NAVISTAR INTERNATIONAL CORP /DE/NEW
10-K, 1997-01-22
MOTOR VEHICLES & PASSENGER CAR BODIES
Previous: ADVANCED TECHNOLOGY LABORATORIES INC, SC 13G/A, 1997-01-22
Next: VAN KAMPEN AMERICAN CAPITAL PENNSYLVANIA TAX FREE INCOME FUN, 497, 1997-01-22



         <PAGE 1>


              UNITED STATES 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 (FEE REQUIRED)

For the fiscal year ended October 31, 1996

                                     OR

  (   )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

For the transition period from       to

Commission file number 1-9618

                     NAVISTAR INTERNATIONAL CORPORATION
                     ----------------------------------
           (Exact name of registrant as specified in its charter)

                      Delaware                           36-3359573
          -------------------------------            -------------------
          (State or other jurisdiction of             (I.R.S. Employer
           incorporation or organization)            Identification No.)

 455 North Cityfront Plaza Drive, Chicago, Illinois         60611
 --------------------------------------------------  -------------------
      (Address of principal executive offices)            (Zip Code)

    Registrant's telephone number, including area code (312) 836-2000

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

                                                   Name of Each Exchange
               Title of Each Class                  on Which Registered
- -----------------------------------------------    ---------------------

Common stock, par value $0.10 per share            New York Stock Exchange
                                                   Chicago Stock Exchange
                                                   Pacific Stock Exchange
$6.00 cumulative convertible preferred stock,
  Series G (with $1.00 par value)                  New York Stock Exchange
Cumulative convertible junior preference stock,
  Series D (with $1.00 par value)                  New York Stock Exchange

     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
                                                              ----    ----

     As of January 10, 1997, the aggregate market value of Common Stock
(excluding Class B Common Stock) held by non-affiliates of the registrant
was $474,914,546.

     As of January 10, 1997, the number of shares outstanding of the
registrant's Common Stock was 49,341,771 and the Class B Common Stock was
24,292,606.

                     Documents Incorporated by Reference
                     -----------------------------------
1996 Annual Report to Shareowners (Parts I, II and IV)
1996 Proxy Statement (Parts I and III)
Navistar Financial Corporation 1996 Annual Report on Form 10-K (Part IV)

<PAGE>
         <PAGE 2>

                      NAVISTAR INTERNATIONAL CORPORATION

                                  FORM 10-K

                         Year Ended October 31, 1996

                                    INDEX
                                                                10-K Page
                                                                ---------
PART I

  Item 1.  Business ..........................................       3
  Item 2.  Properties ........................................       8
  Item 3.  Legal Proceedings .................................       8
           Executive Officers of the Registrant ..............       9
  Item 4.  Submission of Matters to a Vote of
             Security Holders ................................      11

PART II

  Item 5.  Market for the Registrant's Common Equity
             and Related Stockholder Matters .................      11
  Item 6.  Selected Financial Data ...........................      11
  Item 7.  Management's Discussion and Analysis of
             Results of Operations and Financial Condition          11
  Item 8.  Financial Statements and Supplementary Data .......      11
  Item 9.  Changes in and Disagreements
             with Accountants on Accounting
             and Financial Disclosure ........................      11

PART III

  Item 10.  Directors and Executive Officers of the Registrant      12
  Item 11.  Executive Compensation ...........................      12
  Item 12.  Security Ownership of Certain Beneficial
              Owners and Management ..........................      12
  Item 13.  Certain Relationships and Related Transactions ...      12

PART IV

  Item 14.  Exhibits, Financial Statement Schedules
              and Reports on Form 8-K ........................      12

SIGNATURES

  Principal Accounting Officer ...............................      14
  Directors ..................................................      15

POWER OF ATTORNEY ............................................      15

INDEPENDENT AUDITORS' REPORT .................................      17

INDEPENDENT AUDITORS' CONSENT ................................      17

SCHEDULE .....................................................     F-1

EXHIBITS .....................................................     E-1

<PAGE>
         <PAGE 3>

                                    PART I

ITEM 1.  BUSINESS

     Navistar International Corporation is a holding company and its
principal operating subsidiary is Navistar International Transportation
Corp. referred to as "Transportation".  As used hereafter, "Navistar" or
"company" refers to Navistar International Corporation and its
subsidiaries, and "Parent Company" refers to Navistar International
Corporation alone.

     Navistar, through its wholly owned subsidiary Transportation,
operates in two principal industry segments:  manufacturing and financial
services.  Manufacturing operations are responsible for the manufacture
and marketing of medium and heavy trucks, including school buses, mid-
range diesel engines and service parts primarily in the United States and
Canada as well as in selected export markets.  Based on assets and
revenues, manufacturing operations represent the majority of
Transportation's business activities. The financial services operations
consist of Navistar Financial Corporation (Navistar Financial), its
domestic insurance subsidiary and the company's foreign finance and
insurance subsidiaries.  Navistar Financial's primary business is the
retail and wholesale financing of products sold by the manufacturing
operations and its dealers within the United States and the providing of
commercial physical damage and liability insurance to the manufacturing
operations' dealers and retail customers and to the general public through
an independent insurance agency system.  Industry segment data for 1996,
1995, and 1994 is summarized in Note 15 to the Financial Statements, which
is incorporated herein by reference.

THE MEDIUM AND HEAVY TRUCK INDUSTRY

     The market in which Navistar competes is subject to considerable
volatility as it moves in response to cycles in the overall business
environment and is particularly sensitive to the industrial sector which
generates a significant portion of the freight tonnage hauled. Government
regulation has impacted and will continue to impact trucking operations
and efficiency and the specifications of equipment.

     The following table shows industry retail deliveries in the combined
United States and Canadian markets for the five years ended October 31, in
thousands of units:

                                      YEARS ENDED OCTOBER 31,
                               ------------------------------------

                               1996    1995    1994    1993    1992
                               ----    ----    ----    ----    ----

Class 5, 6 and 7 medium
  trucks and school buses ..  145.8   151.8   134.2   122.5   118.3
Class 8 heavy trucks .......  195.4   228.8   205.4   166.4   125.2
                              -----   -----   -----   -----   -----
  Total ....................  341.2   380.6   339.6   288.9   243.5
                              =====   =====   =====   =====   =====

     Source: Monthly data provided by the American Automobile
Manufacturers Associations (AAMA) in the United States and Canada, and
other sources.

<PAGE>
         <PAGE 4>


     The Class 5 through 8 diesel truck market in the United States and
Canada is highly competitive.  Major domestic competitors include PACCAR,
Ford and General Motors, as well as foreign-controlled manufacturers, such
as Freightliner, Mack and Volvo GM.  In addition, manufacturers from Japan
(Hino, Isuzu, Nissan and Mitsubishi) are competing in the United States
and Canadian markets.  The intensity of this competition results in price
discounting and margin pressures throughout the industry.  In addition to
the influence of price, market position is driven by product quality,
engineering, styling, utility and distribution.

TRANSPORTATION MARKET SHARE

     Transportation delivered 94,000 Class 5 through 8 trucks, including
school buses, in the United States and Canada in fiscal 1996, an 8%
decrease from the 101,700 units delivered in 1995.  Navistar's combined
share of the Class 5 through 8 truck market was 27.5% in 1996 and 26.7% in
1995.  Transportation has been the leader in combined market share for
Class 5 through 8 trucks, including school buses, in the United States and
Canada in each of its last 16 fiscal years based on data obtained from the
American Automobile Manufacturer's Association, the United States Motor
Vehicle Manufacturer's Association and R.L. Polk & Company.

PRODUCTS

     The following table illustrates the percentage of Transportation's
manufacturing sales by class of product based on dollar amount:

                                      YEARS ENDED OCTOBER 31,
                                      -----------------------

PRODUCT CLASS                         1996     1995     1994
- -------------                         ----     ----     ----

Class 5, 6 and 7 medium
  trucks and school buses ..           35%      32%      32%
Class 8 heavy trucks .......           35       42       42
Service parts ..............           14       12       14
Engines ....................           16       14       12
                                     ----     ----     ----

  Total ....................          100%     100%     100%
                                     ====     ====     ====

     Transportation manufactures a full line of products in the common
carrier, private carrier, government/service, leasing, construction,
energy/petroleum and student transportation markets. Transportation offers
diesel-powered trucks and buses because of their improved fuel economy,
ease of serviceability and greater durability over gasoline-powered
vehicles.  Transportation's  Class 8 heavy trucks generally use diesel
engines purchased from outside suppliers while Class 5, 6 and 7 medium
trucks are powered by a proprietary line of mid-range diesel engines
manufactured by Transportation. Based upon information published by R.L.
Polk & Company, diesel-powered Class 5, 6 and 7 medium truck shipments
represented 87% of all medium truck shipments for fiscal year 1996 in the
United States and Canada.

     Transportation's truck and bus manufacturing operations in the United
States and Canada consist principally of the assembly of components
manufactured by its suppliers, although Transportation produces its own
mid-range diesel truck engines, sheet metal components (including cabs)
and miscellaneous other parts.

<PAGE>
         <PAGE 5>

ENGINE AND  FOUNDRY

     Transportation builds diesel engines for use in its Class 5, 6 and 7
medium trucks, school buses, selected Class 8 heavy truck models and for
sale to original equipment manufacturers in the United States and Canada.
Transportation also sells engines for industrial, agricultural and marine
applications. Transportation is the leading supplier of mid-range diesel
engines in the 160-300 horsepower range according to data supplied by 
Power Systems Research of Minneapolis, Minnesota.

     Transportation has an agreement to supply its T444E electronically
controlled diesel engine to a domestic automotive company through the year
2000 for use in all of its diesel-powered light trucks and vans.  Sales of
this engine to the automotive company currently account for approximately
87% of Transportation's  T444E sales.  Shipments of V8 and I6 engines to
all original equipment manufacturers totaled a record 163,200 units in
1996, an increase of 6% from the 154,200 units shipped in 1995.

SERVICE PARTS

     In the United States and Canada, Transportation operates 7 regional
parts distribution centers, which allows it to offer 24-hour availability
and same day shipment of the parts most frequently requested by customers.

MARKETING AND DISTRIBUTION

     Transportation's truck products are distributed in virtually all key
markets in the United States and Canada.  Transportation's truck
distribution and service network in these countries was composed of  957,
958 and 949 dealers and retail outlets at October 31, 1996, 1995 and 1994,
respectively.  Included in these totals were 504, 490 and 473 secondary
and associate locations at October 31, 1996, 1995 and 1994, respectively.

     Retail dealer activity is supported by 5 regional operations in the
United States and a general office in Canada.  Transportation has a
national account sales group, responsible for its 110 major national
account customers.  Transportation's network of 13 Used Truck Centers in
the United States provides trade-in support to the company's dealers and
national account group, and markets all makes and models of reconditioned
used trucks to owner-operators and fleet buyers.  Both wholesale and
retail trucks, components and service parts are exported to more than 70
countries around the world.

FINANCIAL SERVICES
     
     Navistar Financial is engaged in the wholesale, retail and lease
financing of new and used trucks sold by Transportation and its dealers in
the United States.  Navistar Financial also finances wholesale accounts
and selected retail accounts receivable of Transportation.  Sales of new
products (including trailers) of other manufacturers are also financed
regardless of whether designed or customarily sold for use with
Transportation's truck products.  During 1996 and 1995, Navistar Financial
provided wholesale financing for 94% and 93%, respectively,  of the new
truck units sold by Transportation to its dealers and distributors in the
United States.

<PAGE>
         <PAGE 6>

     Navistar Financial's wholly owned domestic insurance subsidiary,
Harco National Insurance Company, provides commercial physical damage and
liability insurance coverage to Transportation's dealers and retail
customers, and to the general public through an independent insurance
agency system.

     Harbour Assurance Company of Bermuda Limited offers a variety of
programs to the company, including general liability insurance, ocean
cargo coverage for shipments to and from foreign distributors, and
reinsurance coverage for various Transportation policies.  

IMPORTANT SUPPORTING OPERATIONS

     Third Party Sales Financing Agreements.  In the United States,
Transportation has an agreement with Associates Commercial Corporation to
provide wholesale financing to certain of its truck dealers and retail
financing to their customers.  Navistar International Corporation Canada
also has an agreement with a subsidiary of General Electric Canadian
Holdings Limited to provide financing for Canadian dealers and customers.

RESEARCH AND DEVELOPMENT

     Research and development activities, which are directed toward the
introduction of new products and improvements of existing products and
processes used in their manufacture, totaled $101 million, $91 million,
and $88 million for  1996, 1995 and 1994, respectively.

BACKLOG

     The backlog of unfilled truck orders (subject to cancellation or
return in certain events) at October 31, 1996, 1995 and 1994 was $1,254
million, $2,581 million and $3,358 million, respectively.

     Although the backlog of unfilled orders is one of many indicators of
market demand, other factors such as changes in production rates,
available capacity, new product introductions and competitive pricing
actions may affect point-in-time comparisons.

EMPLOYEES

     The company employed 14,187, 16,079 and 14,910 individuals at October
31, 1996, 1995 and 1994, respectively.

LABOR RELATIONS

     At October 31, 1996, the United Automobile, Aerospace and
Agricultural Implement Workers of America (UAW) represented 6,902 of the
company's active employees in the United States, and the Canadian Auto
Workers (CAW) represented 1,476 of the company's active employees in
Canada.  Other unions represented 1,022 of the company's active employees
in the United States and Canada.  The company entered into a collective
bargaining agreement with the UAW in 1995, which expires on October 1,
1998.  In addition, the company entered into a collective bargaining
agreement with the CAW in 1996, which expires on October 24, 1999.

<PAGE>
         <PAGE 7>

PATENTS AND TRADEMARKS

     Transportation continuously obtains patents on its inventions and,
thus, owns a significant patent portfolio.  Additionally, many of the
components which Transportation purchases for its products are protected
by patents that are owned or controlled by the component manufacturer. 
Transportation has licenses under third-party patents relating to its
products and their manufacture, and Transportation grants licenses under
its patents.  The royalties paid or received under these licenses are not
significant.  No particular patent or group of patents is considered by
Transportation to be essential to its business as a whole.

     Like all businesses which offer well-known products or services,
Transportation's primary trademarks are an important part of its worldwide
sales and marketing efforts, and provide instant identification of its
products and services in the marketplace.  To support these efforts,
Transportation maintains, or has pending, registrations of its primary
trademarks in those countries in which it does business or expects to do
business.

RAW MATERIALS AND ENERGY SUPPLIES

     Transportation purchases raw materials, parts and components from
numerous outside suppliers but relies upon some suppliers for a
substantial number of components for its truck products. A portion of
Transportation's requirements for raw materials and supplies is filled by
single-source suppliers.  

     The impact of an interruption in supply will vary by commodity.  Some
parts are generic to the industry while others are of a proprietary design
requiring unique tooling which would require time to recreate.  However,
the company's exposure to a disruption in production as a result of an
interruption of raw materials and supplies is no greater than the industry
as a whole.  In order to remedy any losses resulting from an interruption
in supply, the company maintains contingent business interruption
insurance for storms, fire and water damage.

     While the company believes that it has adequate assurances of
continued supply, the inability of a supplier to deliver could have an
adverse effect on production at certain of the company's manufacturing
locations.

IMPACT OF GOVERNMENT REGULATION

     Truck and engine manufacturers continue to face increasing
governmental regulation of their products, especially in the areas of
environment and safety.  The company believes its products comply with all
applicable environmental and safety regulations.

     As a diesel engine manufacturer, the company has incurred research
and tooling costs to  redesign its engine product lines to meet United
States Environmental Protection Agency (U.S. EPA) and California Air
Resources Board (CARB) emission standards effective for the 1994 model
year.  The company faces additional outlays through 1998 to meet further
tightening of these standards.  In addition to the 1998 standard, the
company, along with other engine manufacturers, has signed a voluntary
agreement (Statement of Principles) with U.S. EPA and CARB to achieve new
reductions in ozone-causing exhaust emissions by 2004.  As a result of the
Statement of Principles, U.S. EPA issued a Notice of Proposed Rulemaking
defining exhaust emission standards for the 2004 model year.  A final rule
is expected in the early part of 1997. The company must also satisfy
California's emission standards in  2002 for engines used in medium-size
vehicles (which includes vehicles up to 14,000 lbs. Gross Vehicle Weight
Rating).  The company expects that its diesel engines will be able to meet
all of these standards within the required time-frame.

<PAGE>
         <PAGE 8>

     Emissions regulations in Canada and Mexico are similar, but not
identical, to the U.S. federal regulations.  Although Canada's regulations
impose standards equivalent only to the U.S. standards for the 1990 model
year, diesel engine manufacturers, including the company, have voluntarily
signed several memorandums of understanding with the Canadian federal
government, agreeing to sell only engines meeting the 1994 U.S. emission
standards in model years 1995 to 1997.  Canada has announced its intention
to conform its heavy-duty engine emission standards to the U.S. EPA
standards in 1998 and to require low-sulfur diesel fuel beginning October
1, 1997.  Mexico has adopted the U.S. heavy diesel engine emission
standards as of the 1994 model year but has conditioned compliance on the
availability of low-sulfur diesel fuel.

     Truck manufacturers are also subject to various noise standards
imposed by federal, state and local regulations.  The engine is one of a
truck's primary noise sources, and the company, therefore, works closely
with original equipment manufacturers to develop strategies to reduce
engine noise.  The company is also subject to the National Traffic and
Motor Vehicle Safety Act (Safety Act) and Federal Motor Vehicle Safety
Standards (Safety Standards) promulgated by the National Highway Traffic
Safety Administration.  The company believes it is in compliance with the
Safety Act and the Safety Standards. 

     Expenditures to comply with various environmental regulations
relating to the control of air, water and land pollution at production
facilities and to control noise levels and emissions from Transportation's
products have not been material except for two sites formerly owned by the
company, Wisconsin Steel in Chicago, Illinois, and Solar Turbine in San
Diego, California.  In 1994, Transportation recorded a $20 million after-
tax charge as a loss of discontinued operations for environmental
liabilities and cleanup cost at these two sites.  It is not expected that
the costs of compliance with foreseeable environmental requirements will
have a material effect on the company's financial position or operating
results.

ITEM 2.  PROPERTIES

     In the United States and Canada, Transportation owns and operates 9
manufacturing and assembly operations, which contain approximately 9
million square feet of floor space.  Four facilities manufacture and
assemble trucks, 2 plants manufacture diesel engines, 2 locations produce
gray iron castings and 1 facility produces molded fiberglass components.
In addition, Transportation owns or leases other significant properties in
the United States and Canada including vehicle and parts distribution
centers, sales offices, an engineering center and its headquarters in
Chicago. 

     Transportation's principal research and engineering facilities are
located in Fort Wayne, Indiana, and Melrose Park, Illinois.  In addition,
certain research is conducted at its manufacturing plants.

     All of Transportation's plants are being utilized and have been
maintained adequately, are in good operating condition and are suitable
for its current needs through productive utilization of the facilities. 
These facilities, together with planned capital expenditures, are expected
to meet Transportation's manufacturing needs in the foreseeable future.

     A majority of the activity of the financial services operations is
conducted from its leased headquarters in Rolling Meadows, Illinois.  The
financial services operations also lease 6 other office locations in the
United States and share office space with other locations.

ITEM 3.  LEGAL PROCEEDINGS

     The company and its subsidiaries are subject to various other claims
arising in the ordinary course of business, and are parties to various
legal proceedings which constitute ordinary routing litigation incidental
to the business of the company and its subsidiaries.  In the opinion of
the company's management, none of these proceedings or claims are material
to the business or the financial condition of the company.

