OWENS CORNING
10-Q/A, 1996-05-21
ABRASIVE, ASBESTOS & MISC NONMETALLIC MINERAL PRODS
Previous: ONE HUNDRED FUND INC /CO, NSAR-A, 1996-05-21
Next: PATRICK INDUSTRIES INC, S-8, 1996-05-21



                              
                              
                              
             SECURITIES AND EXCHANGE COMMISSION
                              
                              
                  Washington, D. C.  20549
                              
                              
                          FORM 10-Q
                              
                              
      Quarterly Report Pursuant to Section 13 or 15(d)
           of the Securities Exchange Act of 1934
                              
                              
            For the Quarter Ended March 31, 1996
                              
                              
                 Commission File No. 1-3660
                              
                              
                        Owens Corning
                              
                              
            Fiberglas Tower, Toledo, Ohio  43659
                              
                              
                Telephone No. (419) 248-8000
                              
                              
                   A Delaware Corporation
                              
                              
        I.R.S. Employer Identification No. 34-4323452



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

                              
                 Yes [ X ]         No [   ]
                              

      Shares of common stock, par value $.10 per share,
                outstanding at April 30, 1996
                              
                         51,533,673
                              
                              
                              
                              
                              
                              
                             -2-
                              
               PART I.  FINANCIAL INFORMATION
                              
ITEM 1.  FINANCIAL STATEMENTS

               OWENS CORNING AND SUBSIDIARIES
                              
              CONSOLIDATED STATEMENT OF INCOME
                                                  Quarter Ended
                                                    March  31,
                                                 1996       1995
                                             (In millions of dollars,
                                                except share data)
<TABLE>
<S>                                               <C>       <C>
NET SALES                                          $    849  $    844

COST OF SALES                                           631       630

  Gross margin                                          218       214

OPERATING EXPENSES

  Marketing and administrative expenses                 128       113
  Science and technology expenses                        21        18
  Other                                                  (3)       11

     Total operating expenses                           146       142

INCOME FROM OPERATIONS                                   72        72

Cost of borrowed funds                                   18        26

INCOME BEFORE PROVISION FOR
  INCOME TAXES                                           54        46

Provision for income taxes (Note 3)                      16        16

INCOME BEFORE EQUITY IN NET
  INCOME OF AFFILIATES                                   38        30

Equity in net income of affiliates                        1         3

NET INCOME                                         $     39  $     33


NET INCOME PER COMMON SHARE

Primary net income per share                       $    .75  $    .71
Fully diluted net income per share                 $    .73  $    .68

Weighted average number of common shares 
  outstanding and common equivalent shares 
  during the period (in millions)

     Primary                                           52.3      45.7
     Assuming full dilution                            56.9      50.8
</TABLE>
                                                           
The accompanying notes are an integral part of this statement.

                             -3-
                              
               OWENS CORNING AND SUBSIDIARIES
                              
                 CONSOLIDATED BALANCE SHEET
<TABLE>
<S>                                                <C>         <C>
                                                  March 31,  December 31,
                                                    1996         1995
ASSETS                                           (In millions of dollars)

CURRENT

  Cash and cash equivalents                          $   13     $   18
  Receivables                                           382        314
  Inventories (Note 4)                                  304        253
  Insurance for asbestos litigation
     claims - current portion (Note 6)                  100        100
  Deferred income taxes                                  69         70
  VEBA trust                                             62         51
  Income tax receivable                                   1         50
  Investment in affiliate held for sale                   -         36
  Other current assets                                   46         35

     Total current                                      977        927

OTHER

  Goodwill                                              251        249
  Investments in affiliates                              52         50
  Deferred income taxes                                 253        252
  Insurance for asbestos litigation
     claims (Note 6)                                    300        330
  Other noncurrent assets                               143        147

     Total other                                        999      1,028

PLANT AND EQUIPMENT, at cost

  Land                                                   54         52
  Building and leasehold improvements                   576        581
  Machinery and equipment                             2,274      2,266
  Construction in progress                              210        168
                                                      3,114      3,067
  Less--Accumulated depreciation                     (1,782)    (1,761)

     Net plant and equipment                          1,332      1,306

TOTAL ASSETS                                         $3,308     $3,261
</TABLE>


The accompanying notes are an integral part of this statement.

                            -4-

               OWENS CORNING AND SUBSIDIARIES
       
                 CONSOLIDATED BALANCE SHEET
                        (Continued)
                                                   March 31,  December 31,
                                                     1996         1995
                                                  (In millions of dollars)
<TABLE>
<S>                                                <C>       <C>
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT
 Accounts payable and accrued liabilities          $  514     $  587
  Reserve for asbestos litigation claims -
     current portion (Note 6)                         300        250
  Short-term debt                                     107         64
  Long-term debt - current portion                     38         35

     Total current                                    959        936

LONG-TERM DEBT                                        875        794

OTHER

  Reserve for asbestos litigation claims 
     (Note 6)                                         802        887
  Other employee benefits liability                   363        367
  Pension plan liability                               73         75
  Other                                               233        220

     Total other                                    1,471      1,549

COMMITMENTS AND CONTINGENCIES (Note 6)

COMPANY OBLIGATED CONVERTIBLE
  SECURITY OF SUBSIDIARY HOLDING
  SOLELY PARENT DEBENTURES (MIPS)                     194        194

STOCKHOLDERS' EQUITY

  Common stock                                        581        579
  Deficit                                            (743)      (781)
  Foreign currency translation adjustments             (8)         9
  Other                                               (21)       (19)

     Total stockholders' equity                      (191)      (212)

TOTAL LIABILITIES AND
  STOCKHOLDERS' EQUITY                             $3,308     $3,261
</TABLE>
                              
                              
The accompanying notes are an integral part of this statement.

                             -5-
                              
               OWENS CORNING AND SUBSIDIARIES
                              
            CONSOLIDATED STATEMENT OF CASH FLOWS
                              
                                                     Quarter Ended
                                                       March 31,
                                                     1996     1995
                                                (In millions of dollars)
NET CASH FLOW FROM OPERATIONS
<TABLE>
<S>                                                  <C>       <C>

  Net income                                         $  39     $  33

  Reconciliation of net cash provided by 
      operating activities:
         Noncash items:
            Provision for depreciation 
               and amortization                         31        30
            Provision for deferred 
               income taxes                              -        14
            Other                                        3         9
         (Increase) decrease in receivables            (67)        1
         Increase in inventories                       (51)      (40)
         (Decrease) in accounts payable
            and accrued liabilities                    (68)      (68)
         Increase (decrease) in accrued 
            income taxes                                48        (6)
         Other                                         (37)      (29)

            Net cash flow from operations             (102)      (56)

NET CASH FLOW FROM INVESTING

  Additions to plant and equipment                     (77)      (59)
  Proceeds from the sale of affiliate                   55         -
  Other                                                 (6)       (2)

            Net cash flow from investing               (28)      (61)
</TABLE>
                              
                              
                              
                              
The accompanying notes are an integral part of this statement.

