------------------------------------
Net sales                        $208,436  $221,760  $240,505  $242,309
Gross profit                       58,489    65,916    69,593    74,259
Net earnings                       14,830    16,801    17,413    19,398
Net earnings per share of 
  common stock                      $0.49     $0.55     $0.57     $0.63
- ---------------------------------------------------------------------------



(In thousands, except per-share amounts)
- ---------------------------------------------------------------------------
Fiscal 1994 quarters ended          June      Sept.     Dec.     March
- ---------------------------------------------------------------------------
Net sales                        $147,171  $156,964  $172,351  $193,067
Gross profit                       43,446    48,634    52,412    58,486
Earnings before  
  cumulative effect of  
  accounting change                 9,875    11,636    10,626    10,954
Earnings per share of 
  common stock before 
  cumulative effect of
  accounting change                 $0.32     $0.39     $0.35     $0.35
Cumulative effect of 
  accounting change 
  (net of income-tax
  effect)*                           $899        --        --        --
Net earnings                      $10,774   $11,636   $10,626   $10,954
Net earnings per share  of 
  common stock                      $0.35     $0.39     $0.35     $0.35
- ---------------------------------------------------------------------------

*    In fiscal 1994, the company adopted FASB Statement No. 109
"Accounting for Income Taxes."
<PAGE>
                  Independent Auditor's Report

To the Shareholders and Board of Directors

Modine Manufacturing Company

Racine, Wisconsin


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

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

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

As discussed in notes 1, 4, and 6 to the consolidated financial
statements, the company changed its method of accounting for
income taxes in fiscal 1994 and changed its method of accounting
for postretirement benefits other than pensions in fiscal 1993.


COOPERS & LYBRAND LLP


Chicago, Illinois

May 1, 1995

<PAGE>


                         EXHIBIT 21
                                
                 Subsidiaries of the Registrant
                                
The table below indicates each of the Registrant's subsidiaries, each
subsidiary's jurisdiction of incorporation, and the percentage of its
voting securities owned by the Registrant or its subsidiaries.

                                       State or
                                      country of     Percentage
                                    incorporation    of voting
Subsidiaries:                      or organization   securities   Owned by
- ----------------------------       ---------------   ----------   --------

Modine Great Lakes, Inc.           Ohio                  100%    Registrant
Modine Midwest, Inc.               Indiana               100%    Registrant
Modine North Central, Inc.         Minnesota             100%    Registrant
Modine Western, Inc.               California            100%    Registrant
Modine Southeast, Inc.             Florida               100%    Registrant
Modine of Puerto Rico, Inc.        Delaware              100%    Registrant
Modine of Canada, Ltd.             Ontario, Canada       100%    Registrant
Modine Export Sales Corp.          Virgin Islands        100%    Registrant
Modine, Inc.                       Delaware              100%    Registrant
Modine Europe BV                   The Netherlands       100%    Registrant
Modine Handelsgesellschaft mbH     Austria               100%    Registrant
Modine Piedmont, Inc.              North Carolina        100%    Registrant
Modine GmbH                        Germany               100%    Modine, Inc.
TRT Heating Products, Inc.         Rhode Island          100%    Registrant
Industrial Airsystems, Inc.        Minnesota             100%    Registrant
NRF Holding BV ("NRF")             The Netherlands       100%    Modine, Inc.
Modine Heat Transfer, Inc.         Michigan              100%    Registrant
Modine Transferencia de Calor,     
  SA de CV                         Mexico                99.6%*  Modine, Inc
NRF Services BV                    The Netherlands       100%    NRF
NRF Radiateuren BV                 The Netherlands       100%    NRF
NRF Thermal Engineering BV         The Netherlands       100%    NRF
Skopimex BV                        The Netherlands       100%    NRF
NRF France SarL                    France                100%    NRF
NRF AS                             Denmark               100%    NRF
NRF BvbA                           Belgium               100%    NRF
NRF Ltd.                           England               100%    NRF
NRF GmbH                           Austria               100%    NRF
NRF GmbH                           Germany               100%    NRF
Austria Warmetauscher GmbH         Austria               100%    Registrant
Langerer & Reich GmbH ("L&R")      Germany               100%    Modine GmbH
Modine Verwaltungs GmbH            Germany               100%    Modine GmbH
Langerer & Reich Automobiltechnik 
   GmbH                            Germany               100%    L&R
Hungaro Langerer Gep. Kft.         Hungary               100%    L&R
Modine Asia K.K.                   Japan                 100%    Registrant
Modine Uden B.V.                   The Netherlands       100%    Modine GmbH
Modine S.r.l.                      Italy                 100%    Modine GmbH
Radiadores Montana S.A.            Spain                 100%    NRF
Radinam S.A. de C.V.               Mexico                100%**  Registrant

* Balance of voting securities held by the Registrant.
** One share certificate is held by Modine, Inc.



                           EXHIBIT 23
                                
Coopers
& Lybrand

                 Consent of Independent Accounts
                                

We consent to the incorporation by reference to the registration
statement of Modine Manufacturing Company and Subsidiaries on Form S-8
(File Numbers 2-63714, 2-86984, 2-87299, 2-86985, 33-1764, 33-58544, 2-
55398, 33-66436, 33-66438, 33-66442, 33-66440, 33-54719, 33-54721, 33-
54723 and 33-54725) of our report dated May 1, 1995 on our audits of
the consolidated financial statements and financial statement
schedules of Modine Manufacturing Company and Subsidiaries as of March 31, 
1995 and 1994, and for the years ended March 31, 1995, 1994 and 1993, 
which report is included in this Annual Report on Form 10-K.


COOPERS & LYBRAND LLP

/s/COOPERS & LYBRAND LLP


Chicago, Illinois
June 21, 1995



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
THE CONSOLIDATED BALANCE SHEET AND CONSOLIDATED STATEMENT OF EARNINGS
FOR PERIOD ENDING 3/31/95 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                     1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          MAR-31-1995
<PERIOD-START>                             APR-01-1994
<PERIOD-END>                               MAR-31-1995
<CASH>                                          32,691
<SECURITIES>                                         0
<RECEIVABLES>                                  151,655
<ALLOWANCES>                                     6,424
<INVENTORY>                                    136,114
<CURRENT-ASSETS>                               340,382
<PP&E>                                         386,518
<DEPRECIATION>                                 215,646
<TOTAL-ASSETS>                                 590,187
<CURRENT-LIABILITIES>                          169,649
<BONDS>                                         62,220
<COMMON>                                        18,964
                                0
                                          0
<OTHER-SE>                                     289,308
<TOTAL-LIABILITY-AND-EQUITY>                   590,187
<SALES>                                        913,010
<TOTAL-REVENUES>                               913,010
<CGS>                                          644,753
<TOTAL-COSTS>                                  644,753
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 1,542
<INTEREST-EXPENSE>                               6,384
<INCOME-PRETAX>                                108,827
<INCOME-TAX>                                    40,385
<INCOME-CONTINUING>                             68,442
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    68,442
<EPS-PRIMARY>                                     2.24
<EPS-DILUTED>                                     2.24
        


</TABLE>

                                        EXHIBIT 99


                                        notice

                                        of meeting

                                        and proxy

                                        statement



                                        annual meeting
                              1995
                                        of shareholders






                                        M O D I N E



<PAGE>
M   O   D   I   N   E
- ---------------------------------------------------------------------------
     NOTICE OF ANNUAL MEETING OF SHAREHOLDERS, JULY 19, 1995
                                

TO THE SHAREHOLDERS:

     The Annual Meeting of the Shareholders of Modine Manufacturing Company 
will be held at the offices of the Company, 1500 DeKoven Avenue, Racine, 
Wisconsin, on Wednesday, July 19, 1995, at 9:30 a.m. for the following 
purposes:

       1.   To elect three directors to serve until the Annual Meeting 
            in 1998.

       2.   To transact any other business that may properly come before 
            the meeting or any adjournment thereof.

     The transfer books of the Company will not be closed, but only 
shareholders of record at the close of business on May 30, 1995, are entitled
to notice of and to vote at this meeting.