<PAGE>
         <PAGE 9>

EXECUTIVE OFFICERS

     The following selected information for each of the company's current
executive officers was prepared as of January 16, 1997.

                                      OFFICERS AND POSITIONS WITH
      NAME               AGE         NAVISTAR AND OTHER INFORMATION
      ----               ---         ------------------------------

John R. Horne .......     58         Chairman, President and Chief
                                       Executive Officer in 1996
                                       and a  Director since 1990.
                                       Mr. Horne also is Chairman,
                                       President and Chief Executive
                                       Officer of Transportation
                                       in 1995 and a Director since
                                       1987.  Prior to this, Mr. Horne
                                       served as  President and Chief
                                       Executive Officer, 1995-1996,
                                       President and Chief Operating
                                       Officer, 1990-1995, Group Vice
                                       President and General Manager,
                                       Engine and Foundry, 1990, and
                                       Vice President and General
                                       Manager, Engine and Foundry,
                                       1983-1990. 

Donald DeFosset, Jr. .    48         Executive Vice President and
                                       President, Truck Group in 1996.
                                       Mr. DeFosset is also Executive
                                       Vice President, Truck Group
                                       of Transportation in 1996.
                                       Prior to this, Mr. DeFosset
                                       served as President, Allied
                                       Signal Safety Restraints
                                       Systems of Allied Signal
                                       Inc., 1993 - 1996, Group
                                       Executive and General Manager,
                                       Allied Signal Turbocharging
                                       and Truck Brake Systems,
                                       1992 - 1993, and Vice
                                       President, Planning and
                                       Business Development in 1992
                                       and served as Executive Vice
                                       President, Operations for Mack
                                       Trucks, 1989 - 1992.

Robert C. Lannert ...     56         Executive Vice President and
                                       Chief Financial Officer and
                                       a Director since 1990.
                                       Mr. Lannert also is Executive
                                       Vice President and Chief
                                       Financial Officer of
                                       Transportation since 1990
                                       and a Director since 1987.
                                       Prior to this, Mr. Lannert
                                       served as Vice President and
                                       Treasurer, 1987-1990, and
                                       Vice President and Treasurer
                                       of Transportation, 1979-1990.

Robert A. Boardman ..     49         Senior Vice President and
                                       General Counsel since 1990.
                                       Mr. Boardman also is Senior
                                       Vice President and General
                                       Counsel of Transportation
                                       since 1990.  Prior to this,
                                       Mr. Boardman served as
                                       Vice President of Manville
                                       Corporation, 1988-1990, and
                                       Corporate Secretary, 1983-1990.

<PAGE>
         <PAGE 10>

EXECUTIVE OFFICERS  (continued)

                                      OFFICERS AND POSITIONS WITH
      NAME               AGE         NAVISTAR AND OTHER INFORMATION
      ----               ---         ------------------------------

Thomas M. Hough ....      51         Vice President and Treasurer since
                                       1992.  Mr. Hough also is Vice
                                       President and Treasurer of
                                       Transportation since 1992.
                                       Prior to this, Mr. Hough served
                                       as Assistant Treasurer
                                       1987-1992, and Assistant Treasurer
                                       of Transportation, 1987-1992.
                                       Mr. Hough also served as Assistant
                                       Controller, Accounting and
                                       Financial Systems, 1987, and
                                       Controller of Navistar Financial
                                       Corporation, 1982-1987.

J. Steven Keate ....      40         Vice President and Controller since
                                       December 1995.  Mr. Keate is 
                                       also Vice President and Controller
                                       of Transportation since March 1995.
                                       Prior to this, Mr. Keate served as
                                       Vice President and Controller of
                                       General Dynamics Corporation,
                                       1991-1995, and Corporate Manager,
                                       Financial Planning and Analysis,
                                       1989-1991.

Steven K. Covey ....      45         Corporate Secretary since 1990.
                                       Mr. Covey also is Associate
                                       General Counsel of Transportation
                                       since November 1992.  Prior to
                                       this, Mr. Covey served as General
                                       Attorney, Finance and Securities
                                       of Transportation, 1989-1992,
                                       Senior Counsel, Finance and
                                       Securities, 1986-1989, and
                                       Senior Attorney, Corporate
                                       Operations 1984-1986.

<PAGE>
         <PAGE 11>


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

         Not applicable
                                    PART II


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

     Navistar International Corporation Common Stock is listed on the New
York, Chicago and Pacific Stock Exchanges under the abbreviated stock
symbol "NAV."  Information regarding high and low market price per share
of Common Stock for each quarter of 1996 and 1995 is incorporated by
reference from the 1996 Annual Report to Shareowners, page 37, filed as
Exhibit 13 to this Form 10-K.  There were approximately 62,307 owners of
Common Stock at October 31, 1996.

     All shares of Common Stock and Class B Common Stock share equally in
dividends except that stock dividends are payable in shares of Common
Stock to holders of that class and in Class B Common Stock to holders of
that class.  Upon liquidation, all shares of Common Stock and Class B
Common Stock are entitled to share equally in the assets of the company
available for distribution to the holders of such shares. Dividends may be
paid out of surplus as defined under Delaware corporation law.


                                   PART III
ITEMS 6, 7 AND 8

     The information required by Items 6-8 is incorporated herein by
reference from the 1996 Annual Report to Shareowners, filed as Exhibit 13
to this Form 10-K as follows:

                                                             1996
                                                            Annual
                                                            Report
                                                             Page
                                                            ------

ITEM 6.  SELECTED FINANCIAL DATA .......................       36

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
         OF OPERATIONS AND FINANCIAL CONDITION .........       14

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA ...       20


     With the exception of the aforementioned information (Part II; Items
5-8) and the information specified under Items 1 and 14 of this report,
the 1996 Annual Report to Shareowners is not to be deemed filed as part of
this report.

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

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

         None

<PAGE>
         <PAGE 12>


                             PART III   (Continued)

ITEMS 10, 11 AND 12

     Information required by Items 10, 11 and 12 of this Form is
incorporated herein by reference from Navistar's definitive Proxy
Statement for the March 19, 1997 Annual Meeting of Shareowners.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     None

                                    PART IV

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

     Information required by Part IV (Item 14) of this form is
incorporated herein by reference from Navistar International Corporation's
1996 Annual Report to Shareowners, filed as Exhibit 13 to this Form 10-K
as follows:

                                                             1996
                                                            Annual
                                                            Report
                                                             Page
                                                            ------
Financial Statements
- --------------------

Independent Auditor's Report ...........................       19
Statement of Income for the years
  ended October 31, 1996, 1995 and 1994 ................       20
Statement of Financial Condition
  as of October 31, 1996 and 1995 ......................       21
Statement of Cash Flow
  for the years ended October 31, 1996, 1995 and 1994 ..       22
Notes to Financial Statements ..........................       23


                                                             Form
                                                             10-K
Schedule                                                     Page
- --------                                                     ----

  II  - Valuation and Qualifying Accounts and Reserves .      F-1

     All other schedules are omitted because of the absence of the
conditions under which they are required or because information called for
is shown in the financial statements and notes thereto in the 1996 Annual
Report to Shareowners.

     Finance and Insurance Subsidiaries:

     The financial statements of Navistar Financial Corporation for the
years ended October 31, 1996, 1995 and 1994 appearing on pages 9 through
40 in the Annual Report on Form 10-K for Navistar Financial Corporation
for the fiscal year ended October 31, 1996, Commission File No. 1-4146-1,
are incorporated herein by reference and filed as Exhibit 28 to this Form
10-K.

<PAGE>
         <PAGE 13>

                                                             Form
                                                             10-K
Exhibits, Including Those Incorporated by Reference          Page
- ---------------------------------------------------          ----

  (3)   Articles of Incorporation and By-Laws ..........      E-1
  (4)   Instruments Defining the Rights of Security
        Holders, Including Indentures ..................      E-2
  (10)  Material Contracts .............................      E-3
  (11)  Computation of Net Income Per Common Share .....      E-5
  (13)  Navistar International Corporation
          1996 Annual Report to Shareowners ............      N/A
  (21)  Subsidiaries of the Registrant .................      E-6
  (23)  Independent Auditors' Consent ..................       17
  (24)  Power of Attorney ..............................       15
  (27)  Financial Data Schedule N/A ....................      N/A
  (28)  Navistar Financial Corporation Annual Report
          on Form 10-K for the fiscal year ended
          October 31, 1996 .............................      N/A

     All exhibits other than those indicated above are omitted because of
the absence of the conditions under which they are required or because the
information called for is shown in the financial statements and notes
thereto in the 1996 Annual Report to Shareowners.

Reports on Form 8-K
- -------------------

     No reports on Form 8-K were filed for the three months ended
October 31, 1996.

<PAGE>
         <PAGE 14>
SIGNATURE

                      NAVISTAR INTERNATIONAL CORPORATION
                        AND CONSOLIDATED SUBSIDIARIES
                      ----------------------------------


                                  SIGNATURE



     Pursuant to the requirements of Section 13 and 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.



NAVISTAR INTERNATIONAL CORPORATION
- ----------------------------------
           (Registrant)



/s/   J. Steven Keate
- -----------------------------------
      J. Steven Keate                                    January 22, 1997
      Vice President and Controller
      (Principal Accounting Officer)

<PAGE>
         <PAGE 15>
                                                             EXHIBIT 24
SIGNATURE


                      NAVISTAR INTERNATIONAL CORPORATION
                        AND CONSOLIDATED SUBSIDIARIES
                      ----------------------------------


                              POWER OF ATTORNEY



     Each person whose signature appears below does hereby make,
constitute and appoint John R. Horne and J. Steven Keate and each of them
acting individually, true and lawful attorneys-in-fact and agents with
power to act without the other and with full power of substitution, to
execute, deliver and file, for and on such person's behalf, and in such
person's name and capacity or capacities as stated below, any amendment,
exhibit or supplement to the Form 10-K Report making such changes in the
report as such attorney-in-fact deems appropriate.

                                  SIGNATURES

     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 and on the dates indicated:


    Signature                      Title                     Date
- ----------------------    ---------------------------  -----------------

/s/  John R. Horne
- ----------------------
     John R. Horne        Chairman of the Board,       January 22, 1997
                            President and
                            Chief Executive Officer,
                            and Director
                            (Principal Executive
                             Officer)

/s/  Robert C. Lannert
- ----------------------
     Robert C. Lannert    Executive Vice President     January 22, 1997
                            and Chief Financial
                            Officer and Director
                            (Principal Financial
                             Officer)


/s/  J. Steven Keate
- ----------------------
     J. Steven Keate      Vice President               January 22, 1997
                            and Controller
                            (Principal Accounting
                             Officer)
 

/s/  William F. Andrews
- -----------------------
     William F. Andrews   Director                     January 22, 1997

<PAGE>
         <PAGE 16>
                                                EXHIBIT 24 (CONTINUED)
SIGNATURE


                      NAVISTAR INTERNATIONAL CORPORATION
                        AND CONSOLIDATED SUBSIDIARIES
                      ----------------------------------


                            SIGNATURES (Continued)


/s/  Andrew F. Brimmer
- -----------------------
     Andrew F. Brimmer    Director                     January 22, 1997


/s/  Richard F. Celeste
- -----------------------
     Richard F. Celeste   Director                     January 22, 1997


/s/  John D. Correnti
- -----------------------
     John D. Correnti     Director                     January 22, 1997


/s/  James C. Cotting
- -----------------------
     James C. Cotting     Director                     January 22, 1997


/s/  William C. Craig
- -----------------------
     William C. Craig     Director                     January 22, 1997


/s/  Jerry E. Dempsey
- -----------------------
     Jerry E. Dempsey     Director                     January 22, 1997


/s/  John F. Fiedler
- -----------------------
     John F. Fiedler      Director                     January 22, 1997


/s/  Mary Garst
- -----------------------
     Mary Garst           Director                     January 22, 1997


/s/  Michael N. Hammes
- -----------------------
     Michael N. Hammes    Director                     January 22, 1997


/s/  Walter J. Laskowski
- ------------------------
     Walter J. Laskowski  Director                     January 22, 1997


/s/  William F. Patient
- ------------------------
     William F. Patient   Director                     January 22, 1997

<PAGE>
         <PAGE 17>
SIGNATURE

                      NAVISTAR INTERNATIONAL CORPORATION
                        AND CONSOLIDATED SUBSIDIARIES

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


                         INDEPENDENT AUDITORS' REPORT

Navistar International Corporation:

     We have audited the Statement of Financial Condition of Navistar
International Corporation and Consolidated Subsidiaries as of October 31,
1996 and 1995, and the related Statements of Income and Cash Flow for each
of the three years in the period ended October 31, 1996, and have issued
our report thereon, dated December 16, 1996; such consolidated financial
statements and report are included in your 1996 Annual Report to
Shareowners and are incorporated herein by reference.  Our audits also
included the financial statement schedule of Navistar International
Corporation and Consolidated Subsidiaries, listed in Item 14.  This
financial statement schedule is the responsibility of the company's
management.  Our responsibility is to express an opinion based on our
audits.  In our opinion, such financial statement schedule, when
considered in relation to the basic consolidated financial statements
taken as a whole, presents fairly in all material respects the information
set forth therein.


Deloitte & Touche LLP
December 16, 1996
Chicago, Illinois


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

                                                             EXHIBIT 23

                         INDEPENDENT AUDITORS' CONSENT

Navistar International Corporation:

     We consent to the incorporation by reference in Post-Effective
Amendment No. 1 to Registration No. 2-70979 on Form S-8 and in Post-
Effective Amendment No. 6 to Registration No. 2-55544 on Form S-8 and in
Post-Effective Amendment No. 1 to Registration No. 2-9604 on Form S-8 of
our reports on Navistar International Corporation and Navistar Financial
Corporation, dated December 16, 1996, appearing and incorporated by
reference in this Annual Report on Form 10-K of Navistar International
Corporation for the year ended October 31, 1996.


Deloitte & Touche LLP
January 22, 1997
Chicago, Illinois

<PAGE>
         <PAGE 1>
<TABLE>
<CAPTION>
                                                                                                SCHEDULE II

                                  NAVISTAR INTERNATIONAL CORPORATION
                                    AND CONSOLIDATED SUBSIDIARIES
                                            ============


                            VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                         FOR THE YEARS ENDED OCTOBER 31, 1996, 1995 AND 1994
                                        (MILLIONS OF DOLLARS)



                 COLUMN A               COLUMN B       COLUMN C                COLUMN D            COLUMN E
                 --------               --------       --------                --------            --------

                                         BALANCE                            DEDUCTIONS FROM
                DESCRIPTION                 AT                                  RESERVES           BALANCE
      DESCRIPTION                       BEGINNING  ADDITIONS CHARGED                               AT END
      OF RESERVES      DEDUCTED FROM     OF YEAR       TO INCOME        DESCRIPTION      AMOUNT    OF YEAR
      -----------      -------------    ---------  -----------------    -----------      ------    -------
<S>                    <S>                 <C>            <C>      <S>                     <C>      <C>
Reserves deducted from
  assets to which they
  apply:


          1996
          ----
                                                                   Uncollectible notes
                                                                     and accounts
    Allowance for                                                    written off and
      losses on        Notes and accounts                            reserve adjustment,
      receivables ....   receivable ....   $  28          $  21      less recoveries ...   $  18    $  31
                                           =====          =====                            =====    =====


          1995
          ---- 
                                                                   Uncollectible notes
                                                                     and accounts
    Allowance for                                                    written off and
      losses on        Notes and accounts                            reserve adjustment,
      receivables ....   receivable ....   $  25          $   4      less recoveries ...   $   1    $  28
                                           =====          =====                            =====    =====

          1994
          ----
                                                                   Uncollectible notes
                                                                     and accounts
    Allowance for                                                    written off and
      losses on        Notes and accounts                            reserve adjustment,
      receivables ....   receivable ....   $  36          $   2      less recoveries ...   $  13    $  25
                                           =====          =====                            =====    =====
</TABLE>
































                                                 F-1



         <PAGE 1>

                                                             EXHIBIT 3


                     NAVISTAR INTERNATIONAL CORPORATION
                       AND CONSOLIDATED SUBSIDIARIES
                     ----------------------------------
                   ARTICLES OF INCORPORATION AND BY-LAWS


     The following documents of Navistar International Corporation are
incorporated herein by reference:


     3.1  Restated Certificate of Incorporation of Navistar International
          Corporation effective July 1, 1993, filed as Exhibit 3.2 to
          Form 10-K dated October 31, 1993, which was filed on January 27,
          1994, Commission File No. 1-9618.

     3.2  The By-Laws of Navistar International Corporation effective
          April 14, 1995, filed as Exhibit 3.2 on Annual Report on
          Form 10-K dated October 31, 1995, which was filed on January 26,
          1996, on Commission File No. 1-9618.















































                                     E-1


         <PAGE 1>

                                                             EXHIBIT 4


                     NAVISTAR INTERNATIONAL CORPORATION
                       AND CONSOLIDATED SUBSIDIARIES
                     ----------------------------------
              INSTRUMENTS DEFINING RIGHTS OF SECURITY HOLDERS,
                           INCLUDING INDENTURES


     The following instruments of Navistar International Corporation and
its principal subsidiary Navistar International Transportation Corp. and
its principal subsidiary Navistar Financial Corporation defining the
rights of security holders are incorporated herein by reference.

     4.1  Indenture, dated as of March 1, 1968, between Navistar
          International Transportation Corp. and Manufacturers
          Hanover Trust Company, as Trustee, and succeeded by
          FIDATA Trust Company of New York, as successor Trustee,
          for 6 1/4% Sinking Fund Debentures due 1998 for $50,000,000.
          Filed on Registration No. 2-28150.

     4.2  Indenture, dated as of June 15, 1974, between Navistar
          International Transportation Corp. and Harris Trust and Savings
          Bank, as Trustee, and succeeded by Commerce Union Bank, now
          known as Sovran Bank/Central South, as successor Trustee,
          for 9% Sinking Fund Debentures due 2004 for $150,000,000.
          Filed on Registration No. 2-51111.

     4.3  Indenture, dated as of September 22, 1989, between Navistar
          Financial Corporation and the First National Bank of Chicago,
          as Trustee, succeeded by Bank One, Columbus, N.A., as successor
          Trustee, for $400,000,000 of debt securities on terms to be
          determined at time of sale.  Filed on Registration No. 33-31003.

     4.4  Indenture, dated as of November 15, 1993 between Navistar
          Financial Corporation and Bank of America, Illinois formerly
          known as Continental Bank, National Association, as Trustee,
          for 8 7/8% Senior Subordinated Notes due 1998 for $100,000,000.
          Filed on Registration No. 33-50541.


======

     Instruments defining the rights of holders of other unregistered
long-term debt of Navistar and its subsidiaries have been omitted from
this exhibit index because the amount of debt authorized under any such
instrument does not exceed 10% of the total assets of the Registrant and
its consolidated subsidiaries.  The Registrant agrees to furnish a copy of
any such instrument to the Commission upon request.



















                                     E-2


         <PAGE 1>

                                                             EXHIBIT 10


                     NAVISTAR INTERNATIONAL CORPORATION
                         AND CONSOLIDATED SUBSIDIARIES
                      ---------------------------------
                              MATERIAL CONTRACTS


     The following documents of Navistar International Corporation and its
affiliate Navistar Financial Corporation are incorporated herein by
reference.