                             -6-
                              
               OWENS CORNING AND SUBSIDIARIES
                              
            CONSOLIDATED STATEMENT OF CASH FLOWS
                          (Continued)    
                                                        Quarter Ended
                                                          March 31,
                                                        1996     1995
                                                  (In millions of dollars)
<TABLE>
<S>                                                    <C>       <C>
NET CASH FLOW FROM FINANCING

  Net additions to long-term credit
     facilities                                         98       106
  Other additions to long-term debt                      -        34
  Other reductions to long-term debt                   (12)      (28)
  Net increase in short-term debt                       41        13
  Other                                                  2        (8)

       Net cash flow from financing                    129       117

NET CASH FLOW FROM ASBESTOS-RELATED
  ACTIVITIES (Note 6)

    Proceeds from insurance for asbestos 
       litigation claims                                30        48
    Payments for asbestos litigation claims            (35)      (98)

       Net cash flow from asbestos-related 
          activities                                    (5)      (50)

Effect of exchange rate changes on cash                  1         1

Net increase (decrease) in cash and 
    cash equivalents                                    (5)      (49)
Cash and cash equivalents at beginning 
    of period                                           18        59

Cash and cash equivalents at end of period          $   13    $   10
</TABLE>
                              
                              
                              
                              
The accompanying notes are an integral part of this statement.

                             -7-
                              
               OWENS CORNING AND SUBSIDIARIES
                              
         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                     Quarter Ended
1.    SEGMENT DATA                                     March 31,
                                                     1996     1995
NET SALES                                      (In millions of dollars)

Industry Segments
<TABLE>
<S>                                               <C>      <C>
  Building Materials
     United States                                $  474    $  456
     Europe                                           64        65
     Canada and other                                 18        31

       Total Building Materials                      556       552

  Composite Materials
     United States                                   146       152
     Europe                                          106       105
     Canada and other                                 41        35

       Total Composite Materials                     293       292

Intersegment sales
  Building Materials                                   -         -
  Composite Materials                                 25        26
  Eliminations                                       (25)      (26)

       Net sales                                  $  849    $  844

Geographic Segments

  United States                                   $  620    $  608
  Europe                                             170       170
  Canada and other                                    59        66

       Total                                         849       844

Intersegment sales
  United States                                       16        13
  Europe                                              10         4
  Canada and other                                     8        20
  Eliminations                                       (34)      (37)

       Net sales                                  $  849    $  844
</TABLE>
                              
                              
                              
                              
                             -8-
                              
               OWENS CORNING AND SUBSIDIARIES
                              
         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         (Continued)
                                                    Quarter Ended
1.   SEGMENT DATA (Continued)                         March 31,
                                                    1996     1995
                                              (In millions of dollars)
INCOME FROM OPERATIONS

Industry Segments
<TABLE>
<S>                                                 <C>      <C>
  Building Materials
     United States                                   $  13     $  32
     Europe                                              5         8
     Canada and other                                   (4)        7
 
       Total Building Materials                         14        47

  Composite Materials
     United States                                      33        34
     Europe                                             21         8
     Canada and other                                    2         3

       Total Composite Materials                        56        45

  General corporate expense                              2       (20)

       Income from operations                           72        72

  Cost of borrowed funds                               (18)      (26)

       Income before provision for income taxes      $  54     $  46

Geographic Segments

  United States                                      $  46     $  66
  Europe                                                26        16
  Canada and other                                      (2)       10
  General corporate expense                              2       (20)

       Income from operations                           72        72

  Cost of borrowed funds                               (18)      (26)

       Income before provision for income taxes      $  54     $  46

</TABLE>
   
During  the  first quarter of 1996, the Company recorded a
pretax  gain  of $37 million on the  sale of  its  ownership
interest  in  its Japanese affiliate Asahi Fiber  Glass  Co.
Ltd.,  all of which  was recorded as a reduction in  general
corporate expense.  Additionally, the Company recorded 
special   charges  totaling  $42  million   including
valuation  adjustments associated with  prior  divestitures,
major product line productivity  initiatives and a contribution
to  the  Owens Corning  Foundation.  The impact of these special
items  was to  reduce income from operations for Building  Materials 
in the  United  States,  Europe and Canada  and  other  by  $19
million,  $1 million and $2 million, respectively, Composite
Materials in the United States and Europe by $3  million and 
$2 million, respectively,  and to increase general corporate 
expense by $15  million.
    
                              
                             -9-
                              
               OWENS CORNING AND SUBSIDIARIES
                              
         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         (Continued)

2. GENERAL

The   financial  statements  included  in  this  Report  are
condensed  and  unaudited, pursuant  to  certain  Rules  and
Regulations  of the Securities and Exchange Commission,  but
include,   in   the  opinion  of  the  Company,  adjustments
necessary  for  a  fair statement of  the  results  for  the
periods  indicated,  which,  however,  are  not  necessarily
indicative  of results which may be expected  for  the  full
year.

In  connection  with the condensed financial statements  and
notes  included  in this Report, reference is  made  to  the
financial  statements  and notes thereto  contained  in  the
Company's 1995 Annual Report on Form 10-K, as filed with the
Securities and Exchange Commission.


3. INCOME TAXES

The reconciliation between the U.S. federal statutory rate
and the Company's effective income tax rate is:
<TABLE>
<S>                                          <C>     <C>
                                                   Quarter Ended
                                                      March 31,
                                                   1996     1995

U.S. federal statutory rate                         35%      35%
Adjustment of deferred tax asset allowance         (13)       -
State and local income taxes                         2        3
Other                                                6       (2)

Effective tax rate                                  30%      36%
</TABLE>

During the first quarter of 1996, the Company reversed approximately
$7 million of its valuation allowances, as management determined that 
the operating loss carryforwards of certain foreign subsidiaries are 
realizable.

4.   INVENTORIES

Inventories are summarized as follows:
                                                March 31,   December 31,
                                                  1996          1995
                                                (In millions of dollars)
<TABLE>
<S>                                                <C>        <C>
  Finished goods                                   $ 253      $ 210         
  
  Materials and supplies                             136        127

  FIFO inventory                                     389        337             

  Less:  Reduction to LIFO basis                     (85)       (84)        

  Inventories                                      $ 304      $ 253     
</TABLE>
Approximately $204 million and $175 million of FIFO
inventories were valued using the LIFO method at March 31,
1996 and December 31, 1995, respectively.
                              
                            -10-
                              
               OWENS CORNING AND SUBSIDIARIES
                              
         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         (Continued)

5.   CONSOLIDATED STATEMENT OF CASH FLOWS

Cash payments, net of refunds, for income taxes and cost of
borrowed funds are summarized as follows:
                                               Quarter Ended
                                                 March 31,
                                               1996     1995
                                          (In millions of dollars)
<TABLE>
<S>                                              <C>    <C>

Income taxes                                      $(17)    $  1     
Cost of borrowed funds                               6        9
</TABLE>
The  Company  considers all highly liquid  debt  instruments
purchased with a maturity of three months or less to be cash
equivalents.