     In order that your stock may be represented at the meeting, in case you 
are not personally present, PLEASE SIGN THE ENCLOSED PROXY AND RETURN IT IN 
THE ENCLOSED ENVELOPE.


                              By order of the Board of Directors


                              W. E. PAVLICK, Secretary


June 9, 1995



YOUR VOTE IS IMPORTANT!
Please date, sign, and return
the enclosed Proxy immediately.
<PAGE>
PROXY STATEMENT

Annual Shareholders' Meeting of Modine Manufacturing Company--1995
- -----------------------------------------------------------------------

GENERAL INFORMATION

     The solicitation of the enclosed proxy is made by and on behalf 
of the Board of Directors of Modine Manufacturing Company, 1500 DeKoven 
Avenue, Racine, Wisconsin 53403 (hereinafter called the "Company") for 
use at the Annual Meeting of Shareholders of the Company to be held on 
July 19, 1995, or at any adjournment thereof.

     A person giving the proxy has the power to revoke it at any time 
prior to the exercise thereof by giving notice in writing to the Secretary 
of the shareholders' meeting or by oral notice to the presiding officer 
during the meeting.  Unless revoked, properly executed proxies will be 
voted in accordance with the instructions of the shareholder.  If no 
specific instructions are given, the shares represented by the proxy 
will be voted FOR the election of directors.

     With regard to the election of directors, votes may be cast in favor 
or withheld; votes that are withheld will be excluded entirely from the 
vote and will have no effect.

     In their discretion the Proxies are authorized to vote upon such 
other business as may come before the meeting.  Holders of record at the 
close of business on May 30, 1995, are entitled to one vote for each share 
of stock held.  It is intended that these proxy materials will be sent to 
shareholders on or about June 9, 1995.  The total number of shares of 
Common Stock outstanding and entitled to vote at the meeting is 29,688,821 
shares; no Preferred Stock is presently outstanding.  The holders of Common 
Stock of the Company do not have cumulative voting rights.


1.  ELECTION OF DIRECTORS

     The Board of Directors currently consists of ten members.

     Pursuant to the By-Laws, E. E. Richter is retiring and is not a 
nominee for election in 1995.  The office of Chairman of the Board of 
Directors currently held by Mr. Richter will not be filled.  Mr. R. T. 
Savage, President and Chief Executive Officer, will assume the duties 
of the Chairman effective July 19, 1995.

     By Board of Directors action in May, 1995, effective as of July 19, 
1995, the authorized number of directors will be fixed at nine.  The 
Restated By-Laws of the Company, as amended in May 1995, effective as of 
July 19, 1995, classify the Board of Directors into three classes of 
directors, with each director serving a term of office of three years.  
Each class of directors is staggered so that each expires in succeeding 
years.  This year, the terms of Thomas J. Guendel, Gary L. Neale, and 
Richard J. Doyle expire at the 1995 Annual Meeting of Shareholders and
each of them has been nominated for a new three year term expiring at 
the Annual Meeting in 1998. 

     Each of these nominees has indicated his willingness to serve if 
elected.  While it is not anticipated that any of the nominees will be 
unable to take office, if such is the case proxies will be voted in favor 
of such other person or persons as the Board of Directors may propose to 
<PAGE>
fill the three directorships.  In accordance with the Restated By-Laws, a
director shall hold office until the Annual Meeting for the year in which 
his term expires and until his successor shall be elected and qualify, 
subject, however, to prior death, resignation, retirement, disqualification, 
or removal from office.  Vacancies may be filled by the remaining directors.

     The nominees for the Board of Directors, and the directors whose 
terms will continue, their ages, other directorships, and their tenure and
expiration dates of their terms, are set forth on the following pages:

Nominees to be Elected
- ----------------------

     THOMAS J. GUENDEL                       Director since 1980

                                                  Age 67

     Mr. Guendel is the retired Chairman of the Board and Chief
     Executive Officer of Portec, Inc., Lake Forest, Illinois, a
     manufacturer of railroad, construction, and material handling
     equipment.  He is an Adjunct Professor, Lake Forest Graduate
     School of Management.  Term to expire in 1998.


     GARY L. NEALE                           Director since 1977

                                                  Age 55

     Mr. Neale is Chairman, President and Chief Executive Officer
     and director of NIPSCO Industries, Inc., Hammond, Indiana, a
     holding company for gas and electric utilities and other
     energy related subsidiaries.  Term to expire in 1998.


     RICHARD J. DOYLE                         Director since 1987

                                                  Age 63

     Mr. Doyle is Chairman, Chief Executive Officer and director of 
     three private electrical contracting corporations.  Prior to his
     retirement January 1, 1989, Mr. Doyle was a Vice President of 
     Borg-Warner Corporation, Chicago, Illinois, a diversified 
     manufacturing and services company, and President and Chief 
     Executive Officer of Borg-Warner Automotive, Inc., Troy, Michigan, 
     a subsidiary of Borg-Warner Corporation.  Term to expire 1998.

Directors Continuing in Service
- -------------------------------

     FRANK W. JONES                          Director since 1982

                                                  Age 55

     Mr. Jones is an independent management consultant, Tucson,
     Arizona.  He is also a director of Jason Incorporated, Met
     Coil Systems Corp., Ingersoll Milling Machine Co., Star
     Cutter Co., Gardner Publications, Inc., General Tool Co.,
     and TRAK International, Inc.  Term to expire in 1997.
<PAGE>
     DENNIS J. KUESTER                       Director since 1993

                                                  Age 53

     Mr. Kuester is President of Marshall & Ilsley Corporation and of
     M&I Marshall & Ilsley Bank, and Chairman and Chief Executive 
     Officer of M&I Data Services, Inc., a Milwaukee, Wisconsin, bank 
     holding company, bank, and banking services company, respectively.  
     He is also a director of M&I Data Services, Inc., M&I Marshall & 
     Ilsley Bank, M&I Corporation, Interstate Forging Industries, 
     Inc., Super Steel Products Corp., TYME Corporation, and Krueger 
     International.  Term to expire in 1997.


     MICHAEL T. YONKER                        Director since 1993

                                                  Age 52

     Mr. Yonker is President and Chief Executive Officer of Portec, Inc.,
     Lake Forest, Illinois, a manufacturer of railroad, construction, and 
     material handling equipment.  Prior to joining Portec, Inc. in 1989, 
     Mr. Yonker served in various capacities at P.T. Components, FMC 
     Corporation, and Exxon Corporation.  He is also a director of Crown 
     Anderson, Inc. and Woodward Governor Company.  Term to expire in 1997.


     STUART W. TISDALE                        Director since 1987

                                                  Age 66

     Mr. Tisdale is the retired Chairman, Chief Executive Officer and a 
     director of WICOR, Inc., Milwaukee, Wisconsin, a holding company whose 
     primary subsidiaries are Wisconsin Gas Company, a public utility, 
     Sta-Rite Industries, a manufacturer of pumps and fluid handling systems,
     and SHURflo Pump Manufacturing Company, a manufacturer of small high-
     performance pumps, valves, motors and systems.  He is also a director 
     of Marshall & Ilsley Corporation and Twin Disc, Inc.  Term to expire 
     in 1996.


     VINCENT L. MARTIN                        Director since 1992

                                                  Age 55

     Mr. Martin is Chairman, President and Chief Executive Officer, and 
     director of Jason Incorporated, a diversified manufacturing company 
     based in Milwaukee, Wisconsin.  He is also a director of Crane 
     Manufacturing & Service, Bank One Wisconsin Corporation, and Oldenburg 
     Group, Inc.  Term to expire in 1996.