     10.1  Navistar International Corporation 1975 Stock Option Plan.
           Filed as Exhibit A to Registration No. 2-55544.

     10.2  Navistar International Corporation 1984 Stock Option Plan.
           Filed as Exhibit A to Proxy Statement dated February 6, 1984.
           Commission File No. 1-5236.

     10.3  Navistar 1988 Non-Employee Director Stock Option Plan.
           Filed as Exhibit B to Proxy Statement dated January 25, 1988.
           Commission File No. 1-9618.

     10.4  Pooling and Servicing Agreement dated as of December 1, 1990,
           between Navistar Financial Corporation as Servicer, Navistar
           Financial Securities Corporation as Purchaser, with respect to
           Dealer Note Trust 1990.  Filed on Registration No. 33-36767.

     10.5  Form of Executive Severance Agreement which is executed with
           all executive officers dated September 14, 1992.
           Commission File No. 1-9618.

     10.6  Security, Pledge and Trust Agreement between Navistar Financial
           Corporation and Bankers Trust Company, Trustee, dated as of
           April 26, 1993.  Filed on Form 8-K dated April 30, 1993.
           Commission File No. 1-4146-1.

     10.7  Amended and Restated Purchase Agreement among Truck Retail
           Instalment Paper Corp., as Seller, Navistar Financial
           Corporation, certain purchasers, Chemical Bank and Bank of
           America, Illinois formerly known as Continental Bank N.A.
           as Co-Agents, and J. P. Morgan Delaware as Administrative
           Agent, dated as of April 26, 1993.  Filed on Form 8-K dated
           April 30, 1993.  Commission File No. 1-4146-1.

     10.8  Indenture dated as of November 10, 1993 between Navistar
           Financial 1993-A Owner Trust and The Bank of New York,
           as Indenture Trustee, with respect to Navistar Financial 1993-A
           Owner Trust.  Filed on Registration No. 33-50291.

     10.9  Navistar 1994 Performance Incentive Plan.  Filed as Appendix
           to Proxy Statement dated January 27, 1994.
           Commission File No. 1-9618.

     10.10  Indenture dated as of May 3, 1994 between Navistar Financial
            1994-A Owner Trust and The Bank of New York, as Indenture
            Trustee, with respect to Navistar Financial 1994-A Owner
            Trust.  Filed on Registration No. 33-50291.










                                     E-3
<PAGE>
         <PAGE 2>

                                                EXHIBIT 10 (CONTINUED)


                     NAVISTAR INTERNATIONAL CORPORATION
                       AND CONSOLIDATED  SUBSIDIARIES
                     ---------------------------------
                            MATERIAL CONTRACTS


     10.11  Indenture dated as of August 3, 1994 between Navistar
            Financial 1994-B Owner Trust and The Bank of New York,
            as Indenture Trustee, with respect to Navistar Financial
            1994-B Owner Trust.  Filed on Registration No. 33-50291.

     10.12  Amended and Restated Credit Agreement dated as of November 4,
            1994 among Navistar Financial Corporation, certain banks,
            certain Co-Arranger banks, and Morgan Guaranty Trust Company
            of New York, as Administrative Agent.  Filed on Form 8-K dated
            November 4, 1994.  Commission File No. 1-4146-1.

     10.13  Liquidity Agreement dated as of November 7, 1994 among NFC
            Asset Trust, as Borrower, Chemical Bank, Bank of America
            Illinois, The Bank of Nova Scotia, and Morgan Guaranty Trust
            Company of New York, as Co-Arrangers, and Chemical Bank,
            as Administrative Agent.  Filed on Form 8-K dated November 4,
            1994.  Commission File No. 1-4146-1.

     10.14  Indenture dated as of December 15, 1994 between Navistar
            Financial 1994-C Owner Trust and the Bank of New York,
            as Indenture Trustee, with respect to Navistar Financial
            1994-C Owner Trust.  Filed on Registration No. 33-55865.

     10.15  Indenture dated as of May 25, 1995 between Navistar
            Financial 1995-A Owner Trust and The Bank of New York,
            as Indenture Trustee, with respect to Navistar Financial
            1995-A Owner Trust.  Filed on Registration No. 33-55865. 

     10.16  Indenture dated as of November 1, 1995 between Navistar
            Financial 1995-B Owner Trust and The Bank of New York,
            as Indenture Trustee, with respect to Navistar Financial
            1995-B Owner Trust.  Filed on Registration No. 33-55865. 

     10.17  Amendment No. 2 dated as of March 29, 1996, to the Amended
            and Restated Credit Agreement dated as of November 4, 1994,
            as amended by Amendment No. 1 dated as of December 15, 1995,
            among Navistar Financial, certain banks, certain Co-Arranger
            banks, and Morgan Guaranty Trust Company of New York, as
            Administrative Agent filed on Form 8-K dated June 5, 1996.
            Commission File No. 1-4146-1.

     10.18  Indenture dated as of November 6, 1996, between Navistar
            Financial 1995-B Owner Trust and The Bank of New York,
            as Indenture Trustee, with respect to Navistar Financial
            1996-A Owner Trust.  Filed on Registration No. 33-55865.

     10.19  Indenture dated as of November 6, 1996, between Navistar
            Financial 1995-B Owner Trust and The Bank of New York,
            as Indenture Trustee, with respect to Navistar Financial
            1996-B Owner Trust.  Filed on Registration No. 33-55865.










                                     E-4



         <PAGE 1>

                                                             EXHIBIT 11


                     NAVISTAR INTERNATIONAL CORPORATION
                       AND CONSOLIDATED SUBSIDIARIES
                     ----------------------------------
              COMPUTATION OF NET INCOME (LOSS) PER COMMON SHARE


     A.  Primary:  See the Statement of Income contained in the Navistar
International Corporation 1996 Annual Report to Shareowners incorporated
herein by reference.
 
     B.  Full Dilution:  Net income per common share assuming full
dilution is computed by assuming that all options and warrants which are
exercisable below market prices are assumed to be exercised, and the
proceeds applied to reduce common stock outstanding.  The computations
assume that convertible preferred and preference stock are converted to
common stock.  Income is divided by the weighted average number of common
shares outstanding and unconditionally issuable at the end of each month
during the period, adjusted for the net effects of the exercise of options
and warrants and the conversion of convertible preferred and preference
stocks.

                                         YEARS ENDED OCTOBER 31
Millions of Dollars                    1996       1995       1994 
- ---------------------------------    --------   --------   --------
Income of
  continuing operations .........    $     65   $    164   $    102
Loss of
  discontinued operations .......           -          -        (20)
                                     --------   --------   --------
Net income ......................    $     65   $    164         82
                                     --------   --------   --------

Average common and common equivalent shares (millions):

Average common shares
  outstanding as adjusted
  per primary computation .......        73.8       74.3       74.6
Assuming conversion of Series G .          .6         .6         .6
                                     --------   --------   --------
Average common and dilutive
  common equivalent shares
  as adjusted ...................        74.4       74.9       75.2
                                     ========   ========   ========
Income per common share
  assuming full dilution
  (dollars):
    Continuing operations ........   $    .87 # $   2.20 # $   1.36 #
    Discontinued operations.                -          -       (.27)
                                     --------   --------   --------
Net income .......................   $    .87 # $   2.20 # $   1.09 #
                                     ========   ========   ========


     # This calculation is submitted in accordance with Regulation S-K
item 601(b)(11) of the Securities Exchange Act, although it is contrary
to paragraph 40 of APB Opinion No. 15 because it produces an anti-dilutive
result.                            









                                     E-5



         <PAGE 1>
                                                           EXHIBIT 13


                     NAVISTAR INTERNATIONAL CORPORATION
                              1996 ANNUAL REPORT


BUSINESS OVERVIEW

TRUCK GROUP  Navistar is the market share leader in the United States and
Canada in combined school bus, medium- and heavy-duty truck sales, with
27.5% share through fiscal year end. The company has unmatched
capabilities to deliver more value to customers"with more than 1,000
International dealers, eight parts distribution centers, 13 used truck
centers and a financial services organization.

  -  Heavy Truck (Class 8)"Navistar produces premium conventional
     tractors for long-haul over-the-highway usage, regular conventional
     cabover tractors for local and regional delivery, and severe service
     trucks for special applications in construction, mining and oil
     field applications.

   - Medium Truck (Class 5-7)"Navistar is the market share leader in the
     United States and Canada. Applications include regional delivery,
     beverage, recycling, refrigerated, utility, construction, towing,
     municipal and emergency rescue.

   - School Bus"Navistar is the market share leader in the United States
     and Canada and offers a range of small capacity and full-size
     conventional models. In addition, through AmTran, a wholly owned
     subsidiary, the company produces the Genesis and AmTran nameplates.

   - Service Parts"To support customers of the truck and bus business,
     Navistar has the largest truck service parts distribution network in
     the United States, Canada and Mexico with more than 1,000 dealer
     locations and eight parts distribution centers, offering more than
     350,000 truck, engine and trailer aftermarket parts. Navistar
     also offers 24-hour availability of service parts and guaranteed
     national pricing on parts and service under its Fleet Charge system.


ENGINE GROUP Navistar is a leader in the production of mid-range diesel
engines, ranging from 175 to 300 horsepower. International engines are
featured in all of the company's medium trucks, school buses and some
heavy trucks. International engines are sold to other original equipment
manufacturers (OEMs) in North America and export markets for use in light
trucks and vans, and for marine, construction, agricultural and industrial
use.


FINANCIAL SERVICES Navistar Financial Corporation  provides wholesale,
retail and lease financing for Navistar's dealers and retail customers, 
and provides commercial physical damage and liability insurance coverage
through its wholly owned subsidiary, Harco National Insurance Company.

<PAGE>
         <PAGE 2>

FINANCIAL SUMMARY
(Millions of dollars, except per share data)
                                                   1996        1995
- -----------------------------------------------------------------------

FOR THE YEARS ENDED OCTOBER 31

Sales and revenues ................                 $5,754      $6,342

Income before income taxes ........                 $  105      $  262
Net income ........................                 $   65      $  164

Net income per common share .......                 $  .49      $ 1.83

Manufacturing gross margin ........                   12.5%       13.8%

Return on equity ..................                    7.1%       18.9%

Cash and marketable securities ....                 $  881      $1,040


Achievements

   - Unveiled a new five-point truck strategy designed to increase
     returns to shareowners by meeting 15% return on assets (ROA)
     targets.

   - Launched comprehensive capabilities in Mexico, including an
     assembly operation, a 24-dealer network and a centralized parts
     distribution operation.

   - Spun off Columbus Plastics Operation to focus capital on core
     truck and engine divisions.

   - Became the first diesel engine manufacturer to meet federal
     emission standards proposed for the year 2004.

   - Created a joint venture for production of highly complex severe
     service Paystar trucks at a focused operation in Garland, Texas.

   - Partnered with the Canadian Auto Workers in a labor agreement that
     achieves work rule changes allowing for manufacturing flexibility
     and cost savings.

   - Concentrated stripped chassis production at AmTran.

   - Introduced the Diamond SPEC truck ordering process to improve
     quality and delivery, while enhancing support services with
     Diamond PLUS"a new guarantee for truck uptime.

   - Delivered improvements in productivity and quality throughout the
     Engine Division.

   - Ranked number one for the second year in a row by American Truck
     Dealers survey, where dealers rate major manufacturers on truck
     product lines, service and support.

   - Broke ground for a 700,000 square-foot manufacturing facility in
     Escobedo, Mexico, to be completed in 1998 with annual production
     capacity of 14,000 vehicles to serve that market and Latin America.

   - Initiated roll out of a performance-driven culture process to
     drive financial results.
<PAGE>
         <PAGE 3>

LETTER TO SHAREOWNERS

     At Navistar, we've set our sights on a singular vision: to be the
best truck and engine company in North America. This is a bold dream. To
achieve it, we know we must change. Business as usual won't get us there.

     Being the best means creating real value for our shareowners. It
means leading our industry in customer satisfaction. And, it means
creating a climate for performance which challenges and motivates our
employees.

     In 1996, we took significant steps to drive fundamental change
throughout Navistar.

   - We strengthened the blend of executive management with the addition
     of Don DeFosset as executive vice president and president, Truck
     Group, and Bud Thompson, senior vice president, Employee Relations
     & Administration.

   - We also continued to change the make-up of our Board of Directors.
     In 1996, we added three new directors who lead preeminent companies:
     Borg-Warner Automotive, Inc., The Coleman Company, Inc. and The
     Geon Company.

   - We underwent an exhaustive review of our truck business, forged a
     five-point strategy to drive improved performance, and began
     rapidly implementing these strategies.

   - In our engine division, we reinforced our technological leadership
     by becoming the first in our industry to demonstrate our capability
     to meet proposed 2004 emissions standards.

   - And, we launched a companywide initiative to create a high
     performance company culture. This has been an effort led from the
     top down and created from the bottom up. 

     While these actions position us to achieve our vision, our financial
performance, which is reflected in our stock price, remains disappointing.
This, too, must change.

     Two events in 1996 are particularly noteworthy in demonstrating our
resolve to change and our departure from business as usual.

     First, for the last several years we have been working hard to
develop a next generation of world-class medium trucks. In June, we were
at the stage of the program where investment would escalate dramatically.
Unfortunately, we were unable to reach agreement with the United Auto
Workers on several issues critical to building the trucks profitably. So
we terminated the program. This required a $35 million pretax charge to
earnings and greatly disappointed our employees. Some called it a bold
decision; it had to be made. We could not invest millions of dollars in an
effort that would not deliver the kinds of operating returns that result
in increased shareowner value.

     Second, we successfully negotiated a new contract in partnership with
the Canadian Auto Workers. Under this agreement, our Chatham, Ontario
assembly plant and the company overall is on the right track to becoming
more competitive. The flexible work rules, reduced job classifications,
and team assembly approach pave the way for large increases in
productivity and quality.

     During the year, we also made progress on other initiatives. For
example, our new Diamond SPEC modular truck offering, which greatly
reduces product complexity, has been well received in the marketplace.
<PAGE>
         <PAGE 4>

     We began to focus our truck manufacturing to reduce complexity in our
plants. We are simplifying our assembly operations"from the models
produced to the systems and processes involved. During the year, stripped
chassis production was moved from our Springfield, Ohio assembly plant to
our American Transportation Corporation (AmTran) subsidiary in Conway,
Arkansas.  Plans are underway to move our severe service trucks from our
Chatham facility to a new joint venture in Texas early in 1997. Our
objective is to focus these plants to achieve that 15% ROA target for our
truck business.

     We aggressively expanded our presence in Mexico to take advantage of
anticipated growth in that and other Latin American markets. Navistar now
has 24 dealer locations in Mexico. During the year, we ramped up
production at a contract manufacturing assembly operation to fill the
near-term needs of these dealers, and we launched plans to build our own
facility in Mexico with a capital appropriation of $167 million. This
operation will meet our 15% ROA objective.

     We moved forward with new product programs in our premium
conventional truck line which include upgrades that appeal to customers
and that allow for platform and process improvements to improve
profitability.

     In our engine division, we continued to develop new technologies and
adopt electronics to improve our diesel engines' air and fuel management,
to reduce emissions, to improve fuel economy and to deliver more power,
torque and product performance features.

     And our finance subsidiary, Navistar Financial Corporation, exceeded
their 15% ROA goal for the third year in a row. They also increased their
retail market share to almost 26% in the heavy truck category, and 14% in
medium truck. Yet, while Navistar Financial continues to see strong
performance, in reality, the continued growth of  Navistar Financial
depends on our core truck business"in particular Class 8 trucks. These
businesses will continue to work closely together to grow and build long-
term viability.

     We also are encouraged by our efforts to create alliances with our
supply base and by the long-term agreements we have forged with proven
manufacturers of component parts.

     But at the end of the day, while we have many achievements to report,
our financial performance must improve. The challenges we face are
significant as pricing continues to create pressure, as we face a downturn
in demand, and as competition intensifies. We have, however, a gameplan to
address these challenges with the strategies we have in place. Combined
with management's resolve and the talent and energy of our employees, we
will achieve our dream. We will be the best truck and engine company in
North America.


John R. Horne
Chairman, President and Chief Executive Officer
<PAGE>
         <PAGE 5>

REVIEW OF OPERATIONS

     We established two criteria as the foundation of our strategies to
deliver acceptable returns to shareowners. Operating management must drive
a 15% return on the assets (ROA) they manage, which will lead to corporate
performance of 17.5% return on equity (ROE).

     These are tough targets. They demand change and require us to
stretch. But we can no longer afford to conduct business as usual. In
1996, we reported net income of $65 million, reflecting lower truck sales
and a one-time $35 million pretax charge when we terminated development of
our next generation truck (NGT). At the same time, our manufacturing gross
margin declined to 12.5% of sales in 1996, compared to 13.8% in 1995 and
12.8% in 1994. At the end of the year, we did not achieve our ROA and ROE
objectives.

     To address our shareowners' requirements, we spent a great deal of
time in 1996 developing strategies that will enable the company to achieve
these objectives, and now it's time to deliver progress against those
metrics. Only those initiatives and programs that demonstrate a potential
for adequate returns will be funded in the future. Those that do not will
be reworked, or they will not be funded.

     This year, our plan to build our next generation truck  was
contingent on reaching an agreement with the United Auto Workers on issues
critical to producing the trucks and meeting the 15% ROA target for the
truck business. When an agreement could not be reached, we terminated the
program instead of investing in a program that would not deliver the
targeted returns. While the initiative to produce NGT in Springfield was
the preferred option, we're continuing to pursue new product development
including working with the UAW to find ways to become more cost
competitive.

     Our plan to establish operations in Mexico, on the other hand, can
generate a 15% ROA and will provide opportunities for significant revenue
growth. That's why we invested $17 million in developing our capabilities
in Mexico during 1996 and received board approval for an additional $167
million to construct a 700,000 square-foot facility in Escobedo, Mexico.
We expect to be in production by 1998"well positioned and with enough
capacity to meet demand as the Mexican economy recovers, and for export to
other Latin American markets.  When we negotiated a new contract with the
Canadian Auto Workers at our Chatham, Ontario assembly plant, the
agreement also was based on achieving the 15% ROA target for the truck
business. With work-rule changes that improve productivity and
manufacturing flexibility, Chatham's ROA will improve by seven percentage
points, bringing the truck business closer to its 15% goal.

     Recognizing the need to focus our capital investments on our core
truck and engine businesses, we elected to sell our Columbus Plastics
Operation, which manufactures plastic components for Navistar and other
original equipment manufacturers.

     In line with our ROA and ROE metrics, we conducted an intensive
education program in shareowner value for all of our managers throughout
the Navistar organization. Our managers now are equipped with practical
formulas for use in evaluating proposed programs and projects to ensure
they meet our financial targets.

     Navistar now is better positioned"with metrics and strategies firmly
established"to achieve strong financial performance. Now, it's time to
deliver.

     Navistar unveiled a five-point truck strategy in 1996 that addresses
an increasingly tough competitive environment in North America and our
need to alter our cost structure to deliver strong financial performance
across the business cycle. The strategy comprises a series of initiatives
to improve quality, productivity and product development, and to drive
profitable growth. These initiatives are supported by our financial
services operations and a superior distribution system"a 1,000-location
strong dealer franchise organization in the United States, Canada and
Mexico; a comprehensive service parts network; and an expanding used truck
organization.
<PAGE>
         <PAGE 6>

     While the performance of the truck group was not acceptable, there
were a number of achievements that will drive improved financial
performance.