6.  CONTINGENT LIABILITIES

ASBESTOS LIABILITIES

The   Company   is   a   co-defendant  with   other   former
manufacturers,  distributors  and  installers  of   products
containing  asbestos  and  with  miners  and  suppliers   of
asbestos  fibers (collectively, the Producers)  in  personal
injury  and property damage litigation.  The personal injury
claimants  generally allege injuries to their health  caused
by   inhalation  of  asbestos  fibers  from  the   Company's
products.   Most of the claimants seek punitive  damages  as
well  as  compensatory damages.  The property damage  claims
generally  allege  property damage  to  school,  public  and
commercial buildings resulting from the presence of products
containing  asbestos.  Virtually all of the asbestos-related
lawsuits  against the Company arise out of its  manufacture,
distribution, sale or installation of an asbestos-containing
calcium  silicate, high temperature insulation product,  the
manufacture of which was discontinued in 1972.

Status

As  of   March  31,  1996,  approximately  156,000  asbestos
personal  injury  claims  were  pending against the Company,
12,900 of which were received in the first quarter of  1996.
The  Company  received approximately 55,900 such  claims  in
1995, and 29,100 in 1994.

Through  March  31,  1996,  the  Company  had  resolved  (by
settlement  or  otherwise) approximately  161,700   asbestos
personal  injury claims.  During 1994, 1995, and  the  first
quarter  of 1996, the Company resolved approximately  39,000
such  claims and incurred total indemnity payments  of  $437
million  (an  average  of  about  $11,200  per  case).   The
Company's  indemnity payments have varied considerably  over
time  and from case to case, and are affected by a multitude
of  factors.   These include the type and  severity  of  the
disease sustained by the claimant (i.e., mesothelioma,  lung
cancer,   other  types  of  cancer,  asbestosis  or  pleural
changes); the occupation of the claimant; the extent of  the
claimant's   exposure   to   asbestos-containing    products
manufactured, sold or installed by the Company;  the  extent
of  the  claimant's exposure to asbestos-containing products
manufactured,  sold  or installed by  other  Producers;  the
number   and   financial  resources   of    other   Producer
defendants;  the   jurisdiction of  suit; the  presence   or
absence  of   other  possible  causes   of   the  claimant's
illness; the avail-
                              
                              
                              
                            -11-
                              
               OWENS CORNING AND SUBSIDIARIES
                              
         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         (Continued)

6.            CONTINGENT LIABILITIES (Continued)

ability  or  not  of legal defenses such as the  statute  of
limitations  or  state  of the art; whether  the  claim  was
resolved  on  an  individual basis or as  part  of  a  group
settlement; and whether the  claim proceeded to  an  adverse
verdict or judgment.

Insurance

As  of  March  31, 1996, the Company had approximately  $400
million   in   unexhausted  insurance   coverage   (net   of
deductibles   and  self-insured  retentions  and   excluding
coverage  issued by insolvent carriers) under its  liability
insurance  policies applicable to asbestos  personal  injury
claims.   This insurance, which is substantially  confirmed,
includes both products hazard coverage and primary level non-
products  coverage.   Portions  of  this  coverage  are  not
available  until 1997 and beyond under agreements  with  the
carriers  confirming such coverage.  All  of  the  Company's
liability insurance  policies cover  indemnity payments  and
defense fees and  expenses subject to applicable policy limits.

In  addition  to  its confirmed non-products insurance,  the
Company  has  a significant amount of potential non-products
coverage  with excess level carriers.  The Company cautions,
however,  that  this coverage is unconfirmed  and  that  the
amount   and  timing  of  additional  recovery  from   these
policies, if any, will depend on subsequent negotiations  or
proceedings.

Reserve

The Company's estimated total liabilities  in  respect  of
indemnity  and  defense costs associated  with  pending  and
unasserted  asbestos  personal injury  claims  that  may  be
received through the year 1999 (the "Liabilities"), and  its
estimated  insurance recoveries in respect  of  such  claims
(the "Insurance"), are reported separately as follows:

                                         Asbestos Litigation Claims
                                           March 31,   December 31,
                                             1996          1995
Reserve for asbestos litigation claims    (In millions of dollars)
<TABLE>
<S>                                            <C>      <C>
  Current                                       $300   $  250
  Other                                          802      887

     Total Reserve                             1,102    1,137

Insurance for asbestos litigation claims

  Current                                        100     100
  Other                                          300     330

     Total Insurance                             400     430

Net Asbestos Liability                        $  702   $ 707
</TABLE>
                            -12-
                              
               OWENS CORNING AND SUBSIDIARIES
                              
         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         (Continued)

6.            CONTINGENT LIABILITIES (Continued)

Case filing rates have continued at historically high levels
with  the receipt of approximately 12,900 new claims  during
the  first  quarter  of  1996,  following  the  receipt   of
approximately 55,900 claims in 1995 and approximately 29,100
claims  in 1994.  Many of these new claims appear to be  the
product  of  mass  screening programs  and  not  to  involve
significant  asbestos-related impairment.  The large  number
of  recent  filings and the uncertain value of these  claims
have  added to the uncertainties involved in estimating  the
Company's asbestos liabilities.

Certain  of  the Company's principal co-defendants,  the  20
members  of  the Center for Claims Resolution, have  entered
into  a  proposed  "global" settlement which  would  require
future   claimants  to  satisfy  certain  medical  criteria
indicative of significant asbestos-related impairment  as  a
pre-condition to their eligibility for settlement  payments.
The U.S. Court of Appeals recently overturned the proposed
settlement based on failure to satisfy class action certification
requirements, but did not address issues relating to medical
criteria.  The  Company is using similar medical criteria in the
implementation of  its  own settlement and litigation strategy 
and is  also seeking to require more careful proof than in the 
past that claimants had significant exposure to the Company's 
asbestos-containing product or operations.  The Company believes that
this  strategy  will  reduce the overall  cost  of  asbestos
personal  injury  claims  in  the  long  run  by  channeling
indemnity   payments   to  claimants   who   can   establish
significant asbestos-related impairment and exposure to  the
Company's asbestos-containing product or operations  and  by
substantially reducing indemnity payments to individuals who
are   unimpaired  or  who  did  not  have  significant  such
exposure.   The  Company's   strategy  has  resulted  in  an
increased  level  of trial activity and an increase  in  the
number  and  amount  of  compensatory  and  punitive  damage
verdicts  and judgments against the Company.  This  strategy
may have the effect of increasing average per-case indemnity
costs   for   claims  resolved  with  payment,  while   also
increasing the number of claims dismissed without payment.