     RICHARD T. SAVAGE                        Director since 1989

                                                  Age 56

     Mr. Savage is President and Chief Executive Officer of the Company.  
     He will assume the duties of Chairman of the Board effective July 19, 
     1995.  He is also a director of Twin Disc, Inc., and M&I Bank of 
     Racine.  Term to expire in 1996.
<PAGE>
PRINCIPAL SHAREHOLDERS AND SHARE OWNERSHIP OF DIRECTORS AND EXECUTIVE 
OFFICERS
                               
Principal Shareholders

     The following table sets forth information based upon the records of 
the Company and filings with the Securities and Exchange Commission ("SEC") 
as of March 31, 1995, with respect to each person known to be the beneficial 
owner of more than five percent (5%) of any class of the Company's voting 
securities.

Title         Name and Address of          Amount and Nature of       Percent
of Class      Beneficial Ownership        Beneficial Ownership(f)     of Class
- --------   ---------------------------   --------------------------   --------

Common     Investment Committee of       2,314,844   Power to vote      7.79 %
           Modine Manufacturing                      and dispose of
           Company Employees' Retire-                Trusts' stock
           ment Trusts, 1500 DeKoven 
           Avenue, Racine, WI.  
           Members:  R. T. Savage, 
           A. D. Reid, V. S. 
           Frangopoulos, D. R. 
           Johnson and W. E. Pavlick*

Common     Administrative Committee      5,705,579   Power to vote     19.21%
           of Modine Contributory                    Plans' stock
           Employee Stock Ownership                  not voted by
           & Investment Plans,                       employees
           1500 DeKoven Avenue,                      owning it
           Racine, WI.  Members:  
           R. M. Gunnerson, R. L. 
           Hetrick, and D. R. Zakos*

Common     Mario T. Gabelli, GAMCO       1,914,576   Sole or shared     6.47 %
           Investors, Inc., Gabelli                  voting and/or
           & Company, Inc. and                       power to dispose
           Gabelli Funds, Inc.                       of stock
           655 Third Avenue, New 
           York, NY  10017**
- ------------------------------------------------------------------------------

     *    M&I Marshall and Ilsley Bank is trustee and holder of
          record of the Modine Contributory Employee Stock
          Ownership and Investment Plans' and Retirement Trusts'
          stock and is the escrow agent for participants' stock
          under the 1990 through 1995 Stock Award Plans.  D. J.
          Kuester is President of Marshall & Ilsley Corporation
          and of M&I Marshall & Ilsley Bank.

    **    Based on a joint Schedule 13D filed as of May 10, 1994,
          by Mario T. Gabelli, GAMCO Investors, Inc., Gabelli &
          Company, Inc., and Gabelli Funds, Inc.

     The Company knows of no other person or group which is a beneficial 
owner of five percent or more of the Company's Common Stock.
<PAGE>
Securities Owned by Management
- ------------------------------

     The table below reflects, as of March 31, 1995, the number of shares of 
Common Stock beneficially owned by each of the directors of the Company, 
each of the executive officers named in the Summary Compensation Table, and 
the number of shares beneficially owned by all directors and executive 
officers of the Company as a group.


 Title              Name of            Amount and Nature of      Percent
of Class        Beneficial Owner       Beneficial Ownership      of Class
- --------      -------------------      --------------------      --------

Common        R. J. Doyle*                 22,000(a)               **
                                    
Common        T. J. Guendel*               77,008(b)               **

Common        F. W. Jones*                 79,934(a)               **

Common        D. J. Kuester*               21,000(c)               **

Common        V. L. Martin*                21,300(d)               **

Common        G. L. Neale*                 46,246(a)               **

Common        S. W. Tisdale*               46,061(a)               **

Common        M. T. Yonker*                20,000(a)               **

Common        R. T. Savage                442,553(e)(f)           1.49 %

Common        D. R. Johnson               214,298(e)(f)            **

Common        V. S. Frangopoulos          343,961(e)(f)           1.15 %

Common        M. G. Baker                 238,348(e)               **

Common        W. E. Pavlick               286,259(e)(f)            **


Common        All executive 
              officers and
              directors as a
              group (25 persons)        2,864,505(g)              9.6 %

      *   Non-employee directors have the right to acquire additional 
          shares of Common Stock (not listed in the above table) 
          through the exercise of options automatically granted upon 
          re-election pursuant to the 1994 Stock Option Plan for Non-
          Employee Directors discussed on Page 8 herein.

     **   Denotes less than one percent of shares outstanding.

(a)  The 22,000 shares listed for Mr. Doyle include options to acquire 
     15,000 shares; the 79,934 shares listed for Mr. Jones include options 
     to acquire 45,000 shares; the 46,246 shares listed for Mr. Neale 
     include options to acquire 15,000 shares; the 46,061 shares listed 
<PAGE>
     for Mr. Tisdale include options to acquire 45,000 shares; and 
     the 20,000 shares listed for Mr. Yonker include options to acquire
     20,000 shares.

(b)  The 77,008 shares listed for Mr. Guendel include options to acquire 
     42,000 shares.  This number includes 15,308 shares held by Mr. Guendel's 
     wife.

(c)  The 21,000 shares listed for Mr. Kuester exclude shares held of record 
     by M&I Marshall & Ilsley Bank.  See footnote to the Five Percent Stock 
     Ownership table on Page 5.  This number includes options to acquire 
     20,000 shares.

(d)  The 21,300 shares listed for Mr. Martin include options to acquire 
     20,000 shares and includes 300 shares held in a Children's Trust with 
     Mr. Martin as Trustee.

(e)  The 442,553 shares listed for Mr. Savage include options to acquire 
     197,000 shares, and 50,000 restricted shares awarded to Mr. Savage; 
     the 214,298 shares listed for Mr. Johnson include 2,288 shares held 
     by Mr. Johnson's wife, options to acquire 131,750 shares, and 33,300 
     restricted shares awarded to Mr. Johnson; the 343,961 shares listed 
     for Mr. Frangopoulos include 4,800 shares owned by one of his
     children, options to acquire 142,000 shares, and 33,200 restricted 
     shares awarded to Mr. Frangopoulos; the 238,348 shares listed for 
     Mr. Baker include options to acquire 137,800 shares, and 20,100 
     restricted shares awarded to Mr. Baker; the 286,259 shares listed 
     for Mr. Pavlick include 621 shares held by Mr. Pavlick's wife, 
     options to acquire 113,613 shares, and 20,300 restricted shares 
     awarded to Mr. Pavlick.

     All awards listed are pursuant to the 1990 through 1995 Stock Award 
     Plan grants but subject to restrictions which lapse annually in fifths 
     over a period commencing at the beginning of the third year from the 
     date of grant.

(f)  In addition to the beneficial ownership listed, R. T. Savage, A. D. 
     Reid, V. S. Frangopoulos, D. R. Johnson, and W. E. Pavlick comprise 
     the Investment Committee of the Modine Pension Plans appointed by 
     the Board of Directors.  The Committee exercises investment and 
     voting control over the assets, including Modine Common Stock, held 
     of record by the Modine Pension Trusts of which M&I Marshall & Ilsley 
     Bank is trustee as described above.

(g)  This number includes 1,005,537 shares held by officers (other than 
     the five named executive officers) as a group (12 persons) and 
     includes options to acquire 485,063 shares and 68,800 shares awarded 
     pursuant to the 1990 through 1995 Stock Award Plan grants but subject 
     to restrictions which lapse annually in fifths over a period commencing 
     at the beginning of the third year from the date of grant.