     One initiative within the truck strategy"reducing product
complexity"resulted in a combination of manufacturing efficiencies and
customer benefits. In 1996, we introduced upgrades of our International
and Eagle 9200 and 9400 model premium conventional trucks featuring common
chassis and standardized componentry. These enhancements reduce complexity
in manufacturing to create efficiencies and improve quality. For
customers, significant improvements in design, styling and features were
implemented to enhance driver comfort and performance. We also introduced
our Diamond SPEC truck ordering process and our Diamond PLUS support
package at the American Trucking Association annual meeting. 

     We took steps to reduce complexity in our manufacturing operations,
within the framework of our union contracts, to focus our assembly plants
on efficiently producing trucks and meeting marketplace demand. We began
the transfer of stripped chassis from our Springfield, Ohio plant to our
AmTran facility in Conway, Arkansas. Production of the International 8200
heavy truck will cease in 1997, furthering Springfield's transition to a
medium-duty only facility. We also created a joint venture to focus
production of the highly complex Paystar severe service trucks. This helps
our Chatham, Ontario plant focus on building the International and Eagle
9000 models.

     In new product development, we introduced the International 9100
conventional truck"built on the same platform as other 9000 series
models"to deliver a combination of benefits to local and regional
transportation companies. These include an improved driver environment,
the effective Diamond Spec and Diamond Plus systems, and a higher residual
value than comparable vehicles. Longer term, our new family of premium
conventional trucks, targeted for production in 1998, will enable us to
provide improved performance and enhancements.

     We also were active in bringing new bus models to market, including
the International 3400 shuttle and the rear engine transit bus.

     Over the past year, we moved aggressively to expand our presence in
Mexico, which represents an opportunity for growth as we meet customers'
needs there and in other Latin American markets. Our investment there will
allow us to meet future demand as the Mexican economy recovers, and,
within a few years, to reach out to new customers in Latin America.

     Finally, we continue to address issues to improve productivity. Most
significant in 1996 was the agreement reached with the Canadian Auto
Workers. Under the terms of the current three-year contract, significant
productivity gains are possible through changes in job classifications,
work rules and training.

     In all of our initiatives, we continue to focus on offering more to
our customers through our superior distribution system. The performance of
our school buses, and medium- and heavy-duty trucks drove us to the top of
the industry in dealer satisfaction, as Navistar was rated tops in the
American Truck Dealers "Dealer Attitude Survey" for two years running.
Through our new Customer Satisfaction Process, introduced in 1996, our
entire dealer network is focused on delivering measurable, continuous
improvements.

     In our parts operation, we continue to be the truck industry
benchmark for total parts support. We target those customers who can
benefit from one-stop shopping for all their needs, bumper-to-bumper. We
also introduced Fleet Charge Gold to offer customers opportunities to
improve the ways they manage costs. In another effort, we've invested in
business systems to improve the processing of customer orders, speed
delivery of parts and link electronically with both customers and
suppliers.
<PAGE>
         <PAGE 7>

     Through innovative financing offered by Navistar Financial
Corporation, we're arming our dealers with attractive and flexible
financing choices for our customers. As we drive performance through our
initiatives, we will not lose sight of the needs of our customers and
dealers.

     As a worldwide leader in mid-range diesel engines, we have a formula
for performance, combining innovative technologies with our desire to be
the low-cost producer. Evidence of our leadership was illustrated by our
achievements in shipping mid-range diesel engines to other original
equipment manufacturers. In 1996, we shipped a record 163,200 units, which
is a 6% increase from the previous year and a 25% improvement over 1994.
In addition, we exceeded the 15% ROA target in 1996, but our challenge is
to deliver these returns throughout the business cycle.

     To strengthen our leadership position and deliver a 15% ROA, we must
stay in high gear, making continued gains in productivity, reducing costs,
managing our inventories and assets, and delivering quality improvements
across our entire product line. We've made significant strides in all of
these areas, including a reduction in total man-hours per engine of more
than 30% over the last two years.

     Over the past five years, the market response to our 7.3DI eight-
cylinder engine has been extremely favorable. Since 1991, Ford, our
largest OEM customer, has doubled orders for these engines for use in its
full-size commercial pickup trucks. Our success with Ford, combined with
sales to other OEM customers and off-highway applications, has resulted in
solid growth.

     Our focus on growth in 1997 is on serving our major OEMs, continuing
development of our I-6 business and meeting accelerating demand for our V-
8 engines.

     To ensure that we can continue to provide customers the best
technology in the industry, we opened our Competitive Intelligence Center
to benchmark our engines against the competition. By conducting in-depth
analysis, we can continue to reduce costs and increase the value of our
engines. For example, we identified and implemented 15 cost-reduction
opportunities for our six-cylinder DT 466E engines to be implemented in
the 1997 model year.

     On the product development front, we continue to enhance existing
technologies to add tangible, bottom-line value. This year, we applied our
HEUI (hydraulically-actuated electronically-controlled unit injector)
technology to lead the industry in meeting future emission standards.
Using our HEUI system, we became the first diesel engine manufacturer to
meet stringent government-proposed emission standards for the year 2004.
We reduced smog-producing nitrogen oxide (NOx) levels without increasing
particulate emissions or sacrificing fuel economy.

     In developing winning technologies, we will continue to meet our
customers' ongoing, changing needs. This long-term outlook, combined with
an ability to deliver a 15% ROA in any business environment, will fuel
profitable growth.

     We know that strategies alone won't do the job. To create an
environment in which aggressive operating strategies can flourish,
employees need to work effectively both individually and in teams. And
that expectation of strong performance must be supported by a work climate
that encourages and rewards behavior that benefits employees, customers
and shareowners.

     After gathering ideas and opinions from employees at all levels
throughout the company, we have a clear picture of what is needed to build
the cultural foundation Navistar requires. They've told us, we've
listened, and we've set a course for change.
<PAGE>
         <PAGE 8>

     Change begins with the senior managers of the company. The old
command and control management style won't work any more. Our people want
to be involved in finding solutions for the challenges they face daily,
and they want to work in an environment characterized by trust and mutual
respect. To prepare themselves to lead the workforce toward this new
environment, senior managers themselves are learning to be more effective
team members"learning to build stronger, more effective work
relationships.

     This training for managers is a small part of the development that's
needed to help everyone at Navistar achieve top performance. We've made
continuing education a requirement, not just an option. Our focus now
extends beyond personal development to helping employees see the direct
link between individual and company performance, and ultimately shareowner
value.

     Management employees must now take at least 40 hours of core business
and skills education per year including the technical training that's
required to perform many jobs. We also partnered with the United Auto
Workers to introduce a program, called "Joint Focus," to educate Navistar
employees at all levels and locations about business realities. An
important part of this course is helping employees see what drives our
stock price, and how they as individuals play a role in the company's
viability. As approximately one-third of the company's common stock is
held by our employees through the Supplemental Trust, this learning can
help them understand how tightly their personal financial well-being is
intertwined with company performance.

     Helping to pilot the change to a performance-driven culture are our
top 450 leaders. We established a Leadership Council with regular meetings
and communications as a means to involve all management in improving
company performance. After our first leadership conference, 98% of the
participants said they had gained a deeper understanding of the company's
strategies, vision and direction, and an appreciation for their role in
helping Navistar achieve them. These individuals are charged with forging
a common understanding of Navistar's vision and strategies throughout the
organization and for delivering on performance commitments. Moreover,
management's progress on corporate strategies will be rewarded through
their annual incentive compensation.

     Navistar people have immense pride in our company and our products.
Our challenge is to create a work environment that focuses this pride on
delivering results.

     International expansion adds to the growth opportunities for both our
truck and engine operations. During the past year, we moved aggressively
to strengthen our presence in Mexico, a market that affords significant
opportunities for growth and meets our 15% ROA requirement for investment.

     In 1996, we quickly launched manufacturing capabilities, a dealer
network and a service parts business in Mexico with an investment of $17
million. A contract manufacturing agreement satisfies our need for short-
term production capability for the International 4700 and 4900 medium
trucks and International 9200 tractors. We produced 300 trucks in 1996,
and achieved a 6% market share in Mexico. We expect to produce 1,000
trucks for Mexico in 1997.

     To serve long-range market demand, Navistar's Board of Directors
approved a $167 million appropriation for construction of our own
manufacturing facility in Escobedo, Nuevo Leon. The 700,000 square-foot
plant will start production in 1998, and will have the capacity to produce
65 units per day on one shift. Volume will be increased as demand rises
with the growing strength of the Mexican economy. Increased distribution
needs will be served by an additional 30 dealer outlets scheduled to open
by 1999.

     Our Mexico operations also will serve as a launch point for other
Latin American countries, as Mexico enjoys favorable and cost effective
trade agreements with many of these countries.
<PAGE>
         <PAGE 9>

     Beyond this strategic initiative, we continue to grow our businesses
in South Africa and the Middle East. As the heavy-duty truck market leader
in South Africa, we forecast steady volume and sales growth, coupled with
expansion opportunities into other nations in the South Africa Customs
Union. In the Middle East, we project strong sales growth as rising oil
prices stimulate economic growth and increased regional trade and
transportation.

     As we expand into new markets, our continuing challenge will be to
focus on profitable growth and invest in opportunities that will achieve a
15% ROA.

<PAGE>
         <PAGE 10>

FINANCIAL INFORMATION


Financial Summary ...........................................        2

Management's Discussion and Analysis of Results
  of Operations and Financial Condition .....................       11

Statement of Financial Reporting Responsibility .............       18

Independent Auditors' Report ................................       19

Financial Statements

  Statement of Income .......................................       20
  Statement of Financial Condition ..........................       21
  Statement of Cash Flow ....................................       22

Notes to Financial Statements

  1  Summary of accounting policies .........................       23
  2  Postretirement benefits ................................       26
  3  Income taxes ...........................................       29
  4  Discontinued operations ................................       31
  5  Marketable securities ..................................       32
  6  Receivables ............................................       33
  7  Inventories ............................................       34
  8  Property and equipment .................................       34
  9  Debt ...................................................       35
 10  Other liabilities ......................................       37
 11  Financial instruments ..................................       38
 12  Commitments, contingencies, restricted assets,
       concentrations and leases ............................       40
 13  Legal proceedings ......................................       41
 14  Environmental matters ..................................       41
 15  Industry segment data ..................................       42
 16  Preferred and preference stocks ........................       43
 17  Common shareowners' equity .............................       44
 18  Stock compensation plans ...............................       45
 19  Selected quarterly financial data (unaudited) ..........       46
 20  Supplemental financial information (unaudited) .........       46

Five-Year Summary of Selected Financial and Statistical Data        48
<PAGE>
         <PAGE 11>

MANAGEMENT'S  DISCUSSION AND ANALYSIS OF 
RESULTS OF OPERATIONS AND FINANCIAL CONDITION

     Certain statements under this caption constitute  forward-looking
statements" under the Reform Act, which involve risks and uncertainties. 
Navistar International Corporation's actual results may differ
significantly from the results discussed in such forward-looking
statements.  Factors that might cause such a difference include, but are
not limited to, those discussed under the caption "Business Environment."

     Navistar International Corporation is a holding company and its
principal operating subsidiary is Navistar International Transportation
Corp. (Transportation).  In this discussion and analysis, "company" refers
to Navistar International Corporation and its consolidated subsidiaries. 
The company's manufacturing operations are engaged in the manufacture and
marketing of Class 5 through 8 trucks, including school buses, mid-range
diesel engines and service parts in the United States and Canada.  These
products are also sold to distributors in selected export markets.  The
financial services operations of the company provide wholesale, retail and
lease financing, and commercial physical damage and liability insurance
coverage to the company's dealers and retail customers and to the general
public through an independent insurance agency system.

     The discussion and analysis reviews the operating and financial
results, and liquidity and capital resources of manufacturing operations
and financial services operations.  Manufacturing operations include the
financial results of the financial services operations included on a one-
line basis under the equity method of accounting.  Financial services
operations include Navistar Financial Corporation (Navistar Financial),
its domestic insurance subsidiary as well as the company's foreign finance
and insurance companies.  See Note 1 to the Financial Statements.

RESULTS OF OPERATIONS

     The company reported net income of $65 million for 1996, or $0.49 per
common share, reflecting lower sales and revenues and a one-time $35
million pretax charge for termination of its next generation truck program
in the fourth quarter of 1996.  Net income was $164 million, or $1.83 per
common share, in 1995 and $82 million, or $0.72 per common share, in 1994. 
Net income in 1994 included a $20 million after-tax charge to discontinued
operations related to environmental liabilities.  

     The company's manufacturing operations reported income before income
taxes of $22 million in 1996 compared with pretax income of $200 million
in 1995 and $98 million in 1994.  The 1996 operating results reflect a
decline in demand for trucks as well as the charge for termination of the
company's next generation truck program.  The increase between 1995 and
1994 reflects higher sales of trucks and diesel engines as well as the
effects of improved pricing and various cost improvement initiatives.

     The company's financial services operations, which include Navistar
Financial, its domestic insurance subsidiary and the company's foreign
finance and insurance subsidiaries, had income before income taxes of $83
million, $62 million and $60 million in 1996, 1995 and 1994, respectively.

     Navistar Financial's pretax income in 1996 was $81 million, a 37%
increase from $59 million in 1995.  The change is a result of higher
income on sales of retail notes and increased volume of wholesale
financing during the first nine months of 1996.  The improved gains on
sales resulted from higher margins on retail notes reflecting declining
market interest rates prior to the date of sale.  Navistar Financial's
pretax income increased $4 million in 1995 from the $55 million reported
in 1994.  The change reflects higher income from an increased volume of
wholesale financing to support the demand for trucks and improvement in
Navistar Financial's interest cost over market interest rates offset by a
reduction in margins on retail financing.
<PAGE>
         <PAGE 12>

     Earnings from the foreign finance and insurance subsidiaries were $2
million, $3 million and $5 million in 1996, 1995 and 1994, respectively.

Sales and Revenues.  Industry retail sales of Class 5 through 8 trucks
totaled 341,200 units in 1996, a 10% decline from the 380,600 units sold
in 1995 but comparable to the 339,600 units sold in 1994.  Class 8 heavy
truck sales totaled 195,400 units, a decline of 15% from the 228,800 units
sold in 1995 and 5% from the 205,400 units sold in 1994.  Industry sales
of Class 5, 6 and 7 medium trucks, including school buses, totaled 145,800
units in 1996, a 4% decrease from 1995 when 151,800 units were sold, but
9% higher than the 134,200 units sold in 1994.  Industry sales of school
buses, which accounted for 22% of the medium truck market, increased 7%
over 1995 to 32,500 units.   

     Sales and revenues of $5,754 million in 1996 were 9% lower than the
$6,342 million reported in 1995 but 8% higher than the $5,337 million
reported in 1994.  Sales of trucks, mid-range diesel engines and service
parts, for 1996 totaled $5,508 million, 10% below the $6,125 million
reported for 1995 and 7% over the $5,153 million reported in 1994.

     The company maintained its position as sales leader in the combined
United States and Canadian Class 5 through 8 truck market in 1996 with a
27.5% market share, an increase from both the 26.7% share in 1995 and the
27.0% share in 1994.  (Sources: American Automobile Manufacturer's
Association, the United States Motor Vehicle Manufacturer's Association
and R. L. Polk  & Company.)  In 1996, the company's share of the Class 8
heavy truck market declined to 17.1% from 18.4% in 1995 and 19.6%  in
1994, reflecting intense competition in this market.

     Shipments of mid-range diesel engines by the company to other
original equipment manufacturers during 1996 were a record 163,200 units,
a 6% increase from 1995 and a 25% improvement over 1994.  Higher shipments
to a domestic automotive manufacturer to meet consumer demand for the
light trucks and vans which use this engine was the primary reason for the
increase.

     Service parts sales of $760 million in 1996 increased from the $730
million reported in 1995 and were 6% higher than the $714 million reported
in 1994 as a result of dealer and national account volume growth.

     Finance and insurance revenue for 1996 was $197 million, 18% higher
than the $167 million reported in 1995 primarily as a result of higher
income on sales of retail notes.  Revenues from financial services
operations increased 10% between 1995 and 1994 primarily as a result of
higher wholesale and retail financing volume.

     Other income was $49 million in 1996 unchanged from 1995. Other
income increased 56% between 1995 and 1994 as a result of increased
interest income from higher cash, cash equivalents and marketable
securities balances.

Costs and Expenses.  Manufacturing gross margin was 12.5% of sales in
1996, compared with 13.8% in 1995 and 12.8% in 1994.  The decrease in
gross margin is the result of lower sales volumes, more competitive
pricing and the costs of terminating the next generation truck program. 
Factors which contributed to the change in gross margin between 1995 and
1994 included higher sales volumes and improved pricing offset by overtime
costs and a provision for employee profit sharing.

     Engineering and research expense increased to $129 million in 1996
from $113 million in 1995 and $97 million in 1994 reflecting investment in
new truck and engine products as well as improvements to existing
products.
<PAGE>
         <PAGE 13>

     Marketing and administrative expense was $319 million in 1996
compared with $307 million in 1995 and $265 million in 1994.  The $12
million increase in the expense between 1995 and 1996 reflects investment
in the implementation of the company's strategy to reduce costs and
complexity in its manufacturing processes.  The change between 1994 and
1995 is the result of higher sales and distribution costs, and an increase
in the provision for payment to employees as provided by the company's
performance incentive programs.

     Interest expense decreased slightly to $83 million in 1996 from $87
million in 1995 but was $8 million higher than the $75 million reported in
1994.  The increase in this expense in 1996 and 1995 over 1994 was the
result of higher debt balances required by the financial services
operations to finance the increased wholesale note and account balances as
well as higher interest rates in 1995.

     Finance service charges on sold receivables were $24 million in 1996,
17% lower than in 1995 but 50% higher than 1994 reflecting the pattern of
truck unit sales over this period.

LIQUIDITY AND CAPITAL RESOURCES

     Cash flow is generated from the manufacture and sale of trucks, mid-
range diesel engines and service parts as well as product financing and
insurance coverage provided to Transportation's dealers and retail
customers by the financial services operations.

     Historically, funds to finance Transportation's products are obtained
from a combination of commercial paper, short- and long-term bank
borrowings, medium- and long-term debt issues, sales of finance
receivables and equity capital.  Navistar Financial's current debt ratings
have made bank borrowings and sales of finance receivables the most
economic sources of cash.  Insurance operations are funded through
internal operations.

     Total cash, cash equivalents and marketable securities of the company
amounted to $881 million at October 31, 1996, $1,040 million at October
31, 1995 and $861 million at October 31, 1994.

     Cash provided by operations during 1996 totaled $118 million,
primarily from net income of $65 million, $37 million of noncash deferred
income taxes and $92 million of other noncash items, principally
depreciation.  These amounts were partially offset by a net change in
operating assets and liabilities of $76 million.  Income tax expense for
1996 was $40 million, of which $3 million were cash payments to federal
and certain state and local governments, while the remaining $37 million
of federal and other taxes reduced the deferred tax asset.

     The net change in operating assets and liabilities of $76 million
includes a $186 million decrease in receivables offset by a reduction in
accounts payable of $110 million, higher inventories and a $106 million
decrease in other liabilities.  The change in receivables and inventories
reflects lower demand for the company's products while the decline in
accounts payable is a result of lower production.  The change in other
liabilities is the result of the payment to employees as required by the
company's profit sharing agreements.