The  Company  cautions that such factors as  the  number  of
future  asbestos personal injury claims received by it,  the
rate  of  receipt  of  such claims, and  the  indemnity  and
defense  costs  associated  with  asbestos  personal  injury
claims,  as well as the prospects for confirming additional,
applicable  insurance  coverage  beyond  the  $400   million
referenced above, are influenced by numerous variables  that
are  difficult to predict, and that estimates, such  as  the
Company's,  which attempt to take account of such variables,
are subject to considerable uncertainty.  Depending upon the
outcome  of  the  various  uncertainties  described   above,
particularly as they relate to unimpaired claims, it may  be
necessary  at  some point in the future for the  Company  to
make  additional  provision  for  the  uninsured  costs   of
asbestos  personal injury claims received through  the  year
1999  (although no such amounts are reasonably estimable  at
this time).  The Company remains confident that its estimate
of  Liabilities and Insurance will be sufficient to  provide
for  the  costs of all such claims that involve malignancies
or  significant asbestos-related functional impairment.  The
Company  has  reviewed  and  will  continue  to  review  the
adequacy of its estimate of Liabilities and Insurance  on  a
periodic  basis  and  make  such  adjustments  as   may   be
appropriate.

The  Company  cannot estimate and is not providing  for  the
cost  of  unasserted  claims which may be  received  by  the
Company after the year 1999 because management is unable  to
predict the number of claims to be received after 1999,  the
severity of disease which may be involved and other  factors
which would affect the cost of such claims.


                            -13-
                              
               OWENS CORNING AND SUBSIDIARIES
                              
         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         (Continued)

6.            CONTINGENT LIABILITIES (Continued)

Cash Expenditures

The  Company's  anticipated cash expenditures for  uninsured
asbestos-related costs of claims received through  1999  are
expected   to   approximate  $702  million,  the   Company's
Liabilities,  net of Insurance, before tax  benefits.   Cash
payments  will  vary annually depending  upon  a  number  of
factors,  including the pace of the Company's resolution  of
claims and the timing of payment of its Insurance.

Management Opinion

Although any opinion is necessarily judgmental and  must  be
based  on  information  now known to  the  Company,  in  the
opinion   of   management,  the  additional  uninsured   and
unreserved  costs  which may arise out of  pending  personal
injury  and  property damage asbestos claims and  additional
similar asbestos claims filed in the future will not have  a
materially   adverse  effect  on  the  Company's   financial
position.   While such additional uninsured  and  unreserved
costs incurred in and after the year 2000 may be substantial
over  time,  management believes that  any  such  additional
costs will not impair the ability of the Company to meet its
obligations,  to  reinvest  in its  businesses  or  to  take
advantage of attractive opportunities for growth.

NON-ASBESTOS LIABILITIES

Various  other  lawsuits and claims arising  in  the  normal
course of business are pending against the Company, some  of
which allege substantial damages.  Management believes  that
the  outcome of these lawsuits and claims will  not  have  a
materially   adverse  effect  on  the  Company's   financial
position or results of operations.


                            -14-
                              
ITEM 2.MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS

(All  per share information in Item 2 is on a fully  diluted
basis.)

RESULTS OF OPERATIONS

Net  income  for the quarter ended March 31,  1996  was  $39
million,  or $.73 per share, compared to net income  of  $33
million, or $.68 per share, for the quarter ended March  31,
1995.  The 1996 earnings growth reflects pricing gains,  the
benefits of acquisitions, and reduced cost of borrowed funds
related to 1995 balance sheet improvements.

Net  sales were $849 million for the quarter ended March 31,
1996,  a  one percent increase from the 1995 level  of  $844
million.    Most  of  the  first  quarter  1996  growth   is
attributable  to  incremental  sales  resulting  from   1995
acquisitions as well as pricing gains, offset by  a  decline
in  volume.  Gross  margin from ongoing operations  for  the
quarter ended March 31 increased to 27% in 1996, from 25% in
1995,  primarily  as the result of pricing  gains.  Earnings
before  interest  and taxes (EBIT) from  ongoing  operations
increased seven percent to $77 million in the first  quarter
of 1996, from $72 million in the first quarter of 1995.

During  the  first quarter of 1996, the Company  recorded  a
pretax  gain  of  $37 million on the sale of  its  ownership
interest  in  its Japanese affiliate Asahi Fiber  Glass  Co.
Ltd.,  which was offset by special charges totaling
$42  million including valuation adjustments associated with
prior   divestitures,   major  product   line   productivity
initiatives   and  a  contribution  to  the  Owens   Corning
Foundation.   The  impact  of the gain  on  net  income  was
reduced to near zero by these offsetting special charges.

Marketing   and   administrative   expenses   from   ongoing
operations  increased  approximately six  percent  over  the
first  quarter  of  1995.   The  incremental  administrative
expenses  from the acquisitions late in 1995 as well  as  an
impact  from the continuing implementation of the  Company's
Advantage  2000  program are primarily responsible  for  the
increase.   Advantage 2000 is a business system designed  to
accelerate  the  speed and simplify the processes  of  doing
business  globally.  When fully implemented,  the  Advantage
2000  program  will replace over 200 fragmented  information
systems with a fully integrated system, leading to increased
productivity and cost savings.

In  the  Building  Materials segment,  sales  increased  one
percent  for  the quarter ended March 31, 1996  compared  to
1995.  This growth reflects  the incremental sales from 1995
acquisitions offset by a decline in volume, particularly  in
the  North American markets as the result of a weak Canadian
economy  and  severe weather in the U.S.  during  the  first
quarter  of  1996.   Income  from  ongoing  operations   for
Building Materials decreased 23% from 1995 levels, primarily
due to the weak economic conditions in Canada.

In  the  first quarter of 1996, the Company announced  plans
for  the  construction of its fourth plant in  the  People's
Republic  of  China.   The  new  51%  owned  joint   venture
facility,  to  be  constructed  in  Nanjing,  will   produce
Foamular(R) extruded polystyrene.  In conjunction  with  the
two   glass  fiber  insulation  facilities  and  the   glass
reinforced  plastic (GRP) pipe facility, this  newly  formed
joint venture further expands the Company's presence in  the
Asia Pacific region.

The   Company  also  announced  the  availability   of   its
revolutionary new form of glass fiber, Miraflex(TM), to  all
of  its  North  American  markets in  its  first  commercial
application,  PinkPlus(R) insulation featuring  Miraflex(TM)
fiber.   The  fiber  was  first made available  to  selected
markets in 1995, and is expected to be a contributing factor
to the Company's overall growth strategy.


                            -15-

In the Composite Materials segment, sales increased slightly
for  the  quarter ended March 31, 1996, over the 1995  first
quarter.  The sales increase is attributable to gains in the
Latin  American  markets as well as continued  strength  and
improved  pricing in the European markets, where prices  may
be  peaking. These sales gains were offset by the impact  of
severe  weather  conditions in the northeastern  U.S.  which
caused temporary shut-downs of the Company's Huntingdon,  PA
facility,  as  well  as the impact of a  strike  at  General
Motors.  Composite Materials' income from ongoing operations
in the first quarter of 1996 was 36% above the first quarter
of  1995 primarily due to the improvement in pricing coupled
with productivity initiatives.