     Approximately forty-nine percent (49%) of all outstanding shares are 
owned or controlled by or for directors, officers, employees, retired 
employees, and their families.

<PAGE>
BOARD MEETINGS, COMMITTEES AND COMPENSATION

     The Board of Directors held nine regular meetings during the fiscal 
year ended March 31, 1995.  An additional eight meetings were held by the 
standing Committees of the Board to assist the Board in carrying out its 
responsibilities.  A description of these committees and their functions 
is set forth below.

     The Audit Committee consists of five outside directors.  Current 
members are R. J. Doyle, Chairman, F. W. Jones, V. L. Martin, G. L. 
Neale, and S. W. Tisdale.  The Audit Committee recommends to the Board 
of Directors the engagement of the independent auditors.  Before the audit, 
the Committee meets with the independent auditors to discuss the plan and 
scope of the audit engagement.  At the completion of the audit, the Committee
meets with the independent auditors to review the results of the audit, the 
effectiveness of the Company's internal auditing procedures, and the adequacy 
of the Company's internal accounting controls.  The Committee also reviews 
and approves the budget for each non-audit service, the audit and non-audit 
fees, and their effect on the independence of the auditors.  The Audit 
Committee met a total of three times during the fiscal year ended March 31, 
1995.

     The Officer Nomination and Compensation Committee consists of five 
outside directors.  Current members of this Committee are G. L. Neale, 
Chairman, T. J. Guendel, V. L. Martin, S. W. Tisdale, and M. T. Yonker.  
This Committee reviews candidates for positions as Company officers and 
makes recommendations to the Board on such candidates, makes recommendations 
to the Board on compensation for the Company's officers, and administers the
Company's 1994 Incentive Compensation Plan.  The Officer Nomination and 
Compensation Committee met three times during the last fiscal year.

     The Pension Committee consists of four outside directors.  Current 
members of this Committee are T. J. Guendel, Chairman, R. J. Doyle, F. W. 
Jones, and D. J. Kuester.  This Committee provides oversight with respect 
to the investments of the Company's Pension Plan.  The Pension Committee 
met two times during the last fiscal year.

     The Board of Directors does not have a committee which nominates 
directors since nomination and review of director candidates is a function 
of the full Board.


Compensation of Directors
- -------------------------

     Directors of the Company who are not employees were paid a retainer 
fee of $4,500 per quarter.  In addition, Directors received a fee of $1,000 
for each Board meeting attended and $850 for each Committee meeting attended 
with the Chairman of the Audit Committee eligible for a fee of $1,700.  
Effective April 1, 1995, the retainer fee was increased to $5,250 per quarter
and the Committee meeting fee was increased to $1,000.  Directors who are 
officers do not receive any fees in addition to their remuneration as 
officers.  The Company also reimburses its directors for travel, lodging, 
and related expenses incurred in attending Board and Committee meetings, 
and it provides each director with travel accident and director and officer 
liability insurance.

     Directors of the Company who are not employees are eligible to 
participate in the 1994 Stock Option Plan for Non-Employee Directors (the 
<PAGE>
"Directors' Plan") which is authorized to grant non-qualified stock options 
through July 20, 2004, on up to 500,000 shares of the Company's Common Stock.
These options are granted at one hundred percent of the fair market value 
on the date of the grant and will expire no later than ten years after the
date they are granted and will terminate no later than three years after 
termination of director status for any reason other than death.  Within 
30 days after election or re-election to the Board, each director so elected 
or re-elected is automatically granted an option for that number of shares 
equal to the multiple of 5,000 and the number of years in the term to which 
such director has been so elected or re-elected.  The Directors' Plan may 
be administered by a committee of two or more directors of the Company  if 
deemed necessary or advisable in order to comply with the exemptive rules 
promulgated pursuant to Section 16(b) of the Securities Exchange Act of 1934, 
as amended.  The Board or any such committee shall have no authority to 
administer the Directors' Plan with respect to the selection of participants
under the plan or the timing, pricing, or amounts of any grants.

     The Board of Directors has adopted the Modine Manufacturing Company 
Director Emeritus Retirement Plan (the "Director Emeritus Retirement Plan") 
whereby any person (employee or non-employee) who is or becomes a director 
of Modine on or after April 1, 1992, and who retires from the Board will be 
paid a retirement benefit equal to the annualized rate at which directors 
are being paid for their services to the Company as directors (including 
Board meeting attendance fees but excluding any applicable committee
attendance fees) as in effect at the time such director ceases his service 
as a director.  The retirement benefit will continue until the period of 
time the retirement benefit paid equals the period of time of the director's 
Board services.  If a director dies before or after retirement, his spouse 
or other beneficiary will receive the applicable retirement benefit.  In the 
event of a change in control (as defined in the Plan) of Modine, each
eligible director, or his spouse or other beneficiary entitled to receive 
a retirement benefit through him, would be entitled to receive a lump sum 
payment equal to the present value of the total of all benefit payments 
which would otherwise be payable under the Director Emeritus Retirement 
Plan.  The retirement benefit is not payable if the director directly or 
indirectly competes with the Company or if the director is convicted of
fraud or a felony and such fraud or felony is determined by disinterested 
members of the Board of Directors to have damaged the Company.

     Two former directors (who retired prior to April 1, 1992) have 
agreements with the Company whereby, as Directors Emeriti, they are entitled 
to receive retainer fees and monthly meeting fees equal to the fees paid at 
the time each retired from the Board for a period continuing until their 
deaths. 


EXECUTIVE COMPENSATION

Summary Compensation Table
- --------------------------

     The following table sets forth compensation awarded to, earned by, 
or paid to the Company's Chief Executive Officer and the four most highly 
compensated executive officers other than the Chief Executive Officer who 
were serving as executive officers at March 31, 1995, for services rendered 
to the Company and its subsidiaries during fiscal 1994-1995.  Also included 
is salary, bonus, restricted Common Stock awards, and stock option 
information for fiscal years ended March 31, 1993, and March 31, 1994.
<PAGE>
<TABLE>
                   SUMMARY COMPENSATION TABLE
<CAPTION>
                                                      Annual Compensation (1)             Long-Term Compensation
                                                      -----------------------     ----------------------------------
                                                                                  Restricted    Stock     All Other
Year       Name                  Principal Position      Salary        Bonus       Stock (2)  Options(3)  Comp.(4)
- --------------------------------------------------------------------------------------------------------------------
<S>       <C>                  <C>                    <C>           <C>            <C>          <C>        <C>
1994/95   R. T. Savage         President & CEO        $  334,500    $  334,500     $199,500     25,000     $24,958
1993/94                                                  318,125       264,044      210,000     26,000      22,709
1992/93                                                  292,000       175,200      273,750     36,000      21,607

1994/95   D. R. Johnson        Executive VP,          $  214,000    $  171,200     $156,750     20,000     $15,891
1993/94                        Operations                185,125       122,923      150,000     19,000      13,807
1992/93                                                  164,500        78,960      200,750     26,000      12,144

1994/95   V. S. Frangopoulos   Group VP, Off-         $  188,000    $  150,400     $142,500     15,000     $14,027
1993/94                        Highway Products          177,125       117,611      150,000     19,000      13,214
1992/93                                                  161,000        77,280      200,750     26,000      11,819
        
1994/95   M. G. Baker          Group VP,              $  166,000    $  116,200     $ 85,500     11,000     $12,357
1993/94                        Distributed Products      151,125        87,804       81,000     12,000       7,989
1992/93                                                  139,000        58,380      109,500     16,000       6,181

1994/95   W. E. Pavlick        Senior VP, General     $  157,000    $  109,900     $ 57,000      9,000     $11,280
1993/94                        Counsel & Secretary       148,125        86,061       81,000     12,000      11,478
1992/93                                                  138,000        57,960      109,500     16,000      10,213
<FN>
(1)   Excludes "Other Annual Compensation" under SEC Regulations
      since such does not exceed the lesser of $50,000 or 10% of
      each individual's combined salary and bonus.