     Investment programs included a net decrease in marketable securities,
as sales of  securities exceeded purchases by $167 million.  During 1996,
the purchase of $1,108 million of retail notes and lease receivables was
funded with $982 million in proceeds from the sale of receivables and
principal collections of $125 million.  Other investment activities used
$73 million for an increase in property and equipment leased to others and
$117 million to fund capital expenditures for truck product improvements,
to increase mid-range diesel engine capacity and for programs to improve
cost performance.<PAGE>
         <PAGE 14>

     Financing activities used cash to pay $29 million in dividends on the
Series G Preferred shares and $136 million for principal payments on long-
term debt offset by an $81 million increase in notes and debt outstanding
under the bank revolving credit facility and asset-backed and other
commercial paper programs.

     During 1996, Navistar Financial supplied 94% of the wholesale
financing of new trucks sold to Transportation's dealers compared with 93%
in 1995 and 1994.  Navistar Financial's share of the retail financing of
new trucks sold in the United States increased to 16% in 1996 compared
with 14% in 1995 and 15% in 1994.

     The sale of finance receivables is a significant source of funding
for the financial services operations.  During 1996 and 1995, Navistar
Financial sold $985 million and $740 million respectively, of retail notes
through Navistar Finance Retail Receivables Corporation (NFRRC), a wholly
owned subsidiary.  In both years, the net proceeds were used for general
working capital purposes.

     NFRRC has filed registration statements with the Securities and
Exchange Commission which provide for the issuance of up to $5,000 million
of asset-backed securities.  At October 31, 1996, the remaining shelf
registration available to NFRRC for issuance of asset-backed securities
was $2,445 million.  See Note 9 to the Financial Statements.

     Navistar Financial has a $925 million bank revolving credit facility,
and a $400 million asset-backed commercial paper program supported by a
bank liquidity facility which mature in March 2001.  Navistar Financial
also utilizes a $500 million revolving wholesale note sales trust that
provides for the continuous sale of eligible wholesale notes on a daily
basis.  The sales trusts are comprised of three $100 million tranches of
investor certificates maturing serially from 1997 to 1999 and a $200
million tranche maturing in 2004.

     The company finances capital expenditures principally through
internally generated cash.  Capital leasing is used to fund selected
projects based on economic and operating factors.  The company had
outstanding capital commitments of $38 million at October 31, 1996 which
consist of truck and engine development and ongoing facility maintenance
programs.  In November 1996, the company announced plans to spend $167
million, over the next 2  years, to construct a new truck assembly
facility in Mexico.

     At October 31, 1996, the Canadian operating subsidiary was subject to
maximum recourse of $164 million on retail contracts and $9 million on
retail leases financed by a third party.  In addition, the company is
contingently liable for $45 million for various guarantees and buyback
programs.  Based on historic trends; however, the company's exposure is
not considered material.

     The Canadian operating subsidiary and certain financial services
subsidiaries had $260 million of assets which were restricted as to
distribution to Transportation in the form of dividends, or loans and
advances at October 31, 1996.  The company and Transportation are
obligated under certain agreements to maintain Navistar Financial's income
before interest expense and income taxes at not less than 125% of its
total interest expense.  No income maintenance payments were required for
the three years ended October 31, 1996.
<PAGE>
         <PAGE 15>

     It is the opinion of management that, in the absence of significant
unanticipated cash demands, current and forecasted cash flow will provide
a basis of financing operating requirements, capital expenditures and
anticipated payments of preferred dividends.  Management also believes
that collections on the outstanding receivables portfolios as well as
funds available from various funding sources will permit the financial
services operations to meet the financing requirements of the company's
dealers and customers.

ENVIRONMENTAL MATTERS

     As disclosed in Notes 4 and 14 to the Financial Statements,
Transportation recorded a $20 million charge in 1994, net of $13 million
of income taxes, as a loss of discontinued operations for environmental
liabilities at production facilities of two formerly owned businesses,
Wisconsin Steel and Solar Turbine, Inc. (Solar).  The $33 million pretax
charge consisted of an $11 million payment to be made to the Economic
Development Administration and a $22 million charge for potential cleanup
costs for these sites.

     In addition, the company has been named a potentially responsible
party (PRP), in conjunction with other parties, in a number of cases
arising under an environmental protection law commonly known as the
Superfund law.  These cases involve sites which allegedly have received
wastes from current or former company locations.  Based on information
available to the company, which in most cases consists of data related to
quantities and characteristics of material generated at or shipped to each
site as well as cost estimates from PRPs and/or federal or state
regulatory agencies for the cleanup of these sites, a reasonable estimate
is calculated of the company's share, if any, of the probable costs and is
provided for in the financial statements.  These obligations generally are
recognized no later than completion of the remedial feasibility study and
are not discounted to their present value.  The company believes that,
based on these calculations, its share of the potential costs for the
cleanup of each site, other than the Wisconsin Steel and Solar sites, will
not have a material effect on the company's financial results.  The
company reviews its accruals on a regular basis.

DERIVATIVE FINANCIAL INSTRUMENTS

     As disclosed in Notes 1 and 11 to the Financial Statements, the
company uses derivative financial instruments to transfer or reduce the
risks of foreign exchange and interest rate volatility, and potentially
increase the return on invested funds.  Company policy does not allow the
use of derivatives for speculative purposes.

     The company's manufacturing operations, as conditions warrant, hedge
foreign exchange exposure on the purchase of parts and materials from
foreign countries and its exposure from sales of manufactured products in
other countries.  Contracted purchases of commodities for manufacturing
may be hedged up to one year.  The manufacturing operations had no foreign
exchange exposure at October 31, 1996.

     Navistar Financial uses interest rate caps, interest rate swaps and
forward interest rate contracts when needed to convert floating rate funds
to fixed and vice versa to match its asset portfolio.  Navistar Financial
also uses forward interest rate contracts to manage its exposure to
fluctuations in funding costs from the anticipated securitization and sale
of retail notes.  Between August and October 1996, Navistar Financial
entered into $400 million of forward interest rate lock agreements which
were closed in conjunction with the pricing of the sale of $487 million of
retail receivables in November 1996.  The unrecognized loss on the
agreements at October 31, 1996, which was not material, was included in
the gain recognized on the sale of receivables.

     Both manufacturing operations and Navistar Financial purchase
collateralized mortgage obligations that have relatively stable cash flow
patterns in relation to interest rate changes.
<PAGE>
         <PAGE 16>

PENDING ACCOUNTING STANDARDS

     The company has elected to adopt Statement of Financial Accounting
Standards No. 123, "Accounting for Stock-Based Compensation," in fiscal
1997.  This statement allows for, and the company intends to, retain the
current method of accounting for employee stock-based compensation
arrangements with certain additional disclosures.  Accordingly, adoption
of this standard will have no effect on the company's net income or
financial position.

     In June 1996, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 125, "Accounting for
Transfers and Servicing of  Financial Assets and Extinguishments of
Liabilities," which the company must adopt for all applicable transactions
occurring after December 31, 1996.  The standard is not expected to have a
material effect on the company's net income or financial position.

INCOME TAXES

     The Statement of Financial Condition at October 31, 1996 and 1995
includes a deferred tax asset of $1,030 million and $1,087 million,
respectively, net of a valuation allowance of $309 million and $307
million, respectively, related to future tax benefits.  The deferred tax
assets are net of valuation allowances since it is more likely than not
that some portion of the deferred tax asset may not be realized in the
future.

     The deferred tax asset includes the tax benefits associated with
cumulative tax losses of $1,987 million and temporary differences, which
represent the cumulative expense of $1,507 million recorded in the
Statement of Income that has not been deducted on the company's tax
returns.  The valuation allowance at October 31, 1996,  assumes that it is
more likely than not that approximately $815 million of cumulative tax
losses will not be realized before their expiration date.  Realization of
the net deferred tax asset is dependent on the generation of approximately
$2,700 million of future taxable income, of which an average of
approximately $90 million would need to be generated annually for the 13-
year period 1997 through 2009.  The remaining taxable income, which
represents the realization of tax benefits associated with temporary
differences, does not need to be generated until subsequent to 2009.  See
Note 3 to the Financial Statements.

     Extensive analysis is performed to determine the amount of the
deferred tax asset.  Such analysis is based on the premise that the
company is and will continue to be a going concern and that it is more
likely than not that deferred tax benefits will be realized through the
generation of future taxable income.  Management reviews all available
evidence, both positive and negative, to assess the long-term earnings
potential of the company using a number of alternatives to evaluate
financial results in economic cycles at various industry volume
conditions.  Other factors considered are the company's 16-consecutive-
year leadership in the combined market share of Class 5 through 8 trucks
and recognition as a worldwide leading producer of mid-range diesel
engines.  The projected availability of taxable income to realize the tax
benefit from net operating loss carryforwards and the reversal of
temporary differences before expiration of these benefits are also
considered.  Management believes that, with the combination of available
tax planning strategies and the maintenance of significant market share,
earnings are achievable in order to realize the net deferred tax asset of
$1,030 million.
<PAGE>
         <PAGE 17>

     Reconciliation of the company's United States income before income
taxes for financial statement purposes to taxable income for the years
ended October 31 is as follows:

Millions of dollars                      1996        1995        1994
- -----------------------------------------------------------------------
Income of continuing operations
  before income taxes .............     $   105     $   262     $   158
Exclusion of (income) loss
  of foreign subsidiaries .........           3         (11)        (13)
Loss of discontinued operations
  before income taxes .............           -           -         (33)
      State income taxes ..........          (2)         (2)         (2)
      Temporary differences .......         (69)         69          24
Other .............................           -          (4)          2
                                        -------     -------     -------
Taxable income ....................     $    37     $   314     $   136
                                        -------     -------     -------

BUSINESS ENVIRONMENT

     Sales of Class 5 through 8 trucks are cyclical, with demand affected
by such economic factors as industrial production, construction, demand
for consumer durable goods, interest rates and the earnings and cash flow
of dealers and customers.  Although the general economy remained stable in
1996, demand for new trucks declined. This change reflected over capacity
in the trucking industry as well as uncertainty over the future growth of
the economy, causing freight carriers to scale back plans for modernizing
and expanding their truck fleets.  As a result, the Class 5 through 8
truck market experienced a significant decline in the rate of new truck
orders.  The decline in the number of new orders has reduced the company's
order backlog to 20,900 units at October 31, 1996 from 47,100 units at
October 31, 1995.  Accordingly, retail deliveries in 1997 will be highly
dependent on the rate at which new truck orders are received.  The company
will evaluate order receipts and backlog throughout the year and will
balance production with demand as appropriate.

     The company currently projects 1997 United States and Canadian Class
8 heavy truck demand to be 170,000 units, a 13% decrease from 1996.  Class
5, 6 and 7 medium truck demand, excluding school buses, is forecast at
112,000 units, unchanged from 1996.  Demand for school buses is expected
to decline slightly in 1997 to 31,500 units.  Mid-range diesel engine
shipments by the company to original equipment manufacturers in 1997 are
expected to be 176,500 units, 8% higher than in 1996.  The company's
service parts sales are projected to grow 6% to $809 million.
<PAGE>
        <PAGE 18>

STATEMENT OF FINANCIAL REPORTING RESPONSIBILITY


     Management of Navistar International Corporation and its subsidiaries
is responsible for the preparation and for the integrity and objectivity
of the accompanying financial statements and other financial information
in this report.  The financial statements have been prepared in accordance
with generally accepted accounting principles and include amounts that are
based on management's estimates and judgments.

     The accompanying financial statements have been audited by Deloitte &
Touche LLP, independent auditors, whose appointment is ratified by
shareowner vote at the Annual Meeting.  Management has made available to
Deloitte & Touche LLP all the company's financial records and related data,
as well as the minutes of the Board of Directors' meetings.  Management
believes that all representations made to Deloitte & Touche LLP during its
audit were valid and appropriate.

     Management is responsible for establishing and maintaining a system
of internal controls throughout its operations that provides reasonable
assurance as to the integrity and reliability of the financial statements,
the protection of assets from unauthorized use and the execution and
recording of transactions in accordance with management's authorization. 
The system of internal controls which provides for appropriate division of
responsibility is supported by written policies and procedures that are
updated by management, as necessary.  The system is tested and evaluated
regularly by the company's internal auditors as well as by the independent
auditors in connection with their annual audit of the financial
statements.  The independent auditors conduct their audit in accordance
with generally accepted auditing standards and perform such tests of
transactions and balances as they deem necessary.  Management considers
the recommendations of its internal auditors and independent auditors
concerning the company's system of internal controls and takes the
necessary actions that are cost-effective in the circumstances to respond
appropriately to the recommendations presented.  Management believes that
the company's system of internal controls accomplishes the objectives set
forth in the first sentence of this paragraph.

     The Audit Committee of the Board of Directors, composed of six non-
employee Directors, meets periodically with the independent auditors,
management, general counsel and internal auditors to satisfy itself that
such persons are properly discharging their responsibilities regarding
financial reporting and auditing.  In carrying out these responsibilities,
the Committee has full access to the independent auditors, internal
auditors, general counsel and financial management in scheduled joint
sessions or private meetings as in the Committee's judgment seem
appropriate.  Similarly, the company's independent auditors, internal
auditors, general counsel and financial management have full access to the
Committee and to the Board of Directors and each is responsible for
bringing before the Committee or its Chair, in a timely manner, any matter
deemed appropriate to the discharge of the Committee's responsibility.



John R. Horne
Chairman, President and
Chief Executive Officer



Robert C. Lannert
Executive Vice President  
and Chief Financial Officer

<PAGE>
         <PAGE 19>
INDEPENDENT AUDITORS' REPORT


Navistar International Corporation,
Its Directors and Shareowners:


     We have audited the Statement of Financial Condition of Navistar
International Corporation and Consolidated Subsidiaries as of  October 31,
1996 and 1995,  and the related Statements of Income and Cash Flow for
each of the three years in the period ended October 31, 1996.  These
consolidated financial statements are the responsibility of the company's
management.  Our responsibility is to express an opinion on these
consolidated 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 consolidated
financial statements are free of material misstatement.  An audit includes
examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated financial statements.  An audit also
includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable
basis for our opinion.

     In our opinion, the accompanying consolidated financial statements
present fairly, in all material respects, the financial position of
Navistar International Corporation and Consolidated Subsidiaries at
October 31, 1996 and 1995, and the results of their operations and their
cash flow for each of the three years in the period ended October 31,
1996, in conformity with generally accepted accounting principles.




Deloitte & Touche LLP
December 16, 1996
Chicago, Illinois<PAGE>
         <PAGE 20>

STATEMENT OF INCOME
<TABLE>
<CAPTION>
                                                    Navistar International Corporation
                                                      and Consolidated Subsidiaries
                                                    ----------------------------------
For the Years Ended October 31
(Millions of dollars, except per share data)          1996          1995         1994
- --------------------------------------------------------------------------------------
<S>                                                 <C>          <C>          <C>
Sales and revenues
Sales of manufactured products ...............      $  5,508     $  6,125     $  5,153
Finance and insurance revenue ................           197          167          152
Other income .................................            49           50           32
                                                    --------     --------     --------
  Total sales and revenues ...................         5,754        6,342        5,337
                                                    --------     --------     --------
Costs and expenses
Cost of products and services sold ...........         4,827        5,288        4,496
Postretirement benefits ......................           220          206          176
Engineering and research expense .............           129          113           97
Marketing and administrative expense .........           319          307          265
Interest expense .............................            83           87           75
Financing charges on sold receivables ........            24           29           16
Insurance claims and underwriting expense ....            47           50           54
                                                    --------     --------     --------
  Total costs and expenses ...................         5,649        6,080        5,179
                                                    --------     --------     --------

    Income before income taxes ...............           105          262          158

    Income tax expense .......................            40           98           56
                                                    --------     --------     --------

Income of continuing operations ..............            65          164          102
Loss of discontinued operations ..............             -            -           20
                                                    --------     --------     --------

Net income ...................................            65          164           82

Less dividends on Series G preferred stock ...            29           29           29
                                                    --------     --------     --------

Net income applicable to common stock ........      $     36     $    135     $     53
                                                    ========     ========     ========
- --------------------------------------------------------------------------------------
Income (loss) per common share
  Continuing operations ......................      $    .49     $   1.83     $    .99
  Discontinued operations ....................             -            -         (.27)
                                                    --------     --------     --------

Net income per common share ..................      $    .49     $   1.83     $    .72
                                                    ========     ========     ========

Average number of common and dilutive common
  equivalent shares outstanding (millions) ...          73.8         74.3         74.6




- --------------------------------------------------------------------------------------
<FN>
See Notes to Financial Statements.
</TABLE>
<PAGE>
         <PAGE 21>

STATEMENT OF FINANCIAL CONDITION
<TABLE>
<CAPTION>
                                                 Navistar International Corporation
                                                   and Consolidated Subsidiaries
                                                 ----------------------------------

As of October 31 (Millions of dollars)                   1996                1995
- -----------------------------------------------------------------------------------
<S>                                                    <C>                 <C>
ASSETS

Cash and cash equivalents ..........................   $    487            $    485
Marketable securities ..............................        394                 555
                                                       --------             -------
                                                            881               1,040
Receivables, net ...................................      1,655               1,854
Inventories ........................................        463                 416
Property and equipment, net ........................        770                 683
Investments and other assets .......................        213                 202
Intangible pension assets ..........................        314                 284
Deferred tax asset, net ............................      1,030               1,087
                                                       --------            --------
Total assets .......................................   $  5,326            $  5,566
                                                       ========            ========

LIABILITIES AND SHAREOWNERS' EQUITY

Liabilities
Accounts payable, principally trade ................   $    820            $    933
Debt: 
  Manufacturing operations .........................        115                 127
  Financial services operations ....................      1,305               1,330
Postretirement benefits liability ..................      1,351               1,341
Other liabilities ..................................        819                 965
                                                       --------            --------
    Total liabilities ..............................      4,410               4,696
                                                       --------            --------
Commitments and contingencies

Shareowners' equity
Series G convertible preferred stock                                                 
  (liquidation preference $240 million) ............        240                 240
Series D convertible junior preference stock
  (liquidation preference $4 million) ..............          4                   4
Common stock (51.0 million and 50.9 million shares
  issued)...........................................      1,642               1,641
Class B Common stock (24.3 million shares issued) ..        491                 491
Retained earnings (deficit) - balance accumulated
  after the deficit reclassification as of
  October 31, 1987 .................................     (1,431)             (1,478)
Common stock held in treasury, at cost
  (1.6 million and 1.4 million shares held) .........       (30)                (28)
                                                       --------            --------
    Total shareowners' equity ......................        916                 870
                                                       --------            --------
Total liabilities and shareowners' equity ..........   $  5,326            $  5,566
                                                       ========            ========


- -----------------------------------------------------------------------------------
<FN>
See Notes to Financial Statements.
</TABLE>
<PAGE>
         <PAGE 22>

STATEMENT OF CASH FLOW
<TABLE>
<CAPTION>
                                                    Navistar International Corporation
                                                      and Consolidated Subsidiaries
                                                    ----------------------------------
For the Years Ended October 31
(Millions of dollars)                                 1996         1995         1994
- --------------------------------------------------------------------------------------
<S>                                                 <C>          <C>          <C>
Cash flow from operations
Net income ......................................   $     65     $    164     $     82
Adjustments to reconcile net income to cash
  provided by operations:
    Depreciation and amortization ...............        101           81           72
    Deferred income taxes .......................         37           89           51
    Additional pension funding ..................          -          (72)           -
    Provision for loss of discontinued operations          -            -           20
    Other, net ..................................         (9)          (4)         (26)
Change in operating assets and liabilities:
    Receivables .................................        186          (91)        (173)
    Inventories .................................        (47)          35          (19)
    Prepaid and other current assets ............          1           10           (4)
    Accounts payable ............................       (110)          63           99
    Other liabilities ...........................       (106)         142           52
                                                    --------     --------     --------
  Cash provided by operations ...................        118          417          154
                                                    --------     --------     --------
Cash flow from investment programs
Purchase of retail notes and lease receivables ..     (1,108)      (1,099)        (916)
Collections/sales of retail notes
  and lease receivables .........................      1,107          850        1,176
Purchase of marketable securities ...............       (585)        (722)        (710)
Sales or maturities of marketable securities ....        752          480          621
Proceeds from property sold under sale/leaseback.          7            -           87
Capital expenditures ............................       (117)        (139)         (87)
Property and equipment leased to others .........        (73)         (19)          (5)
Other investment programs, net ..................        (15)           8           36
                                                    --------     --------     --------
  Cash provided by (used in) investment programs.        (32)        (641)         202
                                                    --------     --------     --------
Cash flow from financing activities
Principal payments on debt ......................       (136)        (121)        (222)
Issuance of debt ................................          -            -          100
Net increase (decrease)in notes and debt
  outstanding under bank revolving credit 
  facility and asset-backed and other
  commercial paper programs .....................         81          312          (28)
Dividends paid ..................................        (29)         (29)         (58)
Repurchase of Class B Common stock ..............          -          (10)         (12)
                                                    --------     --------     --------
  Cash provided by (used in) financing activities        (84)         152         (220)
                                                    --------     --------     --------
Cash and cash equivalents
  Increase (decrease) during the year ...........          2          (72)         136
  At beginning of the year ......................        485          557          421
                                                    --------     --------     --------
Cash and cash equivalents at end of the year ....   $    487     $    485     $    557
                                                    ========     ========     ========

- --------------------------------------------------------------------------------------
<FN>
See Notes to Financial Statements.
</TABLE>
<PAGE>
         <PAGE 23>

                       NOTES TO FINANCIAL STATEMENTS
                FOR THE THREE YEARS ENDED OCTOBER 31, 1996


1.   SUMMARY OF ACCOUNTING POLICIES

Basis of Consolidation

  Navistar International Corporation is a holding company, whose principal
operating subsidiary is Navistar International Transportation Corp.
(Transportation).  As used hereafter, "company" refers to Navistar
International Corporation and its consolidated subsidiaries.  The
consolidated financial statements include the results of Transportation's
manufacturing operations and its wholly owned financial services
subsidiaries.  The effects of transactions between the manufacturing and
financial services operations have been eliminated to arrive at the
consolidated totals.