The  Company  also announced plans for a new  large-diameter
GRP   pipe   joint  venture  in  Colombia,  with  completion
anticipated in September 1996.  Generally, the Company's GRP
pipe  is  marketed to governments and private  industry  for
major infrastructure projects for the transport of water and
waste.   The Company's Botswana pipe venture established  in
1993  was awarded one of the Company's largest single orders
to  date, a $75 million contract to supply GRP pipe for  the
North-South Carrier pipeline in Botswana.

The  Company's cost of borrowed funds for the quarter  ended
March  31,  1996  was  $8 million lower  than  during  first
quarter 1995, reflecting decreased borrowings resulting from
the  first  half  1995  conversion of $173  million  of  the
Company's 8% convertible junior subordinated debentures into
shares  of  common  stock as well as the  issuance  of  $200
million  of  convertible monthly income preferred securities
in the second quarter of 1995.

LIQUIDITY, CAPITAL RESOURCES AND OTHER RELATED MATTERS

Cash   flow   from  operations,  excluding  asbestos-related
activities, was negative $102 million for the first  quarter
of  1996, compared to negative $56 million for first quarter
1995.    The   decline  from  1995  to  1996  is   primarily
attributable to the first quarter 1995 cash inflow generated
by the sale of $50 million of receivables under an agreement
established  in  late 1994. Inventories at  March  31,  1996
increased  20%  over December 31, 1995  levels  due  to  the
Company's seasonal inventory build in the first half of  the
year,  and a slower than expected building materials  retail
environment.   Please see Notes 4 and 5 to the  Consolidated
Financial Statements.

At March 31, 1996, the Company's net working capital was $18
million  and its current ratio was 1.02 compared to negative
$9 million and .99, respectively, at December 31, 1995.  
During  the  first  quarter  of 1996,  the  Company  established 
a new  long-term revolving credit  facility in the U.K. 
which replaced several short-term debt instruments in Europe.
The U.K. facility  has  a commitment  of 35 million British 
pounds (54  million  U.S. dollars), all of which was outstanding 
as of March 31, 1996. The improvement in working capital from this
refinancing was partially reduced by the sale of Asahi Fiber Glass 
Co. Ltd.

The Company's total borrowings at March 31, 1996 were $1.020
billion,   $127  million  higher  than  at  year-end   1995.
Typically, the Company reports greater cash usage during the
first half of the year as the Company builds inventories and
other  working capital.  As of March 31, 1996,  the  Company
had  unused lines of credit of $305 million available  under
long-term  bank  loan  facilities  and  an  additional  $210
million  under  short-term  facilities,  compared  to   $358
million  and  $239 million, respectively, at year-end  1995.
The  decrease in available lines of credit is primarily  the
result  of  increased borrowings.  Letters of credit  issued
under  the Company's long-term U.S. loan facility,  most  of
which  support  appeals from asbestos trials, reduce  credit
availability of that facility.  The impact of such reduction
is reflected in the unused lines of credit discussed above.

                              
                              
                            -16-

Capital   spending  for  property,  plant   and   equipment,
excluding  acquisitions and investments in  affiliates,  was
$77  million during the first quarter of 1996. For the  year
1996, the Company anticipates capital spending, exclusive of
acquisitions   and   investments  in   affiliates,   to   be
approximately  $313  million,  the  majority  of  which   is
uncommitted.   The  Company expects that funding  for  these
expenditures  will  be  from the  Company's  operations  and
external sources as required.

Gross  payments for asbestos litigation claims during  1996,
including  $9  million in defense costs and $2  million  for
appeal  bond  and  other costs, were $35 million.   Proceeds
from  insurance were $30 million, resulting in a net  pretax
cash outflow of $5 million, or $3 million after-tax.  During
the   first   quarter   of   1996,  the   Company   received
approximately 12,900 new asbestos personal injury cases  and
closed  approximately  1,100 cases.  Over  the  next  twelve
months, the Company's total payments for asbestos litigation
claims,  including  defense  costs,  are  expected   to   be
approximately $300 million.  Proceeds from insurance of $100
million  are expected to be available to cover these  costs,
resulting  in a net pretax cash outflow of $200 million,  or
$120   million  after-tax.   Please  see  Note  6   to   the
Consolidated Financial Statements.

The   Company   expects  funds  generated  from  operations,
together with funds available under long and short term bank
loan  facilities,  to  be sufficient  to  satisfy  its  debt
service obligations under its existing indebtedness, as well
as   its   contingent  liabilities  for  uninsured  asbestos
personal injury claims.

The  Company has been deemed by the Environmental Protection
Agency  (EPA)  to be a potentially responsible  party  (PRP)
with  respect  to  certain  sites  under  the  Comprehensive
Environmental  Response,  Compensation  and  Liability   Act
(Superfund).  The Company has also been deemed a  PRP  under
similar  state or local laws, including two state  Superfund
sites  where the Company is the primary generator.  In other
instances,  other PRPs have brought suits or claims  against
the  Company  as a PRP for contribution under such  federal,
state or local laws.  During the first quarter of 1996,  the
Company  was  not  designated a PRP in such federal,  state,
local  or private proceedings for any additional sites.   At
March 31, 1996, a total of 42 such PRP designations remained
unresolved  by  the Company, some of which designations  the
Company  believes  to  be erroneous.  The  Company  is  also
involved with environmental investigation or remediation  at
a  number of other sites at which it has not been designated
a  PRP.   The Company has established a $20 million  reserve
for  its  Superfund  (and similar state, local  and  private
action)  contingent  liabilities.  In addition,  based  upon
information presently available to the Company, and  without
regard to the application of insurance, the Company believes
that,  considered  in  the aggregate, the  additional  costs
associated  with such contingent liabilities, including  any
related litigation costs, will not have a materially adverse
effect  on  the Company's financial position or  results  of
operations.

The 1990 Clean Air Act Amendments (Act) provide that the EPA
will issue regulations on a number of air pollutants over  a
period of years.  Until these regulations are developed, the
Company  cannot determine the extent to which the  Act  will
affect it.  The Company anticipates that its sources  to  be
regulated will include glass fiber manufacturing and asphalt
processing activities.  The EPA's announced schedule  is  to
issue regulations covering glass fiber manufacturing by late
1997  and  asphalt processing activities by late 2000,  with
implementation  as  to existing sources up  to  three  years
thereafter.  Based on information now known to the  Company,
including   the  nature  and  limited  number  of  regulated
materials it emits, the Company does not expect the  Act  to
have a materially adverse effect on the Company's results of
operations, financial condition or long-term liquidity.




                              
                            -17-
                              
                 PART II.  OTHER INFORMATION
                              
ITEM 1.  LEGAL PROCEEDINGS

See the paragraphs in Note 6, Contingent Liabilities, to the
Consolidated   Financial   Statements   above,   which   are
incorporated here by reference.

ITEM 2.  CHANGES IN SECURITIES

(a)  None of the constituent instruments defining the rights
  of  the  holders of any class of the Company's  registered
  securities  was materially modified in the  quarter  ended
  March 31, 1996.