(2)   The total number of restricted shares and the aggregate
      market value at March 31, 1995, were:  Mr. Savage - 50,000
      shares valued at $1,675,000; Mr. Johnson - 33,300 shares
      valued at $1,115,550; Mr. Frangopoulos - 33,200 shares
      valued at $1,112,200; Mr. Baker - 20,100 shares valued at
      $673,350; and Mr. Pavlick - 20,300 shares valued at
      $680,050.  Dividends are paid on the restricted shares at
      the same time and the same rate as dividends paid to
      shareholders of unrestricted shares.  Aggregate market value
      is based on a fair market value of $33.50 at March 31, 1995.

      Restricted stock is awarded to an employee at no cost and
      placed in escrow until the beginning of the third, fourth,
      fifth, sixth, and seventh years respectively at which time one-
      fifth of the shares are released to the employee.  In the event
      of retirement or a takeover of the Company, the shares may be
      released at an earlier date.

(3)   The 1994 Incentive Compensation Plan authorized the Officer
      Nomination and Compensation Committee of the Board to grant
      stock options (incentive stock options and non-qualified
      stock options) and other stock-based rights through July 20,
      2004, on up to 3,000,000 shares of the Company's common stock.
      Incentive stock options and non-qualified stock options
      granted are at one hundred percent of the fair market value
<PAGE>
      on the date of the grant and will expire no later than ten
      years after the date of the grant.  Grants pursuant to the
      Plan may be made to such officers or certain other employees
      as shall be determined by the Committee.

      Upon the exercise of the option, the optionee may pay the
      purchase price in cash, stock, or a combination of cash and
      stock.  The optionee may also satisfy any tax withholding
      obligation by using optioned shares.  In the event of a sale,
      merger, consolidation, or other specified transaction
      involving the Company, the optionee will have the right to
      receive (regardless of whether or to what extent the option
      would then have been exercisable) the difference between the
      exercise price and the fair market value of the stock.
 
(4)   Employer matching contributions to the Company Tax Saver
      (401(k)) Plan, Stock Purchase Plan, and Supplemental Executive
      Retirement Plan.   The Company has a program (the "Executive
      Supplemental Stock Plan") to pay, out of general assets, an
      amount substantially equal to the difference between the
      amount that would have been allocated to a participant's
      account as Company matching contributions, in the absence of
      legislation limiting such allocations, and the amount
      actually allocated under the plans.  Payment of this amount
      and appreciation thereon is deferred until termination of
      service or retirement.
</TABLE>

Officer Nomination and Compensation Committee Report on Executive 
- ------------------------------------------------------------------
Compensation
- ------------

   The Officer Nomination and Compensation Committee has provided
the following report on Executive Compensation:

   Compensation Philosophy
   -----------------------

   The Company's executive compensation philosophy is designed to
address the needs of the Company, its executives, and its shareholders.

   The specific factors underlying the Committee's decision with
respect to compensation for each of the named executives for the
last fiscal year are two-fold:

   1.  The ability to accomplish the Company's goal of preserving
       and enhancing the shareholders' investment over the long-
       term without bearing undue risk in the process.  The
       Committee recognizes that there will be short-term
       fluctuations in the Company's business and is of the
       opinion that incentive compensation should be based
       primarily upon attainment of the Company's goals over a
       longer period of time.  It is the Committee's intention
       to compensate its executive officers appropriately for
       superior performance; however, inherent in attaining the
       Company's goal is the premise that shareholder assets
       will not be wasted by the payment of excessive compensation.
<PAGE>

   2.  The second factor underlying the Committee's compensation
       decision is that achieving the foregoing Company goals
       can only be accomplished by the retention of competent,
       highly skilled people.  Accordingly, the design of the
       compensation package must include sufficient tools to
       assure retention of key individuals.

   Numerous other criteria are considered in the compensation
decision, including high ethical standards, concern for
employees, regard for the environment, and commitment to the
highest levels of product quality and customer service.  Each of
these criteria is an intrinsic part of attaining the Company's
long-term goals.


   Total Annual Compensation
   -------------------------

   The Company's executive compensation program is composed of
an annual cash component, consisting of salary and a bonus based
on the financial performance of the Company, and a long-term
incentive component, currently consisting of stock awards and
stock options.

   The compensation package design reflects the Committee's
belief that a larger than typical portion of compensation should
be based upon incentives.  This results in the base salary of
Company executives being lower than those executives in
comparable companies and industries and with incentive compensation 
being higher.  Incentive compensation is established at a level 
designed to ensure that, when such payouts are added to a 
participant's base salary, the resultant compensation for above
average performance will exceed  the average compensation level
for comparable companies.  For fiscal 1994-95, the Company used a
formula bonus program which does not commence payout until a pre-
tax return of 15 percent on shareholders' investment is earned for the
shareholders.  Thereafter, Company executives can earn a cash
bonus which increases at a linear rate with Company earnings and
is proportional with the executive's level of  management
responsibility, including the Chief Executive Officer ("CEO"),
who could earn a cash bonus of up to 100% of his base salary (the
maximum payout under the program) in fiscal 1994-95.  The formula
was modified in 1993-94 to increase the risk/reward scenario for
all Company executives.  All other incentive awards are
calculated as a job slotted percentage of the CEO's percent of
earned award.  By so doing, the entire management team shares the
risks and rewards of overall Company performance.  For fiscal
1994-95, the total annual compensation provided was in accordance
with this philosophy.

   Long-Term Compensation
   ----------------------

   To further align the Company executives' interests with those
of the shareholder, the Compensation Committee utilizes long-term
stock based incentives in the form of stock options and stock
awards.  The number of stock options and stock awards granted to
each executive officer is established for each person considering
the survey data described below.  Individual awards are determined 
based on a subjective assessment of individual performance, 
contribution, and potential.  The Committee generally considers 
previous grant and award amounts when determining annual grants 
or awards under its programs.

   The stock options currently granted are at market value and
are exercisable within ten years of date of grant.  The options
may be rescinded at any time up until two years after exercise
<PAGE>
should the individual be terminated for cause, compete in any way
against the Company, not fully comply with applicable laws and
government regulations, fail to maintain high ethical standards,
or breach the Company's policies such as Guidelines for Business
Conduct, Antitrust Compliance, or confidentiality of proprietary
technology and information.

   Stock awards are grants of Company stock to a limited number
of top executives, at no cost.  These awards vest only at the rate
of 20 percent per year commencing with the third year after grant,
acting thereby as both a retention tool and involving the
executive in a longer-term stake in the Company.  Stock awards
not previously vested are terminated should the executive cease
to be employed by the Company for any reason other than
retirement or a takeover.

   Consequently, the executive is compensated over the long-term, 
through both the stock option and stock award programs, as the 
Company stock price increases, which is for the benefit of the
shareholder.

   Chief Executive Officer Compensation
   ------------------------------------

   The Committee recognizes that effective management of the Company 
is a team effort, led by the CEO.  The CEO and the named officers must 
possess the difficult to define qualities of leadership, ability to 
instill confidence in their actions, and to inspire others to even 
greater effort.  These qualities can only be determined through 
observation over a longer period of time and through the ultimate 
results attained.  Accordingly, the CEO's and senior executive officers' 
team compensation decision was not based solely on fiscal 1994-95 annual 
financial results but was based on the compensation policies referenced 
above and the Company's favorable return on shareholders' investment 
over the longer term and the Committee's subjective assessment of the 
performance of the management team.  The CEO's employment agreement 
(described on page 14) only specifies minimum termination 
compensation.  Total Annual compensation is established by the 
Compensation Committee.