     Transportation operates in two principal industry segments:
manufacturing and financial services.  Manufacturing operations are
responsible for the manufacture and marketing of medium and heavy trucks,
including school buses, mid-range diesel engines and service parts
primarily in the United States and Canada as well as in selected export
markets.  Based on assets and revenues, manufacturing operations represent
the majority of Transportation's business activities.  The financial
services operations consist of Navistar Financial Corporation (Navistar
Financial), its domestic insurance subsidiary and the company's foreign
finance and insurance subsidiaries.  Navistar Financial's primary business
is the retail and wholesale financing of products sold by the
manufacturing operations and its dealers within the United States and the
providing of commercial physical damage and liability insurance to the
manufacturing operations' dealers and retail customers and to the general
public through an independent insurance agency system.

     The distinction between current and long-term assets and liabilities
in the Statement of Financial Condition is not meaningful when finance,
insurance and manufacturing operations are combined; therefore, the
company has adopted an unclassified presentation.  Certain 1995 and 1994
amounts have been reclassified to conform with the presentation used in
the 1996 financial statements.

Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses
during the reporting period.  Actual results could differ from those
estimates.

Revenue Recognition

     Manufacturing operations recognize shipments of new trucks and
service parts to independent dealers and retail customers as sales.  Price
allowances, expected in the normal course of business, and the cost of
special incentive programs are recorded at the time of sale.  Engine sales
are recognized at the time of shipment to original equipment
manufacturers.  An allowance for losses on receivables is maintained at an
amount that management considers appropriate in relation to the
outstanding receivables portfolio and it is charged when receivables are
determined to be uncollectible.

<PAGE>
         <PAGE 24>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


1.   SUMMARY OF ACCOUNTING POLICIES (continued)

Revenue Recognition (continued)

     Financial services operations recognize finance charges on retail
notes and finance leases as income over the term of the receivables on the
accrual basis utilizing the interest  method.  Interest due from interest
bearing notes and accounts is recognized on the accrual basis.  Operating
lease revenues are recognized on a straight-line basis over the life of
the lease.  Selected receivables are sold and securitized to public and
private investors with limited recourse. Gains or losses on sales of
receivables are credited or charged to revenue in the period in which the
sale occurs. Financial services operations continue to service the sold
receivables and receive a fee for such services from the investor.  An
allowance for losses is maintained at a level deemed appropriate based on
loss experience and other factors and it is charged when receivables are
determined to be uncollectible.

     Insurance premiums are earned on a prorata basis over the terms of
the policies.  Underwriting losses and outstanding loss reserve balances
are based on individual case estimates of the ultimate cost of settlement,
including actual losses, and determinations of amounts required for losses
incurred but not reported.

Cash and Cash Equivalents

     All highly liquid financial instruments with maturities of three
months or less from date of purchase, consisting primarily of bankers'
acceptances, commercial paper, United States government securities and
floating rate notes, are classified as cash equivalents in the Statement
of Financial Condition and Statement of Cash Flow.

Marketable Securities

     Marketable securities are classified as available-for-sale securities
and are reported at fair value. 

Inventories

     Inventories are valued at the lower of average cost or market.

Property and Other Long-Lived Assets 

     Significant expenditures for replacement of equipment, tooling and
pattern equipment, and major rebuilding of machine tools are capitalized. 
Depreciation and amortization are generally provided on the straight-line
basis over the estimated useful lives of the assets, which average 35
years for buildings and improvements and 8 years for machinery and
equipment.  Gains and losses on property disposals are included in other
income and expense.  The carrying amount of all long-lived assets is
evaluated periodically to determine if adjustment to the depreciation and
amortization period or to the unamortized balance is warranted.  Such
evaluation is based principally on the expected utilization of the long-
lived assets and the projected, undiscounted cash flows of the operations
in which the long-lived assets are deployed.
<PAGE>
         <PAGE 25>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


1.   SUMMARY OF ACCOUNTING POLICIES (continued)

Engineering and Research Expense

     Engineering and research expense, which includes research and
development expenses and routine ongoing costs associated with improving
existing products and manufacturing processes totaled $129 million, $113
million and $97 million in 1996, 1995 and 1994, respectively. Research and
development expenses, which included activities for the introduction of
new truck and diesel engine products and major improvements to existing
products and processes, totaled $101 million, $91 million and $88 million
in 1996, 1995 and 1994, respectively.

Product Related Costs

     The company accrues warranty expense at the time of end product sale. 
Product liability expense is accrued based on the estimate of total future
payments to settle product liability claims.

Derivative Financial Instruments

     The company uses derivatives to transfer or reduce risks of foreign
exchange and interest rate volatility and to potentially increase the
return on invested funds.  Navistar Financial, a wholly owned subsidiary
of Transportation, uses a variety of contracts to manage its exposure to
fluctuations in funding costs from the anticipated securitization and sale
of retail notes.  All derivatives are held for purposes other than
trading, and company policy does not allow the use of derivatives for
speculative purposes.  Gains and losses on hedges of existing assets or
liabilities, firm commitments or anticipated transactions are included in
the carrying amounts of the related asset or liability and recognized in
income when the hedged event occurs.  Gains or losses related to
qualifying hedges of anticipated sales of receivables are deferred and are
recognized in income when the receivables are sold.

Pending Accounting Standards

     The company has elected to adopt Statement of Financial Accounting
Standards No. 123, "Accounting for Stock-Based Compensation," in fiscal
1997. This statement allows for, and the company intends to, retain the
current method of accounting for employee stock-based compensation
arrangements with certain additional disclosures.  Accordingly, adoption
of this standard will have no effect on the company's net income or
financial position.

     In June 1996, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 125,  Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of
Liabilities," which the company must adopt for all applicable transactions
occurring after December 31, 1996.  The standard is not expected to have a
material effect on the company's net income or financial position.

<PAGE>
         <PAGE 26>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


2.   POSTRETIREMENT BENEFITS

     The company provides postretirement benefits to substantially all of
its employees.  Costs associated with postretirement benefits include
pension expense for employees, retirees and surviving spouses, and
postretirement health care and life insurance expense for employees,
retirees, surviving spouses and dependents.  In addition, as part of the
1993 restructured retiree health care and life insurance plans, profit
sharing payments to an independent retiree trust are required.  The cost
of postretirement benefits is segregated as a separate component in the
Statement of Income and is as follows:


Millions of dollars                      1996        1995        1994
- -----------------------------------------------------------------------
Pension expense ...................     $   160     $   110     $   108
Health/life insurance .............          60          70          64
Profit sharing provision to Trust .           -          26           4
                                        -------     -------     -------
Total postretirement
  benefits expense ................     $   220     $   206     $   176
                                        =======     =======     =======

     In the Statement of Financial Condition, the postretirement benefits
liability of $1,351 million in 1996 and $1,341 million in 1995 includes
$607 million and $587 million, respectively, for pension and $744 million
and $754 million, respectively, for postretirement health care and life
insurance benefits.

Pension Benefits

     Generally, the pension plans are noncontributory with benefits
related to an employee's length of service and compensation rate.  The
company's policy is to fund its pension plans in accordance with
applicable United States and Canadian government regulations and to make
additional payments as funds are available to achieve full funding of the
vested accumulated benefit obligation.  The pension plans vary in the
extent to which they are funded, but for plan years which ended during the
current year, all legal funding requirements have been met.  Plan assets
are invested primarily in dedicated portfolios of long-term fixed income
securities with more recent contributions invested in equity securities.

Pension Expense

     Net pension expense included in the Statement of Income is composed
of the following:

Millions of dollars                      1996        1995        1994
- -----------------------------------------------------------------------
Service cost for benefits
  earned during the period ........     $    34     $    24     $    34
Interest on projected
  benefit obligation ..............         231         232         211
Net amortization costs and other ..         104          57          50
Less expected return on assets ....        (209)       (203)       (187)
                                        -------     -------     -------
Net pension expense ...............     $   160     $   110     $   108
                                        =======     =======     =======

Actual return on assets  ..........     $   188     $   398     $  (127)
                                        =======     =======     =======

<PAGE>
         <PAGE 27>

                       NOTES TO FINANCIAL STATEMENTS
                               (Continued)


2.   POSTRETIREMENT BENEFITS (continued)

Pension Expense (continued)

     "Amortization costs" shown in the above table include amortization of
cumulative gains and losses over the expected remaining service life of
employees, amortization of the initial transition liability over 15 years
and amortization of plan amendments, recognized over the remaining service
life of employees, except for those plan amendments arising from
negotiated labor contracts, which are amortized over the length of the
contract.

Pension Assets and Liabilities

     Included in the Statement of Financial Condition is the minimum
pension liability for certain unfunded pension plans.  The adjustment for
the minimum pension liability in the amounts of $623 million and $628
million are offset by intangible pension assets of $314 million and $284
million and accumulated reductions in shareowners' equity of $206 million
and $220 million at October 31, 1996 and October 31, 1995, respectively. 
The changes in shareowners' equity  are net of deferred income taxes of
$103 million at October 31, 1996 and $124 million at October 31, 1995. 
The minimum pension liability will change from year to year as a result of
revisions to actuarial assumptions, experience gains or losses and
settlement rate changes.

     The funded status of the company's plans as of October 31, 1996 and
1995 and a reconciliation with amounts recognized in the Statement of
Financial Condition are provided below.

                                Plans in Which        Plans in Which
                                 Assets Exceed     Accumulated Benefits
                             Accumulated Benefits      Exceed Assets
                            ---------------------  --------------------
Millions of dollars            1996       1995        1996       1995
- -----------------------------------------------------------------------
Actuarial present value of:
  Vested benefits .........  $    (59)  $    (51)    $(2,672)  $ (2,612)
  Nonvested benefits ......        (7)        (5)       (270)      (270)
                             --------   --------    --------   --------
    Accumulated benefit
      obligation ..........       (66)       (56)     (2,942)    (2,882)
Effect of projected future
  compensation levels .....        (3)        (4)        (23)       (27)
                             --------   --------    --------   --------
Projected benefit
  obligation ..............       (69)       (60)     (2,965)    (2,909)
Plan assets at fair value .        91         87       2,336      2,295
                             --------   --------    --------   --------
Funded status at October 31        22         27        (629)      (614)
Unamortized pension costs:
  Net losses ..............        11          9         332        372
  Prior service costs .....         6          1         113         50
  (Asset) liability
    at date of transition .        (1)        (1)        200        233
Adjustment for the minimum
  liability ...............         -          -        (623)      (628)
                             --------   --------    --------   --------
Net asset (liability) .....  $     38   $     36    $   (607)  $   (587)
                             ========   ========    ========   ========

<PAGE>
         <PAGE 28>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


2.   POSTRETIREMENT BENEFITS (continued)

Pension Assets and Liabilities (continued)

     The weighted average rate assumptions used in determining pension
costs and the projected benefit obligation were:

                                         1996        1995        1994
- ----------------------------------------------------------------------
Discount rate used to
  determine present value
  of projected benefit obligation
  at end of year  ................        8.1%        7.8%        9.3%
Expected long-term rate of
  return on plan assets
  for the year ...................        9.0%        9.9%        8.1%
Expected rate of increase
  in future compensation levels ..        3.5%        3.5%        3.5%

Other Postretirement Benefits

     In addition to providing pension benefits, the company provides
health care and life insurance for a majority of its retired employees,
spouses and certain dependents in the United States and Canada.

     In 1993, a trust was established to provide a vehicle for funding the
health care liability through company contributions and retiree premiums. 
The funds in this trust are invested primarily in equity securities.  The
company is required to make a prefunding contribution of $200 million to
the trust on or prior to June 30, 1998.

     The components of expense for other postretirement benefits included
in the Statement of Income are as follows:

Millions of dollars                      1996        1995        1994
- -----------------------------------------------------------------------
Service cost for benefits
  earned during the year .........      $    14     $    10     $    10
Interest cost on the
  accumulated benefit obligation
  and other .......................          84          90          81
Less expected return on assets ....         (38)        (30)        (27)
                                        -------     -------     -------
Net other postretirement
  benefits expense ...............      $    60     $    70     $    64
                                        =======     =======     =======

Actual return on assets ..........      $    46     $    65     $    12
                                        =======     =======     =======

     The funded status of other postretirement benefits as of October 31
is as follows:

Millions of dollars                                 1996        1995
- ---------------------------------------------------------------------
Accumulated other postretirement
  benefit obligation (APBO):
    Retirees and their dependents .               $  (773)    $  (729)
Active employees eligible
  to retire .......................                  (244)       (201)
Other active participants .........                  (208)       (227)
                                                  -------     -------
Total APBO ........................                (1,225)     (1,157)
Plan assets at fair value .........                   401         364
                                                  -------     -------
APBO in excess of plan assets .....                  (824)       (793)
Unamortized prior service cost ....                    (6)          -
Unrecognized net loss .............                    86          39
                                                  -------     -------
Net liability .....................               $  (744)    $  (754)
                                                  =======     =======
<PAGE>
         <PAGE 29>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


2.   POSTRETIREMENT BENEFITS (continued)

Other Postretirement Benefits (continued)

     The weighted average expected return on plan assets was 10.5% for
1996, 10% for 1995 and 9% for 1994.  The weighted average of discount
rates used to determine the accumulated other postretirement benefit
obligation was  8.2% and 7.8% at October 31, 1996 and 1995, respectively. 
For 1997, the weighted average rate of increase in the per capita cost of
covered health care benefits is projected to be 8.2%.  The rate is
projected to decrease to  5.0% by the year 2004 and remain at that level
each year thereafter.  If the cost trend rate assumptions were increased
by one percentage point for each year, the accumulated postretirement
benefit obligation would increase by approximately $117 million and the
associated expense recognized for the year ended October 31, 1996 would
increase by an estimated $8 million.

3.   INCOME TAXES

     The domestic and foreign components of income (loss) from continuing
operations before income taxes consist of the following:


Millions of dollars                      1996        1995        1994
- -----------------------------------------------------------------------
Domestic .........................      $   108     $   251     $   145
Foreign ..........................           (3)         11          13
                                        -------     -------     -------
Total income before income taxes .      $   105     $   262     $   158
                                        =======     =======     =======

     Taxes on income of  continuing operations are analyzed by categories
as follows:

Millions of dollars                      1996        1995        1994
- -----------------------------------------------------------------------
Current:
  Federal ........................      $     1     $     7     $     3
  State and local ..............              2           2           2
                                        -------     -------     -------

    Total current expense ........            3           9           5
                                        -------     -------     -------

Deferred:
  Federal ........................           32          77          44
  State and local ..............              5          12           7
    Total deferred expense .......           37          89          51
                                        -------     -------     -------

Total income tax expense
  of continuing operations .......      $    40     $    98     $    56
                                        =======     =======     =======


     The deferred tax expense does not represent cash payment of income
taxes and was primarily generated by the utilization of  net operating
loss (NOL) carryforwards and the increase of temporary differences, and
will not require future cash payments.  Consolidated tax payments made
during 1996, 1995 and 1994 were $3 million, $9 million and $5 million,
respectively.

<PAGE>
         <PAGE 30>

                       NOTES TO FINANCIAL STATEMENTS
                               (Continued)


3.   INCOME TAXES   (continued)

     The relationship of the tax expense to the income of continuing
operations for 1996, 1995 and 1994 differs from the U.S. statutory rate
(35%) because of state income taxes and the benefit of NOLs in foreign
countries. The effective tax rates on the income of continuing operations
for the years 1996, 1995 and 1994 were 38.1%, 37.4% and 35.4%,
respectively.

     Undistributed earnings of foreign subsidiaries were $30 million and
$28 million at October 31, 1996 and 1995, respectively.  Taxes have not
been provided on these earnings because no withholding taxes are
applicable upon repatriation and U.S. tax would be substantially offset by
utilization of NOL carryforwards.

     Taxpaying entities of the company offset all deferred tax assets and
liabilities within each tax jurisdiction and present them in a single
amount in the Statement of Financial Condition.  The components of the
deferred tax asset (liability) at October 31 are as follows:


Millions of dollars                                 1996        1995
- ---------------------------------------------------------------------
United States
- -------------
Deferred tax assets:
Net operating loss carryforwards .                $   753     $   768
Alternative minimum tax ..........                     11          10
Product liability ................                     57          60
Warranty .........................                     43          42
Other liabilities ................                    143         170
Postretirement benefits ..........                    363         390
                                                  -------     -------
Total deferred tax assets ........                  1,370       1,440
                                                  -------     -------

Deferred tax liabilities:
Prepaid pension assets ...........                    (12)        (23)
Depreciation .....................                    (40)        (42)
                                                  -------     -------
Total deferred tax liabilities ....                   (52)        (65)
                                                  -------     -------
Total deferred tax asset .........                  1,318       1,375
Less valuation allowance .........                   (288)       (288)
                                                  -------     -------
Net deferred tax asset ...........                $ 1,030     $ 1,087
                                                  =======     =======

Foreign
- -------
Deferred tax assets:
Net operating loss carryforwards .                $     2     $     -
Postretirement benefits ..........                     19          19
                                                  -------     -------
Total deferred tax assets ........                     21          19
Less valuation allowance .........                    (21)        (19)
                                                  -------     -------
Net deferred tax assets ..........                      -           -
Deferred tax liabilities
  --prepaid pension assets .......                    (16)        (16)
                                                  -------     -------
Net deferred tax liabilities .....                $   (16)    $   (16)
                                                  =======     =======


<PAGE>
         <PAGE 31>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


3.   INCOME TAXES (continued)

     A valuation allowance has been provided for those NOL carryforwards
and temporary differences which are estimated to expire before they are
utilized.  Because the foreign tax carryforward period is relatively
short, a full allowance has been provided against the total deferred tax
assets.  The valuation allowance increased $2 million during 1996
resulting from tax benefits associated with foreign NOLs.