(b)   None  of  the  rights evidenced by any  class  of  the
  Company's registered securities was materially limited  or
  qualified  in  the quarter ended March  31,  1996  by  the
  issuance   or   modification  of  any   other   class   of
  securities.

ITEM 3.          DEFAULTS UPON SENIOR SECURITIES

(a)   During the quarter ended March 31, 1996, there was  no
  material  default  in the payment of principal,  interest,
  sinking  or  purchase  fund  installments,  or  any  other
  material  default not cured within 30 days,  with  respect
  to   any  indebtedness  of  the  Company  or  any  of  its
  significant subsidiaries exceeding 5 percent of the  total
  assets of the Company and its consolidated subsidiaries.

(b)   During  the quarter ended March 31, 1996, no  material
  arrearage in the payment of dividends occurred, and  there
  was  no  other  material delinquency not cured  within  30
  days, with respect to any class of preferred stock of  the
  Company  which is registered or which ranks prior  to  any
  class  of  registered securities, or with respect  to  any
  class of preferred stock of any significant subsidiary  of
  the Company.

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

No matter was submitted to a vote of security holders during
the quarter ended March 31, 1996.

ITEM 5.                        OTHER INFORMATION

The  Company does not elect to report any information  under
this item.

ITEM 6.         EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits.

   See  Exhibit Index below, which is incorporated  here  by
reference.

(b)  Reports on Form 8-K

  The Company did not file any reports on Form 8-K during
the quarter ended March 31, 1996.
                              
                              
                              
                            -18-
                              
                         SIGNATURES
                              
Pursuant to the requirements of the Securities Exchange  Act
of  1934,  the  Company has duly caused this  report  to  be
signed  on  its  behalf by the undersigned,  thereunto  duly
authorized.
                                                            
                                                            
                                         OWENS CORNING

                                             Registrant


Date  May 15, 1996                    By   /s/David W. Devonshire
                                      David W. Devonshire
                                      Senior Vice President and
                                      Chief Financial Officer (as
                                      both duly authorized officer
                                      and principal financial officer)
                              
                              
                              
                            -19-
                              
                        EXHIBIT INDEX

Exhibit
Number                        Document Description

(3)    Articles of Incorporation and By-Laws.

        Certificate  of Incorporation of Owens  Corning,  as
        amended   (incorporated  herein  by   reference   to
        Exhibit  (3) to the Company's annual report on  Form
        10-K for  1995 (File No. 1-3660)).

        By-Laws  of  Owens Corning, as amended (incorporated
        herein  by reference to Exhibit (3) to the Company's
        annual  report on Form 10-K for 1995  (File  No.  1-
        3660)).

 (10)   Material Contracts.

        Credit  Agreement,  dated as of  November  2,  1993,
        among  the  Company, the Banks listed  on  Annex  A
        thereto,  and Credit Suisse, as Agent for the  Banks
        (incorporated herein by reference to Exhibit (4)  to
        the  Company's quarterly report on Form  10-Q  (File
        No.  1-3660)  for  the quarter ended  September  30,
        1993),   as  amended  by  Amendment  No.  1  thereto
        (incorporated  herein by reference to  Exhibit  (10)
        to  the  Company's  quarterly report  on  Form  10-Q
        (File  No.  1-3660) for the quarter ended  June  30,
        1994)  and  by Amendment No. 2 and Amendment  No.  3
        thereto   (incorporated  herein  by   reference   to
        Exhibit  (4) to the Company's annual report on  Form
        10-K for 1995 (File No. 1-3660)).

        Corporate   Incentive  Plan  Terms   Applicable   to
        Certain Executive Officers (filed herewith).

        The  following documents are incorporated herein  by
        reference  to  Exhibit (10) to the Company's  annual
        report on Form 10-K for 1995 (File No. 1-3660):

           *Corporate Incentive Plan Terms Applicable to Key Employees Other
            Than Certain Executive Officers.

           *Long-Term Performance Incentive Plan Terms Applicable to Certain
            Executive Officers.

           *Long-Term Performance Incentive Plan Terms Applicable to Officers
            Other Than Certain Executive Officers.

           * Stock Performance Incentive Plan, as amended.

(11)   Statement re Computation of Per Share Earnings
       (filed herewith).

(27)   Financial Data Schedule (filed herewith).

(99)   Additional Exhibits

       Subsidiaries of Owens Corning, as amended (filed
       herewith).


                              


                                                  Exhibit (10)
                                
                          OWENS CORNING

 Corporate Incentive Plan Terms Applicable to Certain Executive
                            Officers

1.  Application

Set forth below are the annual incentive plan terms applicable
to those employees of Owens-Corning Fiberglas Corporation
(the"Company") and its subsidiaries who are executive officers of
the Company and whose annual incentive compensation for any
taxable year of the Company commencing on or after January 1,
1995 the Committee (as hereafter defined) anticipates would not
be deductible by the Company in whole or in part but for
compliance with section 162(m)(4)(C) of the Internal Revenue Code
of 1986 as amended ("162(m) Covered Employee"), including members
of the Board of Directors who are such employees.  Such terms are
hereafter referred to as the "Plan" or "Corporate Incentive
Plan".

2.  Eligibility

All 162(m) Covered Employees shall be eligible to be selected to
participate in this Corporate Incentive Plan. The Committee shall
select the 162(m) Covered Employees who shall participate in this
Plan in any year no later than 90 days after the commencement of
the year (or no later than such earlier or later date as may be
the applicable deadline for the compensation payable to such
162(m) Covered Employee for such year hereunder to qualify as
"performance-based" under section 162(m)(4)(C) of the Internal
Revenue Code of 1986 as amended (the "Code")). Selection to
participate in this Plan in any year does not require the
Committee to, or imply that the Committee will, select the same
person to participate in the Plan in any subsequent year.

3.  Administration

The Plan shall be administered by the Compensation Committee of
the Board of Directors (the "Board"), or by another committee
appointed by the Board consisting of not less than two (2)
Directors who are not Employees (the "Committee").  The Committee
shall be comprised exclusively of Directors who are not Employees
and who are "outside directors" within the meaning of Section
162(m)(4)(C) of the Code.  The Committee shall, subject to the
provisions herein, select employees to participate herein;
establish and administer the performance goals and the award
opportunities applicable to each participant and certify whether
the goals have been attained; construe and interpret the Plan and
any agreement or instrument entered into under the Plan;
establish, amend, or waive rules and regulations for the Plan's
administration; and make all other determinations which may be
necessary or advisable for the administration of the Plan.  Any
determination by the Committee pursuant to the Plan shall be
final, binding and conclusive on all employees and participants
and anyone claiming under or through any of them.