   Other Executive Officer Compensation
   ------------------------------------

   Since, as stated above, we believe that corporate management
is a team effort, we also believe that it is appropriate for the
CEO to select his team members and make a substantial contribution 
to the compensation decision for each of such team members.  
Accordingly, upon detailed consultation with the CEO, assessment 
of the experience, capabilities and performance of each of the 
named executives toward attaining Company goals, and the policies 
referenced above, compensation decisions were made.  As a background 
for such decisions, the Compensation Committee reviewed four major 
compensation consultant data bases with respect to compensation.  
The compensation consultant data bases and the comparator group of 
companies used in the performance graph are both large data bases 
of industrial companies which the Committee believes appropriately 
reflect the broad labor market for Modine executives.  Within a range 
of acceptable total compensation for each individual, compensation was 
determined as described above.
<PAGE>

   Compliance with Internal Revenue Code Section 162(m)
   ----------------------------------------------------

   Section 162(m) of the Internal Revenue Code, enacted in 1993,
generally disallows a tax deduction to public companies for
compensation over $1 Million paid to the Company's CEO and four
other most highly compensated executive officers.  Qualifying
performance-based compensation will not be subject to the
deduction limit if certain requirements are met.  The compensation 
of the Company's CEO and the four other most highly compensated 
executive officers currently does not approach the disqualifying 
threshold.  In the future, in the event the disqualifying threshold 
becomes an issue, the Committee will weigh all the facts and 
circumstances in existence at the time.

                         G. L. Neale, Chairman
                         T. J. Guendel
                         V. L. Martin
                         S. W. Tisdale
                         M. T. Yonker

Performance Graph
- -----------------

     The following graph shows the cumulative total stockholder return 
on the Company's Common Stock over the last five fiscal years as compared 
with the returns of the Standard & Poor's 500 Stock Index and the NASDAQ 
Industrials Stock Index (Non-financial Index).  The NASDAQ Industrials 
Stock Index consists of approximately 3,000 industrial companies (including 
Modine), and includes a broad range of manufacturers.  The Company believes,
because of the diversity of its business, that comparison with this broader 
index is appropriate.  The graph assumes $100 was invested on April 1, 1990, 
in the Company's Common Stock, the S&P 500 Stock Index, and the NASDAQ 
Industrials Stock Index and assumes reinvestment of dividends.
                                
                                
         COMPARISON OF FIVE-YEAR CUMULATIVE TOTAL RETURN

 Measurement Period
(Fiscal Year Covered)          Modine          S&P          NASDAQ
- ---------------------          ------          ---          ------

Measurement Pt. 4/1/90         $100            $100          $100
        FYE 91                  108             114           118
        FYE 92                  194             127           147
        FYE 93                  225             146           159
        FYE 94                  299             148           174
        FYE 95                  396             172           190


Options Granted
- ---------------

     The following table sets forth information about stock option grants 
during the last fiscal year for the five executive officers named in the 
Summary Compensation Table.
<PAGE>                                
<TABLE>                                
                OPTION GRANTS IN LAST FISCAL YEAR
<CAPTION>
                                                                               Potential Realizable
                                                                             Value at Assumed Annual
                                                                           Rates of Stock Appreciation
                                  Individual Grants                    Appreciation for Option Term(1)(2)(3)
                     --------------------------------------------      --------------------------------------
                               % of Total
                                Options
                     Options   Granted to   Exercise   Expiration
     Name            Granted   Employees     Price        Date          0%        5%              10%
- ------------------   -------   ----------   --------   -----------     ---   ------------   --------------
<S>                  <C>         <C>         <C>        <C>            <C>   <C>            <C>
R. T. Savage          25,000      11.2%      $28.50     1/18/2005      $0    $    448,875   $    1,132,875

D. R. Johnson         20,000       9.0%      $28.50     1/18/2005      $0         359,100          906,300

V. S. Frangopoulos    15,000       6.7%      $28.50     1/18/2005      $0         269,325          679,725

M. G. Baker           11,000       4.9%      $28.50     1/18/2005      $0         197,505          498,465

W. E. Pavlick          9,000       4.0%      $28.50     1/18/2005      $0         161,595          407,835

All Optionees        223,000     100%        $28.50     1/18/2005      $0       4,003,965       10,105,245

All Shareholders        N/A        N/A        N/A         N/A          $0    $626,817,804   $1,581,968,742

<FN>
(1)  All options granted are immediately exercisable.  Holders may use shares
     previously owned or received upon exercise of options to exercise options.
     The Company may accept shares to cover withholding or other employee 
     taxes.

(2)  The dollar amounts under these columns are the result of calculations
     at zero percent and at the five-percent and ten-percent rates set by 
     the SEC and therefore are not intended to forecast possible future 
     appreciation, if any, of the Company's stock price.

(3)  No gain to the optionee is possible without an increase in stock price
     appreciation, which will benefit all shareholders commensurately.  A
     zero percent gain in stock price appreciation will result in zero
     dollars for the optionee.
</TABLE>
                                
Option Exercises and Fiscal Year-End Values
- -------------------------------------------

     The following table sets forth information with respect to the five 
executive officers named in the Summary Compensation Table concerning the 
number of option exercises and value of options outstanding at the end of 
the last fiscal year.
<PAGE>
<TABLE>
         AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                AND FISCAL YEAR END OPTION VALUES
<CAPTION>

                                                                            Total Value of
                                                      Total Number           Unexercised
                       Number of                     of Unexercised          In-the Money
                        Shares                       Options Held at       Options Held at
                      Acquired on       Value      Fiscal Year End (1)   Fiscal Year End(1)
     Name              Exercise        Realized      Exercisable (2)       Exercisable (2)
- ------------------   -------------   -----------   -------------------   ------------------
<S>                     <C>          <C>                <C>                <C>
R. T. Savage            58,000       $1,244,290         197,000            $3,310,000

D. R. Johnson            1,000           20,562         131,750             2,128,109

V. S. Frangopoulos      14,800          316,588         142,000             2,458,500

M. G. Baker                -0-              -0-         137,800             2,768,667

W. E. Pavlick           21,587          483,157         113,613             2,181,130

<FN>
(1)   All options granted are immediately exercisable.

(2)   Granted at fair market value on the date of Grant.  Total
      value of outstanding options is based on a fair market value of
      Company stock of $33.50 as of March 31, 1995.
</TABLE>

Pension Plan Table
- ------------------

     The following table sets forth the estimated annual benefits payable 
upon retirement at normal retirement age for the years of service indicated 
under the Company's defined pension plan at the indicated remuneration levels 
(average of five years earnings).

- ----------------------------------------------------------------------------
Average Annual                Representative Years of Service
   Earnings       15 Years    20 Years    25 Years    30 Years    35 Years
- --------------    --------    --------    --------    --------    --------
$125,000          $ 29,900    $ 39,850    $ 49,825    $ 59,800    $ 69,750
 200,000            48,750      64,975      81,225      97,475     113,725
 275,000            67,575      90,100     112,650     135,175     157,700
 350,000            86,425     115,225     144,050     172,850     201,675
 425,000           105,275     140,350     175,450     210,550     245,625
 500,000           124,125     165,475     206,850     248,225     289,600
- ----------------------------------------------------------------------------

     The five executive officers named in the Summary Compensation Table 
participate on the same basis as other salaried employees in the non-
contributory Modine Pension and Disability Plan for Salaried Employees.  
Because the Company's contributions to the plan are actuarially based on 
all  eligible salaried employees and are not allocated to individual 
employee accounts, expenses for a specific person cannot readily be 
<PAGE>
separately or individually calculated.  Retirement benefits are based 
on an employee's earnings for the five highest of the last ten years 
preceding retirement and on years of service.  Applicable earnings include 
salary, bonuses, and any deferred amount under the Modine Tax Saver (401(k)) 
Plan.  They are approximately the same as cash compensation reported in the 
Summary Compensation Table, but on a calendar year rather than a fiscal year 
basis.  A minimum of five years of service is required for eligibility.  The 
principal benefit under the plan is a lifetime monthly benefit for the joint 
lives of participants and their spouses based on the employee's earnings and 
period of employment, and is not subject to offset by Social Security 
benefits.  Employees can retire with unreduced early retirement benefits at 
age sixty-two or may be eligible for disability, deferred, or other early 
retirement benefits depending on age and years of service upon retirement 
or termination.  In addition, an employee who has reached age sixty-two and 
who has accumulated thirty or more years of eligible service may request that 
the accrued benefit be paid immediately in a lump-sum amount, even if not 
retired at the time of election.