     At October 31, 1996, the company had $1,982 million of domestic and
$5 million of foreign NOL carryforwards available to offset future taxable
income.  Such carryforwards reflect income tax losses incurred which will
expire as follows, in millions of dollars:

                   1998 ..................   $      202
                   1999 ..................           29
                   2000 ..................          300
                   2001 ..................          143
                   2002 ..................           47
                   2004 ..................          238
                   2005 ..................            7
                   2006 through 2009 .....        1,021
                                             ----------
                   Total .................   $    1,987
                                             ==========


     Additionally, the  reversal of net temporary differences of $1,507
million as of October 31, 1996 will create net tax deductions which, if
not utilized previously, will expire subsequent to 2009.

4.   DISCONTINUED OPERATIONS

     In the fourth quarter of 1994, Transportation recorded a $20 million
charge, net of $13 million of income taxes, as a loss of discontinued
operations for environmental liabilities at production facilities of two
formerly owned businesses, Wisconsin Steel and Solar Turbine, Inc. The $33
million pretax charge, which included an $11 million settlement for
various environmental related commercial issues and a $22 million charge
for cleanup costs for these sites, was included in Other Liabilities.  See
also Note 14.

<PAGE>
         <PAGE 32>

                       NOTES TO FINANCIAL STATEMENTS
                               (Continued)


5.   MARKETABLE SECURITIES
 
     The fair value of marketable securities is estimated based on quoted
market prices, when available.  If a quoted price is not available, fair
value is estimated using quoted market prices for similar financial
instruments.

     Information related to the company's marketable securities at October
31 is as follows:
                                1996                     1995
                         -------------------     --------------------
                         Amortized     Fair      Amortized     Fair 
Millions of dollars        Cost        Value       Cost        Value
- ---------------------------------------------------------------------
Corporate securities .    $  127      $  126       $   56      $   56
U.S. government
  securities .........       152         152          411         413
Mortgage and asset
  backed securities           94          94           65          66
Foreign government
  securities .........         5           5            9           9
                          ------      ------       ------      ------
  Total debt securities      378         377          541         544
Equity securities ....        14          17           10          11
                          ------      ------       ------      ------
Total marketable
  securities .........    $  392      $  394       $  551      $  555
                          ======      ======       ======      ======

     Gross unrealized gains and losses on marketable securities at October
31, 1996 and 1995 are not material.

     Contractual maturities of marketable debt securities at October 31
are as follows: 
                                1996                    1995
                         -------------------     --------------------
                         Amortized     Fair      Amortized     Fair 
Millions of dollars        Cost        Value       Cost        Value
- ---------------------------------------------------------------------
Due in one year or less   $   46      $   46       $  120      $  120
Due after one year
  through five years .       208         208          318         320
Due after five years
  through ten years ..        24          23           27          27
Due after ten years ..         6           6           11          11
                          ------      ------       ------      ------
                             284         283          476         478
Mortgage and asset-
  backed securities           94          94           65          66
                          ------      ------       ------      ------

Total debt
  securities .........    $  378      $  377       $  541      $  544
                          ======      ======       ======      ======

     Proceeds from sales or maturities of investments in securities were
$752 million during 1996 and $480 million during 1995. Gross gains and
losses realized on such sales or maturities were not material for each of
the two years.  Shareowners' equity includes an unrealized holding gain of
$1 million, net of income taxes, at October 31, 1996 and $3 million, net
of income taxes, at October 31, 1995.    At October 31, 1996 and 1995, a
domestic insurance subsidiary had $17 million and $23 million,
respectively, of marketable securities on deposit with various state
departments of insurance or otherwise not available.  These securities are
included in total marketable securities balances at October 31, 1996 and
1995.

<PAGE>
         <PAGE 33>

                       NOTES TO FINANCIAL STATEMENTS
                               (Continued)


6.  RECEIVABLES

     Receivables at October 31 are summarized by major classification as
follows:

Millions of dollars                                 1996        1995
- ---------------------------------------------------------------------
Accounts receivable ..............                $   560     $   588
Retail notes and lease financing .                    733         747
Wholesale notes ..................                    101         268
Amounts due from sales
  of receivables .................                    264         248
Reinsurance balance receivables ..                     28          31
Allowance for losses .............                    (31)        (28)
                                                  -------     -------

    Total receivables, net .......                $ 1,655     $ 1,854
                                                  =======     =======

     Navistar Financial purchases the majority of the wholesale notes
receivable and some retail notes and accounts receivable arising from
Transportation's operations in the United States.

     A portion of Navistar Financial's funding for retail and wholesale
notes comes from sales of receivables by Navistar Financial to third
parties with limited recourse.  Proceeds from sales of retail notes
receivable, net of underwriting costs, were $982 million in 1996, $727
million in 1995 and $995 million in 1994.  Uncollected sold retail and
wholesale receivable balances totaled $1,866 million and $1,673 million as
of October 31, 1996 and 1995, respectively.

     Contractual maturities of accounts receivable, retail notes and lease
financing and wholesale notes, including unearned finance income, at
October 31, 1996 were:  1997 - $860 million, 1998 - $243 million, 1999 -
$186 million, 2000 - $142 million, 2001 - $76 million, and 2002 and
thereafter - $14 million.  Unearned finance income totaled $127 million at
October 31, 1996.

<PAGE>
         <PAGE 34>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


7.  INVENTORIES
 
     Inventories at October 31 are as follows:

Millions of dollars                                 1996        1995
- ---------------------------------------------------------------------
Finished products ................                $   242    $    167
Work in process ..................                     97          91
Raw materials and supplies .......                    124         158
                                                  -------     -------

Total inventories ................                $   463     $   416
                                                  =======     =======

8.  PROPERTY AND EQUIPMENT
 
     At October 31, property and equipment includes the following:

Millions of dollars                                 1996        1995
- ---------------------------------------------------------------------
Land .............................                $    12     $    11
                                                  -------     -------

Buildings, machinery
  and equipment at cost:
    Plants ........................                 1,299       1,223
    Distribution ..................                    79          75
    Other .........................                   222         138
                                                  -------     -------

         Subtotal .................                 1,600       1,436
                                                  -------     -------

    Total property ................                 1,612       1,447
    Less accumulated depreciation
      and amortization ............                  (842)       (764)
                                                  -------     -------

        Total property
          and equipment, net ......               $   770     $   683
                                                  =======     =======

     Total property includes property under capitalized lease obligations
of $25 million at October 31, 1996 and $24 million at October 31, 1995. 
In addition, total property includes vehicles under operating leases to
third parties of $116 million at October 31, 1996 and $49 million at
October 31, 1995.

<PAGE>
         <PAGE 35>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


9.  DEBT

Millions of dollars                                 1996        1995
- ---------------------------------------------------------------------
Manufacturing operations
  Notes payable
    and current maturities
    of long-term debt ............                $    14     $    10
                                                  -------     -------
  6 1/4% Sinking Fund Debentures,
    due 1998 .....................                      3           6
  9% Sinking Fund Debentures,
    due 2004 .....................                     53          60
  8% Secured Note,
    due 2002 secured by plant assets                   26          31
  Capitalized leases and other ...                     19          20
                                                  -------     -------
      Total long-term debt .......                    101         117
                                                  -------     -------
Manufacturing operations debt ....                    115         127
                                                  -------     -------

Financial services operations 
  Commercial paper ...............                     99          50
  Current maturities
     of long-term debt ...........                      -         118
                                                  -------     -------
      Total short-term debt ......                     99         168
                                                  -------     -------

  Asset-backed commercial
    paper program, variable rate,
    due March 2001 ...............                    402         302
  Bank revolver, variable rate,
     due March 2001 ..............                    704         760
                                                  -------     -------
      Total senior debt ..........                  1,106       1,062
                                                  -------     -------

  Subordinated Term Debt
    - Senior notes, 8 7/8%,
      due November 1998 ..........                    100         100
                                                  -------     -------
      Total long-term debt .......                  1,206       1,162
                                                  -------     -------

Financial services
  operations debt ................                  1,305       1,330
                                                  -------     -------

Total debt .......................                $ 1,420     $ 1,457
                                                  =======     =======


     Consolidated interest payments were $83 million, $82 million and $76
million in 1996, 1995 and 1994, respectively.

     Navistar Financial issues commercial paper with varying terms and has
short-term borrowings with various banks on a noncommitted basis. 
Compensating cash balances and commitment fees are not required under
these borrowings.

<PAGE>
         <PAGE 36>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


9.  DEBT (continued)

     The aggregate annual maturities and sinking fund requirements for debt
for the years ended October 31 are as follows:
                                                     Financial
                                     Manufacturing    Services
Millions of dollars                    Operations    Operations    Total
- -------------------------------------------------------------------------
1997 .............................      $    14        $    99     $  113
1998 .............................           22              -         22
1999 .............................           16            100        116
2000 .............................           15              -         15
2001 .............................           15          1,106      1,121
Thereafter .......................           33              -         33
 
Weighted average interest rate
  on total debt, including short-term,
  and the effect of discounts
  and related amortization
  for the years ended:
    October 31, 1996 ..............         8.1%           6.5%       6.7%
    October 31, 1995 ..............         9.0%           7.4%       7.6%


     Effective March 29, 1996, Navistar Financial amended and restated its
bank revolving credit facility and its asset-backed commercial paper (ABCP)
program, extending the maturity date of each facility to March 2001.  In
addition, the commitment of the bank revolving credit facility was expanded
to $925 million, the ABCP facility was increased to $400 million, and a new
pricing and fee schedule was established.  The available funding under the
ABCP program is $414 million, comprised of the $400 million liquidity
facility and $14 million of trust certificates issued in connection with the
ABCP trust.

     Under the terms of the ABCP program, a special purpose wholly owned
subsidiary of Navistar Financial will purchase retail notes and lease
receivables.  All assets of the subsidiary will be pledged or sold to a trust
that will fund the receivables with investment grade commercial paper.  The
assets may also be sold to the trust.

     Available funding under the amended and restated credit agreement and
ABCP program was $233 million, of which $99 million was used to back short-
term debt at October 31, 1996.  The remaining $134 million, when combined
with unrestricted cash and cash equivalents, made $141 million available to
fund the general business purposes of Navistar Financial at October 31, 1996.

<PAGE>
         <PAGE 37>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


9.  DEBT (continued)

     Navistar Financial's wholly owned subsidiaries, Navistar Financial
Retail Receivables Corporation (NFRRC) and Navistar Financial Securities
Corporation (NFSC), have a limited purpose of purchasing retail and wholesale
receivables, respectively, and transferring an undivided ownership interest
in such notes to investors in exchange for pass-through notes and
certificates.  The subsidiaries have limited recourse on the sold receivables
and their assets are available to satisfy the claims of their creditors prior
to such assets becoming available to Navistar Financial or affiliated
companies.

     NFSC has in place $500 million of revolving wholesale note sales trusts
that provide for the continuous sale of eligible wholesale notes on a daily
basis.  The sales trusts are comprised of three $100 million tranches of
investor certificates maturing serially from 1997 to 1999 and a $200 million
tranche maturing in 2004.  

     During 1996, Navistar Financial sold $985 million of retail notes, net
of unearned finance income, through NFRRC in two separate sales to two
individual owner trusts which in turn sold $946 million of notes and $39
million of certificates to investors.  The net proceeds, after underwriting
costs and credit enhancements, of $934 million were used by Navistar
Financial for general working capital purposes. At October 31, 1996, the
remaining shelf registration available to NFRRC for issuance of asset-backed
securities was $2,445 million.

     In November 1996, Navistar Financial sold $487 million of retail notes
through NFRRC.  The net proceeds of $473 million were used for general
working capital purposes.

10.  OTHER LIABILITIES

     Major classifications of other liabilities at October 31 are as follows:

Millions of dollars                                 1996        1995
- ---------------------------------------------------------------------
Product liability and warranty ...                $   293     $   294
Loss reserves
  and unearned premiums ..........                    113         118
Employee incentive programs ......                     10         104
Payroll, commissions
  and employee related benefits ..                     73          80
Long-term disability
  and workers' compensation ......                     55          66
Taxes ............................                     44          45
Environmental ....................                     23          25
Interest .........................                      9          12
Other ............................                    199         221
                                                  -------     -------
  Total other liabilities ........                $   819     $   965
                                                  =======     =======

     During the fourth quarter of 1996, the company recorded a one-time
$35 million pretax charge for termination of its next generation truck
program.

<PAGE>
         <PAGE 38>

                       NOTES TO FINANCIAL STATEMENTS
                               (Continued)


11.  FINANCIAL INSTRUMENTS

Fair Value of Financial Instruments

     The carrying amounts of financial instruments, as reported in the
Statement of Financial Condition and described in various Notes to the
Financial Statements, and their fair values at October 31 are as follows:

                                1996                   1995
                         ------------------     -------------------
                         Carrying     Fair      Carrying      Fair 
Millions of dollars       Amount      Value      Amount       Value
- -------------------------------------------------------------------
Receivables, net .....    $1,655     $1,658      $1,854      $1,867
Investments
  and other assets ...       213        221         202         202
Debt .................     1,420      1,414       1,457       1,460


     Cash and cash equivalents approximate fair value.  The cost and fair
value of marketable securities are disclosed in Note 5.

     Customer receivables, wholesale notes and retail and wholesale
accounts and other variable-rate retail notes approximate fair value as a
result of the short-term maturities of the financial instruments.  The
fair value of  truck retail notes is estimated based on quoted market
prices of similar sold receivables.  The fair value of amounts due from
sales of receivables is estimated by discounting expected cash flows at
estimated current market rates.

     The fair value of investments and other assets is estimated based on
quoted market prices or by discounting future cash flows.

     The short-term debt and variable-rate borrowings under Navistar
Financial's bank revolving credit agreement, which is repriced frequently,
approximate fair value.  The fair value of long-term debt is estimated
based on quoted market prices, when available.  If a quoted market price
is not available, fair value is estimated using quoted market prices for
similar financial instruments or discounting future cash flows.

<PAGE>
         <PAGE 39>

                       NOTES TO FINANCIAL STATEMENTS
                               (Continued)


11.  FINANCIAL INSTRUMENTS   (continued) 

Derivatives Held or Issued for Purposes Other Than Trading

     The company uses derivatives to transfer or reduce risks of foreign
exchange and interest rate volatility and to potentially increase the
return on invested funds.

     The company purchases collateralized mortgage obligations (CMOs) that
have predetermined fixed-principal payment patterns which are relatively
certain.  These instruments totaled $94 million at October 31, 1996.  At
October 31, 1996,  the unrecognized gain on the CMOs was not material.

     Navistar Financial manages its exposure to fluctuations in interest
rates by limiting the amount of fixed rate assets funded with variable
rate debt, by selling fixed rate retail receivables on a fixed rate basis
and, to a lesser extent, by utilizing financial derivative instruments. 
These instruments may include interest rate swaps, interest rate caps and
forward interest rate contracts.  Navistar Financial enters into forward
interest rate contracts to manage its exposure to fluctuations in funding
costs from the anticipated securitization and sale of retail notes.

     Between August and October 1996, Navistar Financial entered into $400
million of forward interest rate lock agreements on a Treasury note
maturing in 1998 related to the anticipated November 1996 sale of retail
receivables.  These hedge agreements were closed in conjunction with the
pricing of the sale, and the loss at October 31, 1996, which was not
material, was deferred and included in the gain recognized on the sale of
receivables in November 1996.

<PAGE>
         <PAGE 40>

                       NOTES TO FINANCIAL STATEMENTS
                               (Continued)


12.   COMMITMENTS, CONTINGENCIES, RESTRICTED ASSETS, CONCENTRATIONS,
      AND LEASES

Commitments, contingencies and restricted assets

     At October 31, 1996, commitments for capital expenditures in progress
were approximately $38 million. 

     Navistar Financial's maximum exposure under all receivable sale
recourse provisions at October 31, 1996 was $215 million; however,
Navistar Financial's exposure is not considered material.

     At October 31, 1996, the Canadian operating subsidiary was
contingently liable for retail customers' contracts and leases financed by
a third party.  The company is subject to maximum recourse of $164 million
on retail contracts and $9 million on retail leases. In addition, as of
October 31, 1996, the company is contingently liable for approximately $45
million for various guarantees and buyback programs; however, based on
historical loss trends, the company's exposure is not considered material.

     The Canadian operating subsidiary and certain subsidiaries included
in financial services operations are parties to agreements which restrict
the amounts which can be distributed to Transportation in the form of
dividends or loans and advances which can be made.  As of October 31,
1996, these subsidiaries had $385 million of net assets of which $260
million was restricted as to distribution.
 
     The company and Transportation are obligated under certain agreements
with public and private lenders of Navistar Financial to maintain the
subsidiary's income before interest expense and income taxes at not less
than 125% of its total interest expense.  No income maintenance payments
were required for the 3 years ended October 31, 1996. 

Concentrations

     At October 31, 1996, the company employed 9,043 hourly workers and
5,143 salaried workers in the United States and Canada.  Approximately 91%
of the hourly employees and 23% of the salaried employees are represented
by unions.  Of these represented employees, 89% of the hourly workers and
93% of the salaried workers are represented by the United Automobile,
Aerospace, and Agricultural Implement Workers of America (UAW)  or the
National Automobile, Aerospace, and Agricultural Implement Workers of
Canada (CAW).  The collective bargaining agreements with the UAW and the
CAW expire on October 1, 1998 and October 24, 1999, respectively.

     Reflecting higher consumer demand for light trucks and vans, sales of
mid-range diesel engines to a domestic automobile manufacturer have
increased from 10% of consolidated sales and revenues in 1994 to 12% in
1995 and 14% in 1996.

<PAGE>
         <PAGE 41>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


12.  COMMITMENTS, CONTINGENCIES, RESTRICTED ASSETS, CONCENTRATIONS,
     AND LEASES

Leases

     The company has long-term noncancellable leases for use of various
equipment and facilities.  Lease terms are generally for 5 to 25 years
and, in many cases, provide for renewal options.  The company is generally
obligated for the cost of property taxes, insurance and maintenance.  The
company leases office buildings, distribution centers, furniture and
equipment, machinery and equipment, and computer equipment.

     The majority of the company's lease payments are for operating
leases.  At October 31, 1996, future minimum lease payments under
operating leases having lease terms in excess of one year are:  1997 - $33
million, 1998 - $30 million, 1999 - $29 million, 2000 - $29 million, 2001
- - $21 million and thereafter - $55 million.  Total operating lease expense
was $35 million in 1996, $42 million in 1995 and $38 million in 1994. 
Income received from sublease rentals was $6 million in 1996, 1995 and
1994, respectively.