4.  Establishment of Performance Goals and Award Opportunities

No later than 90 days after the commencement of each year
commencing on or after January 1, 1995 (or than such earlier or
later date as may be the applicable deadline for compensation
payable hereunder for such year to qualify as "performance-based"
under section 162(m)(4)(C) of the Code), the Committee shall
establish in writing the method for computing the amount of
compensation which will be payable under the Plan to each
participant in the Plan for such year if the performance goals
established by the Committee for such year are attained in whole
or in part and if the participant's employment by the Company,
its subsidiaries and affiliates continues without interruption
during that year.  Such method shall be stated in terms of an
objective formula or standard that precludes discretion to
increase the amount of the award that would otherwise be due upon
attainment of the goals.  No provision hereof is intended to
preclude the Committee from exercising negative discretion with
respect to any award hereunder, within the meaning of the
Treasury regulations under Code section 162(m).

No later than 90 days after the commencement of each year
commencing on or after January 1, 1995 (or than such earlier or
later date as may be the applicable deadline for compensation
payable hereunder for such year to qualify as "performance-based"
under section 162(m)(4)(C) of the Code), the Committee shall
establish in writing the performance goals for such year, which
shall be based on any of the following performance criteria,
either alone or in any combination, and on either a consolidated
or business unit level, as the Committee may determine:  sales,
net asset turnover, earnings per share, cash flow, cash flow from
operations, operating profit, net income, operating margin, net
income margin, return on net assets, return on total assets,
return on common equity, return on total capital, and total
shareholder return.  The foregoing criteria shall have any
reasonable definitions that the Committee may specify, which may
include or exclude any or all of the following items as the
Committee may specify:  extraordinary, unusual or non-recurring
items; effects of accounting changes; effects of currency
fluctuations; effects of financing activities (e.g., effect on
earnings per share of issuance of convertible debt securities);
expenses for restructuring or productivity initiatives; other non-
operating items; spending for acquisitions; effects of
divestitures; and effects of asbestos activities and settlements.
Any such performance criterion or combination of such criteria
may apply to the participant's award opportunity in its entirety
or to any designated portion or portions of the award
opportunity, as the Committee may specify.  Unless the Committee
determines otherwise at any time prior to payment of a
participant's award hereunder for any year, extraordinary items,
such as capital gains and losses, which affect any performance
criterion applicable to the award (including but not limited to
the criterion of net income) shall be excluded or included in
determining the extent to which the corresponding performance
goal has been achieved, whichever will produce the higher award.

5.  Maximum Award

The maximum dollar amount that may be paid to any participant
under the Plan for any year is equal to the excess of (a) an
amount equal to 200% of the participant's annual rate of salary
at the time the performance goal is established by the Committee
for such year or, if later, on January 1 of such year, over (b)
the amount of any annual incentive compensation to which the
participant is contractually entitled for such year pursuant to
any employment agreement with the Company, and may not exceed
$1.9 million.

6.  Attainment of Performance Goals Required

Awards shall be paid under this Plan for any year solely on
account of the attainment of the performance goals established by
the Committee with respect to such year, within the meaning of
applicable Treasury regulations.   Awards shall also be
contingent on continued employment by the Company, its
subsidiaries and affiliates during such year.  The only
exceptions to these rules apply in the event of termination of
employment by reason of death or Disability, or in the event of a
Change of Control of the Company (as such terms are defined in
the Company's Stock Performance Incentive Plan as amended on June
15, 1995 ("SPIP")), during such year, in which case the following
provisions shall apply.  In the event of termination of
employment by reason of death or Disability during a Plan year,
an award shall be payable under this Plan to the participant or
the participant's estate for such year, which shall be adjusted,
pro-rata, for the period of time during the Plan year the
participant actually worked.  In the event of a Change of Control
during a Plan year and prior to any termination of employment,
incentive awards shall be paid under the Plan at the higher of (a)
one half of participating salary for such year (as determined by
the Committee), or (b) projected performance for the year,
determined at the time the Change of Control occurs.  An
additional exception shall apply in the event of termination of
employment by reason of Retirement (as defined in the SPIP)
during a Plan year, but only if and to the extent it will not
prevent any award payable hereunder (other than an award payable
in the event of death, Disability, Change of Control or
Retirement) from qualifying as "performance-based compensation"
under section 162(m)(4)(C) of the Code. Subject to the preceding
sentence, in the event of termination of employment by reason of
Retirement during a Plan year an award may but need not (as the
Committee may determine) be payable under this Plan to the
participant, which shall be adjusted, pro-rata, for the period of
time during the Plan year the participant actually worked.  A
participant whose employment terminates prior to the end of a
Plan year for any reason not excepted above shall not be entitled
to any award under the Plan for that year.

7.  Shareholder Approval and Committee Certification
Contingencies; Payment of Awards

Payment of any awards under this Plan shall be contingent upon
shareholder approval, prior to payment, of the material terms of
the performance goals under which the awards are to be paid, in
accordance with applicable Treasury regulations under Code
section 162(m).  Unless and until such shareholder approval is
obtained, no award shall be paid pursuant to this Plan. Subject
to the provisions of paragraph 6 above relating to death,
Disability, Change of Control and Retirement, payment of any
award under this Plan shall also be contingent upon the
Compensation Committee's certifying in writing that the
performance goals and any other material terms applicable to such
award were in fact satisfied, in accordance with applicable
Treasury regulations under Code section 162(m).  Unless and until
the Committee so certifies, such award shall not be paid.  Unless
the Committee provides otherwise, (a) earned awards shall be paid
promptly following such certification, and (b) such payment shall
be made in cash (subject to any payroll tax withholding the
Company may determine applies).  Any amount payable to a
participant hereunder shall be in addition to any annual
incentive compensation to which the participant may be
contractually entitled for such year pursuant to an employment
agreement with the Company, unless such employment agreement
provides otherwise.

8.  Amendment or Termination

The Committee may amend, modify or terminate this Plan at any
time, provided that a termination or modification shall only
become effective 30 days after written notice thereof is given to
each participant.  Each participant shall be eligible to receive
the incentive compensation to which the participant would have
been otherwise entitled but for such termination or modification,
pro-rata for the period of the Plan year prior to the termination
or modification.

9.  Interpretation and Construction

Any provision of this Plan to the contrary notwithstanding, (a)
awards under this Plan are intended to qualify as performance-
based compensation under Code Section 162(m)(4)(C), and (b) any
provision of the Plan that would prevent an award under the Plan
from so qualifying shall be administered, interpreted and
construed to carry out such intention and any provision that
cannot be so administered, interpreted and construed shall to
that extent be disregarded.  No provision of the Plan, nor the
selection of any eligible employee to participate in the Plan,
shall constitute an employment agreement or affect the duration
of any participant's employment, which shall remain "employment
at will" unless an employment agreement between the Company and
the participant provides otherwise.  Both the participant and the
Company shall remain free to terminate employment at any time to
the same extent as if the Plan had not been adopted.

10. Governing Law

The terms of this Plan shall be governed by the laws of the State
of Delaware, without reference to the conflicts of laws
principles of that state.