     Assuming continued employment until age sixty-five, the estimated 
credited years of service under the plan for Messrs. Savage, Johnson, 
Frangopoulos, Baker, and Pavlick are thirty-one, twenty-eight, twenty-eight, 
twenty-five, and nineteen years, respectively.

     Pension benefits under the plan are subject to possible limitations 
imposed by the Employee Retirement Income Security Act of 1974 and subsequent 
amendments thereto.  To the extent that an individual employee's retirement 
benefit exceeds these limits, the excess will be paid from general operating 
funds of the Company.

     Employees, including officers, may also qualify for long-term disability 
payments of approximately sixty percent of their base salary, up to a maximum 
of $8,000 per month, if they become disabled.


Employment Agreements
- ---------------------

     The Company entered into an employment contract effective October 1, 
1983, with Mr. Savage covering his employment for a three year term.  The 
contract is automatically extended annually for an additional year so that 
the remaining contract term is between two and three years, unless notice 
is given by either party to the contrary.  This contract provides for a 
minimum annual salary equal to that paid the past fiscal year to Mr. Savage 
plus bonus participation.  Mr. Savage will continue to receive all employee 
benefits, plus supplements to his retirement pension and 401(k) benefits 
designed to provide him with benefits which otherwise are reduced by 
statutory limitations on qualified benefit plans.  In the event of 
disability, salary continuation is provided at a level of one hundred 
percent for the first twelve months and up to sixty percent thereafter 
with no maximum dollar amount.  In the event of termination of the 
contract by the Company other than for cause, death, or disability, or 
by Mr. Savage upon a failure to be re-elected as an officer and/or a
director, a significant change in authority, a breach of the contract 
by the Company, or a liquidation or merger of the Company where the 
contract is not assumed, Mr. Savage would receive annually for the 
remainder of the contract term, compensation equal to the average of 
the five highest of the last ten years.  Mr. Savage agrees to refrain 
from competition with the Company during the length of the Agreement 
<PAGE>
and for a period of two years after such Agreement is terminated, 
except if such termination occurs after a change in control of the 
Company.  W. E. Pavlick has a similar agreement on substantially the 
same terms and conditions as stated hereinabove.


Change-in-Control Arrangements
- ------------------------------

     The Company's stock option and stock award plans contain certain 
provisions relating to change-in-control or other specified transactions 
that would accelerate or otherwise release shares granted or awarded under 
those plans.  See footnotes (2) and (3) to the Summary Compensation Table 
herein. 


TRANSACTIONS

     In the regular course of business since April 1, 1994, the Company 
has had transactions with corporations or other firms of which certain 
non-employee directors are executive officers or otherwise principally 
involved.  Such transactions were in the ordinary course of business and 
at competitive prices and terms.
The Company does not consider the amounts involved to be
material.  The Company anticipates that similar transactions will
occur in fiscal 1994-95.


OTHER INFORMATION

Independent Auditors
- --------------------

     Coopers & Lybrand have been the independent certified public accountants
since 1935 and were selected as the Company's accountants for the fiscal year
ended March 31, 1995.  They are appointed by the Board of Directors of the 
Company and report to the Audit Committee.  A representative of Coopers & 
Lybrand will not be attending the 1995 Annual Meeting of Shareholders.


Expenses of Solicitation
- ------------------------

     The cost of soliciting proxies is being borne by the Company.  In 
addition to solicitation by mail, arrangements have been made with brokerage 
houses, nominees, and other custodians and fiduciaries to send proxy material 
to their principals and the Company will reimburse them for their expenses 
in doing so.  Proxies also may be solicited personally or by telephone or 
other means of electronic communication by directors, officers, and a few 
regular employees of the Company in addition to their usual duties.  They 
will not be specially compensated for these services.


Compliance with Section 16(a) of the Securities Exchange Act of 1934
- --------------------------------------------------------------------

     Section 16(a) of the Securities Exchange Act of 1934 requires the 
Company's officers and directors, and persons who own more than ten percent 
<PAGE>
of a registered class of the Company's equity securities, to file reports 
of ownership and changes in ownership with the Securities and Exchange 
Commission and the National Association of Securities Dealers, Inc.  
Officers, directors, and greater than ten-percent shareholders are required
by SEC regulation to furnish the Company with copies of all Section 16(a) 
forms they file.

     Based solely on review of the copies of such forms furnished to the 
Company, the Company believes that during the period April 1, 1994, to 
March 31, 1995, all Section 16(a) filing requirements applicable to its 
officers, directors, and greater than ten percent beneficial owners were 
complied with, except that during 1993 and 1994 R. L. Hetrick timely 
reported transactions but inadvertently did not include in those reports 
certain small share acquisitions pursuant to the Company's Dividend
Reinvestment Plan.  These omissions were corrected by the reporting of 
these facts in Mr. Hetrick's year end Form 5.


ADDITIONAL MATTERS


     The Board of Directors is not aware of any other matters that will 
be presented for action at the 1995 annual meeting.  Should any additional 
matters come before the meeting, the persons named in the enclosed proxy 
will vote on those matters in accordance with their best judgment.


SHAREHOLDER PROPOSALS FOR 1996
                                
     If a shareholder wishes to present a proposal for consideration at 
next year's Annual Meeting of Shareholders, such proposal must be received 
at Modine's offices on or before February 9, 1996.


ANNUAL REPORT
                                
     The Annual Report of the Company, including financial statements for 
the fiscal year ended March 31, 1995, is enclosed.



                              W. E. PAVLICK, Secretary

<PAGE>
                                APPENDIX

             Please mark your
/X/          votes as in this
             example

                 FOR    WITHHELD            Nominees:  Thomas J. Guendel
1.  Election of                                        Gary L. Neale
     Directors  / /      / /                           Richard J. Doyle

For, except vote withheld from the       This Proxy, when properly executed,
following nominee(s):                    will be voted in the manner directed
                                         herein.  If no direction is made,
___________________________________      this proxy will be voted FOR Item 1.

                                         PLEASE MARK, DATE, EXECUTE AND
                                         RETURN THIS PROXY PROMPTLY IN THE
                                         ENCLOSED ENVELOPE.



SIGNATURE(S)   _____________________________________   DATE___________ 1995
NOTE:          Please sign exactly as name appears 
               hereon.  Joint owners should each sign.  
               When signing as attorney, executor, 
               administrator, trustee or guardian,
               please give full title as such.
<PAGE>

                        MODINE MANUFACTURING COMPANY

               PROXY SOLICITED ON BEHALF OF BOARD OF DIRECTORS

  The undersigned hereby appoints Richard T. Savage and Walter E. Pavlick,
with full power of substitution, proxies to vote at the Annual Meeting of
Shareholders of Modine Manufacturing Company (the "Company") to be held 
on July 19, 1995 at 9:30 a.m., local time, and at any adjournment or 
adjournments thereof, hereby revoking any proxies heretofore given, to 
vote all shares of common stock of the Company held or owned by the 
undersigned as directed below, and in their discretion upon such other 
matters as may come before the meeting.

                       (To be Signed on Reverse Side)

<PAGE>

<TABLE>                               
          MODINE MANUFACTURING COMPANY AND SUBSIDIARIES
                    (A Wisconsin Corporation)
                                
         SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
        for the years ended March 31, 1995, 1994 and 1993
                        ($ In Thousands)
<CAPTION>                                
Col. A                 Col. B            Col. C              Col. D     Col. E
- ------                 ------            ------              ------     ------
                                          Additions
                                   ----------------------
                                       (1)       (2)
                      Balance at                                        Balance
                      Beginning    Charged to  Charged to                 at
                          of       Costs and     Other                   End of
Description             Period      Expenses   Accounts     Deductions   Period
- -----------           ----------   ----------  ----------   ----------  -------
<S>                     <C>         <C>          <C>         <C>         <C>
1995:
Intangible Assets-
Accumulated
Amortization            $5,060      $2,044       $730(B)     $270(C)     $7,564
                        ======      ======       ====        ====        ======

Allowance for
Doubtful Accounts       $4,896      $1,850       $139(B)     $461(A)     $6,424
                        ======      ======       ====        ====        ======

1994:
Intangible Assets-
Accumulated
Amortization            $4,054      $1,733       $(83)(B)    $644(C)     $5,060
                        ======      ======       =====       ====        ======

Allowance for
Doubtful Accounts       $2,976      $1,932       $879(B)     $891(A)     $4,896
                        ======      ======       ====        ====        ======

1993:
Intangible Assets-
Accumulated
Amortization            $3,211      $  890       $ (2)(B)    $ 45(C)     $4,054
                        ======      ======       =====       ====        ======

Allowance for
Doubtful Accounts       $1,878      $1,705       $   -(B)    $607(A)     $2,976
                        ======      ======       =====       ====        ======
<FN>
Notes:

    (A)  Bad debts charged off during the year.

    (B)  Balance acquired in acquisitions plus translation and other
         adjustments.

     (C)  Retirement of fully amortized intangibles.
</TABLE>
<PAGE>
                            APPENDIX


Pursuant to Item 304 of Regulation S-T, the following is a narrative
description of graphic or image material incorporated by reference
from the Company's 1994-95 Annual Report to Shareholders at Item 7.
Management's Discussions and Analysis of Financial Condition and
Results of Operations.

Page 4 of Annual Report

<TABLE>

                     Net earnings by quarter
                  excluding accounting changes
                       Dollars in millions

<CAPTION>

Measurement Period
(Fiscal Year Covered) 1ST QTR    2ND QTR     3RD QTR     4TH QTR
<S>                    <C>        <C>         <C>         <C>
FYE 1991                6,704      7,151      14,610       2,007
FYE 1992                6,481      7,387       6,482       7,669
FYE 1993                8,289      8,473       7,432       9,493
FYE 1994                9,875     11,636      10,626      10,954
FYE 1995               14,830     16,801      17,413      19,398

</TABLE>


<TABLE>
                      Net sales by quarter
                       Dollars in millions

<CAPTION>
Measurement Period
(Fiscal Year Covered) 1ST QTR    2ND QTR     3RD QTR     4TH QTR
<S>                   <C>        <C>         <C>         <C>

FYE 1991              114,351     118,608    126,483      122,540
FYE 1992              125,879     132,702    130,805      137,194
FYE 1993              133,817     144,603    146,591      145,828
FYE 1994              147,171     156,964    172,351      193,067
FYE 1995              208,436     221,760    240,505      242,309

</TABLE>
<PAGE>
Page 7 of Annual Report

<TABLE>

                       Shipments by market
                       Dollars in millions
<CAPTION>
                      FYE  FYE   FYE  FYE  FYE  FYE  FYE  FYE  FYE  FYE
                      1986 1987  1988 1989 1990 1991 1992 1993 1994 1995
<S>                   <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>
Aftermarket           $90  $112 $132 $137 $135 $156 $165 $169 $193 $220
Off-highway equipment  22    24   30   48   56   58   48   48   55   68
Industrial             37    40   45   57   58   69   68   77   96  131
Heavy & med. trucks    38    42   44   54   64   50   51   86  107  158
Cars & light trucks    75    81   83   80   63   64   89   93  119  202
Miscellaneous          19    21   29   12   13   18   25   20   26   51
Building HVAC          31    29   32   36   47   67   81   78   74   83

                      FYE  FYE  FYE  FYE  FYE  FYE  FYE  FYE  FYE  FYE
                      1986 1987 1988 1989 1990 1991 1992 1993 1994 1995
<S>                   <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>  <C>
Aftermarket           29%  32%  33%  32%  31%  32%  31%  30%  29%  24%
Off-highway equipment  7    7    8   12   13   12    9    9    8    8
Industrial            12   11   11   13   13   14   13   13   14   14
Heavy & med. trucks   12   13   12   13   15   11   10   15   16   17
Cars & light trucks   24   23   21   19   14   13   17   16   18   22
Miscellaneous          6    6    7    3    3    4    5    3    4    6
Building HVAC         10    8    8    8   11   14   15   14   11    9

</TABLE>

Page 7 of Annual Report

<TABLE>

                    Sales dollar distribution
<CAPTION>

                                      FYE 94-95        FYE 93-94*
<S>                                     <C>              <C>
Materials and supplies                  38.2%            37.6%
Employee wages, salaries, and
  fringe benefits                       28.5%            31.3%
All taxes (except payroll taxes)         4.9%             4.9%
Wear and exhaustion of facilities        3.4%             3.8%
All other costs                         17.5%            15.9%
Dividends paid to shareholders           1.7%             2.0%
Earnings retained in the business        5.8%             4.5%

* Includes cumulative effects of accounting changes

</TABLE>
<PAGE>
Page 11 of Annual Report

<TABLE>

                      Shipments by product
                       Dollars in millions
<CAPTION>
                     FYE   FYE   FYE   FYE   FYE   FYE   FYE   FYE   FYE   FYE
                     1986  1987  1988  1989  1990  1991  1992  1993  1994  1995
<S>                  <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>
Condensers &
  evaporators        $ 62  $ 65  $ 66  $ 63  $ 48  $ 47  $ 66  $ 67  $ 83  $129
Oil Coolers            34    39    46    57    62    65    67    74    99   145
Radiators             163   184   201   214   230   242   238   258   302   383
Charge-air coolers      6    14    20    21    25    31    39    59    72   107
Miscellaneous          16    18    30    33    24    30    36    35    39    66
Building HVAC          31    29    32    36    47    67    81    78    74    83


                     FYE   FYE   FYE   FYE   FYE   FYE   FYE   FYE   FYE   FYE
                     1986  1987  1988  1989  1990  1991  1992  1993  1994  1995
<S>                  <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>
Condensers &
  evaporators        20%   19%   17%   15%   11%   10%   13%   12%   12%   14
Oil Coolers          11    11    12    13    14    13    13    13    15    16
Radiators            52    53    51    51    53    51    45    45    45    42
Charge-air coolers    2     4     5     5     6     6     7    10    11    12
Miscellaneous         5     5     7     8     5     6     7     6     6     7
Building HVAC        10     8     8     8    11    14    15    14    11     9

</TABLE>

Page 16 of Annual Report

<TABLE>

                      Book value per share

<CAPTION>
Measurement Period
(Fiscal Year Covered)      Book value/share
<S>                            <C>
FYE 91                          6.95
FYE 92                          7.32
FYE 93                          7.55
FYE 94                          8.50
FYE 95                         10.38

</TABLE>
<PAGE>



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