                              -20-              Exhibit (11)
                              
                              
               OWENS CORNING AND SUBSIDIARIES
                              
              COMPUTATION OF PER SHARE EARNINGS
                              
                                              Quarter Ended
                                                March 31,
                                              1996     1995
                                         (In millions of dollars
                                             except share data)
<TABLE>
<S>                                             <C>        <C>
Primary:
 
Net income                                     $   39  $   33

Weighted average number of shares
  outstanding (thousands)                      51,490  45,394

Weighted average common equivalent
  shares (thousands):
  Deferred awards                                  15      15
  Stock options using weighted average
     market price                                 796     284

Primary weighted average number of
  common shares outstanding and
  common equivalent shares (thousands)         52,301  45,693

Primary per share amount                       $  .75  $  .71

Fully Diluted:

Net income                                     $   41  $   34

Weighted average number of shares
  outstanding (thousands)                      51,490  45,394
Weighted average common equivalent
  shares (thousands):
  Deferred awards                                  15      15
  Stock options using the higher of
     average market price or market
     price at end of period                       821     327
  Shares from assumed conversion
     of debt                                        -   5,078
  Shares from assumed conversion
     of preferred securities                    4,566       -

Fully diluted weighted average number
  of common shares outstanding and
  common equivalent shares (thousands)         56,892  50,814
                             
Fully diluted per share amount                 $  .73  $  .68




</TABLE>






<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from
SEC form 10-Q/A and is qualified in its entirety by reference to such
financial statements.  
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                              13
<SECURITIES>                                         0
<RECEIVABLES>                                      402
<ALLOWANCES>                                        20
<INVENTORY>                                        304
<CURRENT-ASSETS>                                   977
<PP&E>                                           3,114
<DEPRECIATION>                                   1,782
<TOTAL-ASSETS>                                   3,308
<CURRENT-LIABILITIES>                              959
<BONDS>                                            875
<COMMON>                                           581
                                0
                                          0
<OTHER-SE>                                       (772)
<TOTAL-LIABILITY-AND-EQUITY>                     3,308
<SALES>                                            849
<TOTAL-REVENUES>                                   849
<CGS>                                              631
<TOTAL-COSTS>                                      631
<OTHER-EXPENSES>                                   143
<LOSS-PROVISION>                                     2
<INTEREST-EXPENSE>                                  18
<INCOME-PRETAX>                                     55
<INCOME-TAX>                                        16
<INCOME-CONTINUING>                                 39
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                        39 
<EPS-PRIMARY>                                      .75 
<EPS-DILUTED>                                      .73
        

</TABLE>

                             -21-         Exhibit (99)

                                          State or Other
                                          Jurisdiction
                                          Under the Laws of
Subsidiaries  of  Owens  Corning  
(3/31/96)                                 Which Organized

Barbcorp, Inc.                            Delaware
Crown Manufacturing Inc.                  Canada
Dansk-Svensk Glasfiber A/S                Denmark
Deutsche Owens-Corning Glasswool GmbH     Germany
Eric Company                              Delaware
European Owens-Corning Fiberglas, S.A.    Belgium
Falcon Manufacturing Acquisition           
   Corporation                            Delaware
Fiber-flex Co., Inc.                      New Jersey
Fiberflex Incorporated                    Georgia
Fiber-Lite Corporation                    Delaware
IPM, Inc.                                 Delaware
Kitsons Insulation Products Ltd.          United Kingdom
Matcorp, Inc.                             Delaware
N.V. Owens-Corning S.A.                   Belgium
O/C/FIRST CORPORATION                     Ohio
OCFOGO, Inc.                              Delaware
O.C. Funding B.V.                         The Netherlands
O/C/SECOND CORPORATION                    Delaware
OC Utah Four Corporation                  Utah
OCW Corporation (dba, Delsan)             Delaware
Owens-Corning A/S                         Norway
Owens-Corning Building Products (U.K.) 
   Ltd.                                   United Kingdom
Owens-Corning Canada Inc.                 Canada
Owens-Corning Capital Holdings I, Inc.    Delaware
Owens-Corning Capital Holdings II, Inc.   Delaware
Owens-Corning Capital L.L.C.              Delaware
Owens Corning Cayman (China) Holdings     Cayman Islands
Owens-Corning Cayman Limited              Cayman Islands
Owens-Corning Changchun Guan Dao Company 
   Ltd.                                   PRC China
Owens-Corning Fiberglas A.S. Limitada     Brazil
Owens-Corning Fiberglas Deutschland GmbH  Germany
Owens-Corning Fiberglas Espana, S.A.      Spain
Owens-Corning Fiberglas France S.A.       France
Owens-Corning Fiberglas (G.B.) Ltd.       United Kingdom
Owens-Corning Fiberglas (Italy) S.r.l.    Italy
Owens-Corning Fiberglas Norway A/S        Norway
Owens-Corning Fiberglas S.A.              Uruguay
Owens-Corning Fiberglas Sweden AB         Sweden
Owens-Corning Fiberglas Sweden Inc.       Delaware
Owens-Corning Fiberglas Technology Inc.   Illinois
Owens-Corning Fiberglas (U.K.) Ltd.       United Kingdom
Owens-Corning Finance (U.K.) plc          United Kingdom
Owens-Corning FSC, Inc.                   Barbados
                             
                             -22-         State or Other
                                          Jurisdiction
                                          Under the Laws of
Subsidiaries  of  Owens  Corning  
(3/31/96)                                 Which Organized

Owens-Corning Funding Corporation         Delaware
Owens-Corning (Guangzhou) Fiberglas 
   Co., Ltd.                              PRC China
Owens-Corning Holdings Limited            Cayman Islands
Owens-Corning Isolation France S.A.       France
Owens Corning (Jiangsu) XPS Foam Co., 
   Ltd.                                   PRC China
Owens-Corning Ontario Holdings Inc.       Canada
Owens-Corning Overseas Holdings, Inc.     Delaware
Owens-Corning (Overseas) Management 
   Limited                                Cyprus
Owens-Corning Real Estate Corporation     Ohio
Owens Corning (Shanghai) Fiberglas Co., 
   Ltd.                                   PRC China
Owens-Corning  Trading, Ltd.              British  Virgin Islands
Owens-Corning UK Holdings Limited         United Kingdom
Owens-Corning Veil Netherlands B.V.       The Netherlands
Owens-Corning Veil U.K. Ltd.              United Kingdom
Owens-Corning Vertriebs GmbH              Germany
Palmetto Products, Inc.                   Delaware
Scanglas Ltd.                             United Kingdom
SFF Acquisition Corp.                     Tennessee
SFF2 Acquisition Corp.                    Kentucky
Soltech, Inc.                             Kentucky
UC Industries, Inc.                       Delaware
WD s.a.                                   Belgium
Western Fiberglass, Inc.                  Utah
Western Fiberglass of Arizona             Utah
Western Fiberglass of Texas, Inc.         Utah
Willcorp, Inc.                            Delaware
Wrexham A.R. Glass Ltd.                   United Kingdom
Zola Castor Holding Corporation           Delaware
1053051 Ontario Inc.                      Canada
1086269 Ontario Inc.                      Canada






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