13.  LEGAL PROCEEDINGS

     The company and its subsidiaries are subject to various claims
arising in the ordinary course of business, and are parties to various
legal proceedings which constitute ordinary routine litigation incidental
to the business of the company and its subsidiaries.  In the opinion of
the company's management, none of these proceedings or claims is material
to the business or the financial condition of the company.

14.  ENVIRONMENTAL MATTERS

     In the fourth quarter of 1994, Transportation recorded a $20 million
charge, net of $13 million of income taxes,  as a loss of discontinued
operations related to environmental liabilities at production facilities
of two formerly owned businesses, Wisconsin Steel and Solar Turbine, Inc.
(Solar).  Transportation reached an agreement with the Economic
Development Administration, a division of the U.S. Department of Commerce,
in 1994 in settlement of commercial and environmental disputes related to
the Wisconsin Steel property.  At October 31, 1996, the final consent
decree remained subject to approval by the U.S. Department of Justice and
by Transportation.

     The company has been named a potentially responsible party (PRP), in
conjunction with other parties, in a number of cases arising under an
environmental protection law known as the Superfund law.  These cases
involve sites which allegedly have received wastes from current or former
company locations.  Based on information available to the company, which
in most cases consists of data related to quantities and characteristics
of material generated at or shipped to each site as well as cost estimates
from PRPs and/or federal or state regulatory agencies for the cleanup of
these sites, a reasonable estimate is calculated of the company's share,
if any, of the probable costs and is provided for in the financial
statements.  These obligations generally are recognized no later than
completion of the remedial feasibility study and are not discounted to
their present value.  The company believes that, based on these
calculations, its share of the potential additional costs for the cleanup
of each site, other than the Wisconsin Steel and Solar sites, will not
have a material effect on the company's financial results.  The company
reviews its accruals on a regular basis.

<PAGE>
         <PAGE 42>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


15.  INDUSTRY SEGMENT DATA

     Information concerning operations by industry segment is as follows:
                                                                           
                                                Financial
                                Manufacturing    Services
Millions of dollars               Operations    Operations   Consolidated
- -------------------------------------------------------------------------
October 31, 1996
- ----------------
Total sales and revenues .....      $5,550       $   258        $5,754
Operating profit .............         690           109           750
Depreciation and amortization.          90            11           101
Capital expenditures .........         117             -           117
Identifiable assets ..........       3,815         1,843         5,326

October 31, 1995
- ----------------
Total sales and revenues .....      $6,168       $   235        $6,342
Operating profit .............         845            80           870
Depreciation and amortization.          75             6            81
Capital expenditures .........         139             -           139
Identifiable assets ..........       4,018         1,922         5,566


October 31, 1994
- ----------------
Total sales and revenues .....      $5,178       $   214        $5,337
Operating profit .............         659            76           685
Depreciation and amortization.          68             4            72
Capital expenditures .........          87             -            87
Identifiable assets ..........       3,724         1,582         5,047

     Intersegment sales and revenues were not material in 1996, 1995 or
1994.  Transactions between manufacturing operations and financial
services operations have been eliminated from the consolidated column.

<PAGE>
         <PAGE 43>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


16.  PREFERRED AND PREFERENCE STOCKS

     The company's Nonconvertible Junior Preference Stock Series A is held
for the Retiree Supplemental Benefit Program by the Supplemental Trust
which is currently entitled to elect two members to the company's Board of
Directors.  The UAW holds the Nonconvertible Junior Preference Stock
Series B and is currently entitled to elect one member of the company's
Board of Directors.  At October 31, 1996, there was one share each of
Series A and Series B Preference stock authorized and outstanding.  The
value of the preference shares is minimal.

     Other information pertaining to preferred and preference stocks
outstanding is summarized as follows:

                           Series G Convertible    Series D Convertible
                           Cumulative Preferred     Junior Preference
- -------------------------------------------------------------------------
Number authorized
  and issued ...........         4,800,000               3,000,000
Number outstanding .....         4,800,000                 176,994

Optional redemption price      $50 per share           $25 per share
  and liquidation              plus accrued            plus accrued 
  preference ...........         dividends              dividends

Conversion rate per share
  into Common Stock
  (subject to adjustment
  in certain circumstances)    0.133 shares            0.3125 shares

Ranking as to dividends      Senior to all other     Senior to Common;
  and upon liquidation .      equity securities     junior to Series G

Dividend rate ..........     Annual rate of $6.00    120% of the cash
                                  per share,            dividends on
                              payable quarterly       Common Stock as
                                                          declared
                                                         on a common
                                                      equivalent basis

Dividends may be paid out of surplus as defined under Delaware corporation
law.  At October 31, 1996, the company had such defined surplus of $903
million.
- -------------------------------------------------------------------------

<PAGE>
         <PAGE 44>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


17.  COMMON SHAREOWNERS' EQUITY

     Changes in the common shareowners' equity accounts are as follows:


Millions of dollars                      1996        1995        1994
- -----------------------------------------------------------------------
Common Stock
Beginning of year .................     $ 1,641     $ 1,628    $  1,615
Conversion of Class B
  Common Stock and other ..........           1          13          13
                                        -------     -------     -------
End of year .......................     $ 1,642     $ 1,641     $ 1,628
                                        -------     -------     -------

Class B Common Stock
Beginning of year .................     $   491     $   501     $   513
Repurchase of stock ...............           -         (10)        (12)
                                        -------     -------     -------
End of year .......................     $   491     $   491     $   501
                                        -------     -------     -------

Retained Earnings (Deficit)
Beginning of year .................     $(1,478)   $(1,538)     $(1,592)
Net income ........................          65        164           82
Preferred dividends ...............         (29)       (22)         (36)
Minimum pension liability
  adjustments and other ...........          11        (82)           8
                                        -------     -------     -------
End of year .......................     $(1,431)    $(1,478)    $(1,538)
                                        -------     -------     -------

Common Stock Held in Treasury
Beginning of year ................      $   (28)    $   (18)    $    (5)
Repurchase of Common Stock
  and other ......................           (2)        (10)        (13)
                                        -------     -------     -------
End of year ......................      $   (30)    $   (28)    $   (18)
                                        -------     -------     -------

Common Stock

     The company has authorized 110 million shares of Common Stock with a
par value of $.10 per share and 26 million shares of Class B Common Stock
with a par value of $.10 per share and restricted voting rights and
transfer provisions.  At October 31, 1996 and 1995, there were 49.4
million and 49.5 million shares of Common Stock outstanding, net of Common
Stock held in Treasury, respectively.  The number of shares of Class B
Common stock outstanding at October 31, 1996 and 1995 was 24.3 million.

<PAGE>
         <PAGE 45>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


18.  STOCK COMPENSATION PLANS

     The Navistar 1994 Performance Incentive Plan (Incentive Plan), which
replaced the Navistar 1988 Performance Incentive Plan, provides for the
granting of stock options and restricted stock to key employees as
determined by the Committee on Organization of the Board of Directors
(Committee).

     The Incentive Plan includes the granting of two types of stock option
awards, nonqualified options and incentive options.  Nonqualified and
incentive options, which may be granted by the Committee in amounts and at
times as it may determine, have a term of not more than ten years and one
day and ten years, respectively, and are exercisable at a price equal to
the fair market value of the stock on the day of the grant.  Generally,
these options are not exercisable during the first year. Payment for the
exercise of any of the options may be made by cash or by delivering, at
fair market value, shares of Common Stock already owned by the option-
owner or by a combination of cash and shares.

     The following table summarizes changes in Common Stock under option
plans for the years ended October 31:

Number of shares                         1996         1995         1994

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

Outstanding at beginning
  of the year......................    1,738,304    1,146,154     639,234
Granted ...........................      692,000      635,900     614,560
Exercised .........................            -            -      (8,850)
Terminated ........................    (131,780)     (43,750)     (98,790)
                                      ---------    ---------    ---------
Outstanding at end of the year ....   2,298,524    1,738,304    1,146,154
                                      =========    =========    =========

Exercisable at October 31 .........   1,654,624    1,122,804      554,374
                                      =========    =========    =========

Available for grant ...............           -            -      146,406
                                      =========    =========    =========

Average price per share
- -------------------------------------------------------------------------

Outstanding at October 31 ........    $      50    $      51    $      52
Granted ..........................    $      10    $      12    $      19
Exercised ........................    $       -    $       -    $      22

<PAGE>
          <PAGE 46>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


19.  SELECTED QUARTERLY FINANCIAL DATA  (Unaudited)
<TABLE>
<CAPTION>
                              1st               2nd               3rd             4th
                            Quarter           Quarter           Quarter         Quarter
                        --------------  ----------------   ---------------  ----------------

(Millions of dollars)   1996     1995     1996     1995     1996     1995     1996    1995 
- --------------------------------------------------------------------------------------------
<S>                    <C>      <C>      <C>      <C>      <C>      <C>     <C>      <C>
Sales and revenues ..  $1,432   $1,416   $1,480   $1,640   $1,391   $1,514   $1,451  $1,772
                       ======   ======   ======   ======   ======   ======   ======  ======

Manufacturing gross
  margin ............    12.2%    12.4%    13.7%    14.0%    12.6%    14.0%    11.6%   14.4%
                       ======   ======   ======   ======   ======   ======   ======  ======

Net income ..........  $   22   $   23   $   26   $   46   $   17   $   39   $    -  $   56
Net income (loss)
  per common share  .  $  .20   $  .21   $  .26  $   .52   $  .13   $  .43   $ (.10) $  .66


Market price range
  - Common stock
      High ..........  $12 1/8  $17 1/2  $12     $16 3/8   $12      $16 5/8  $10 3/8 $15 1/8
      Low ...........  $ 9 1/2  $12 3/4  $ 9 1/2 $12 1/4   $9 1/8   $13 7/8  $ 8 1/2 $9  1/4
</TABLE>


     Net income per common share is computed independently based on
the weighted average number of Common and Class B Common shares at
the end of each quarter.

20.  SUPPLEMENTAL FINANCIAL INFORMATION AS OF OCTOBER 31
     AND FOR THE YEARS THEN ENDED(Unaudited)

Navistar International Corporation (with financial services
operations on an equity basis)
in millions of dollars:

<TABLE>
<CAPTION>

Condensed Statement of Income                       1996          1995           1994
- --------------------------------------------      ------         ------         ------
<S>                                               <C>            <C>            <C>
Sales of manufactured products .............      $5,508         $6,125         $5,153
Other income ...............................          42             43             25
                                                  ------         ------         ------
     Total sales and revenues ..............       5,550          6,168          5,178
                                                  ------         ------         ------

Cost of products sold ......................       4,818          5,280          4,494
Postretirement benefits ....................         219            205            175
Engineering and research expense ...........         129            113             97
Marketing and administrative expense .......         282            277            238
Other expenses .............................          80             93             76
                                                  ------         ------         ------
Total costs and expenses ...................       5,528          5,968          5,080
                                                  ------         ------         ------

Income before income taxes
  Manufacturing operations .................          22            200             98
  Financial services operations ............          83             62             60
                                                  ------         ------         ------
    Income before income taxes .............         105            262            158
Income tax expense .........................          40             98             56
                                                  ------         ------         ------
Income of continuing operations ............          65            164            102
Loss of discontinued operations ............           -              -             20
                                                  ------         ------         ------
Net income .................................      $   65         $  164         $   82
                                                  ======         ======         ======
</TABLE>

<PAGE>
         <PAGE 47>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


20.  SUPPLEMENTAL FINANCIAL INFORMATION AS OF OCTOBER 31
     AND FOR THE YEARS THEN ENDED(Unaudited)
     (Continued)

<TABLE>
<CAPTION>

Condensed Statement of Financial Condition         1996           1995
- ---------------------------------------------     ------         ------
<S>                                               <C>            <C>
Cash, cash equivalents
  and marketable securities .................     $  707         $  876
Inventories .................................        463            416
Property and equipment, net .................        666            642
Equity in Financial Services subsidiaries ...        306            282
Other assets ................................        643            715
Deferred tax asset, net .....................      1,030          1,087
                                                  ------         ------
     Total assets ...........................     $3,815         $4,018
                                                  ======         ======

Accounts payable ............................     $  771         $  876
Postretirement benefits liabilities .........      1,344          1,334
Other liabilities ...........................        784            938
Shareowners' equity .........................        916            870
                                                  ------         ------
     Total liabilities
       and shareowners' equity ..............     $3,815         $4,018
                                                  ======         ====== 

Condensed Statement of Cash Flow                   1996           1995           1994
- ---------------------------------------------     ------         ------         ------
Cash flow from operations
Net income ..................................     $   65         $  164         $   82
Adjustments to reconcile net income to cash
   provided by operations:
     Depreciation and amortization ..........         90             75             68
     Equity in earnings of nonconsolidated
       companies, net of dividends received .        (24)           (28)           (10)
     Deferred income taxes ..................         37             89             51
     Other, net .............................          4            (66)             8
Change in operating assets and liabilities ..       (172)           166             81
                                                  ------         ------         ------      
Cash provided by operations .................          -            400            280
                                                  ------         ------         ------

Cash flow from investment programs
Purchase of marketable securities ...........       (501)          (646)          (651)
Sales or maturities of marketable securities.        665            399            569
Capital expenditures ........................       (117)          (139)           (87)
Other investment programs, net ..............         (8)             8            123
                                                  ------         ------         ------
Cash provided by (used in) investment programs        39           (378)           (46)
                                                  ------         ------         ------

Cash flow from financing activities .........        (48)           (60)          (112)
                                                  ------         ------         ------
Cash and cash equivalents
  Increase (decrease) during the year .......         (9)           (38)           122
  At beginning of the year ..................        461            499            377
                                                  ------         ------         ------

Cash and cash equivalents at end of the year .    $  452         $  461         $  499
                                                  ======         ======         ======
</TABLE>

<PAGE>
         <PAGE 48>

                       NOTES TO FINANCIAL STATEMENTS
                                (Continued)


<TABLE>
<CAPTION>
FIVE-YEAR SUMMARY OF SELECTED FINANCIAL AND STATISTICAL DATA
- -----------------------------------------------------------------------------------------------------------
For the Years Ended October 31
Millions of dollars,
except per share data
market share, and units shipped)                    1996        1995       1994        1993        1992
- --------------------------------------------------------------------------------------------------------
<S>                                                <C>         <C>        <C>         <C>         <C>
RESULTS OF OPERATIONS
 
 Total sales and revenues ................         $5,754      $6,342     $5,337      $4,721      $3,897
 
 Net income (loss)
   of continuing operations ..............             65         164        102        (273)       (147)
 
 Net income (loss)(a) ....................             65         164         82        (501)       (212)
 
 Income (loss) per common share 
   of continuing operations ..............            .49        1.83        .99       (8.63)      (6.97)
 
 Net income (loss) per common share ......            .49        1.83        .72      (15.19)      (9.55)
 
 Average number of Common, Class B Common
   and dilutive common equivalent shares
   outstanding (millions) ................           73.8        74.3       74.6        34.9        25.3
 -------------------------------------------------------------------------------------------------------
 FINANCIAL DATA
 
 Total assets ............................          5,326       5,566      5,047       5,060       3,627
 
 Debt
    Manufacturing operations .............            115         127        127         175         187
    Financial services operations ........          1,305       1,330      1,091       1,199       1,218
                                                  -------     -------    -------     -------     -------
 Total debt ..............................          1,420       1,457      1,218       1,374       1,405
 
Shareowners' equity ......................            916         870        817         775         338
 
Total manufacturing operations debt as
  a percent of total manufacturing
  capitalization .........................           11.2%       12.7%     13.4%       18.4%        35.6% 
 Return on equity (b) ....................            7.1%       18.9%     12.5%      (35.2)%      (43.5)%
 --------------------------------------------------------------------------------------------------------
 SUPPLEMENTAL DATA
 
 Capital expenditures ....................            117         139        87         110           55
 Engineering and research expense ........            129         113        97          94           92
 -------------------------------------------------------------------------------------------------------
 OPERATING DATA
 
 United States and Canadian market share (c)        27.5%        26.7%     27.0%       27.6%        28.4%
 Unit shipments
   Trucks ................................        95,200       112,200    95,000      87,200      73,200
   OEM engines ...........................       163,200       154,200   130,600     118,200      97,400
 Service parts sales .....................           760           730       714         632         571

<FN>
 (a)  In the third quarter of 1993, the company adopted SFAS 106 and SFAS 109 retroactive to
      November 1, 1992.
 
 (b)  Return on equity is calculated based on income of continuing operations.

 (c)  Based on retail deliveries of medium trucks (Classes 5, 6 and 7),
      including school buses, and heavy trucks (Class 8).
</TABLE>

<PAGE>
         <PAGE 49>

INFORMATION FOR OUR INVESTORS

About Your Stock

     Navistar International Corporation Common Stock is listed on the New
York, Chicago and Pacific Stock Exchanges and is quoted as "Navistar" in
stock table listings in daily newspapers.  The abbreviated stock symbol is
"NAV."
 
     The stock transfer agent who can answer inquiries about your Navistar
International Corporation Common Stock such as name changes, changes of
address or missing certificates is:  Harris Trust and Savings Bank, 311
West Monroe Street, 11th Floor, Chicago, Illinois 60606; Telephone: (312)
461-3309.

     For information about other shareowner matters, contact:  Investor
Relations, Navistar International Corporation, 455 North Cityfront Plaza
Drive, Chicago, Illinois 60611; Telephone: (312) 836-2143.

     There were approximately 62,307  owners of Common Stock at October
31, 1996.
 
Annual Meeting

     The 1997 Annual Meeting of Shareowners is scheduled to take place at
10:15 a.m., CST on March 19, 1997, at the Art Institute of Chicago in the
Arthur Rubloff Auditorium.

     Shareowners are invited to attend this meeting, take part in
discussions of company affairs and meet personally with the directors and
officers responsible for the operations of Navistar.

     A Proxy Statement and Form of Proxy will be mailed to each shareowner
on or about February 7, 1997.

Commitment to Equal Employment Opportunity
 
     Navistar International Corporation has a long-standing commitment to
equal employment opportunity dating back to 1919 when the company issued
its first written statement against discrimination in the workplace.

     Today, Navistar continues to be a leader in the industry in complying
with all state and federal laws, local municipal laws and regulations
governing employment.  Navistar has continuously and aggressively
implemented measures to ensure that all individuals regardless of age,
race, sex, religion, national origin, disability, or veteran status are
not discriminated against in regard to career opportunities within the
company.

     Navistar has adopted policy standards and assurances for all
employees and qualified applicants, pledging terms and conditions of
employment to be equal for all individuals.

Corporate Headquarters
 
     The corporate offices of Navistar International Corporation and its
principal subsidiary, Navistar International Transportation Corp., are
located at 455 North Cityfront Plaza Drive, Chicago, Illinois 60611;
Telephone: (312) 836-2000.

<PAGE>
         <PAGE 50>

Reports and Publications

     A copy of the company's 1996 Annual Report on Form 10-K to the
Securities and Exchange Commission will be provided, without charge, to
shareowners upon written request to the Corporate Secretary, Corporate
Headquarters, after January 31, 1997.

     In order to provide shareowners with immediate access to financial
information and news about the company, Navistar distributes its corporate
news releases through PR Newswire, an electronic news service, and files
its financial statements with the Securities and Exchange Commission
electronically through the EDGAR system.  PR Newswire and EDGAR can be
accessed by computer via the Internet, and through such services as
America On-Line and CompuServe.  In addition, this information can be
accessed through such databases and information services as Lexis/Nexus,
Dow Jones and Bloomberg which frequently are available at libraries and
brokerage firms.

     Navistar also offers a toll-free, "Company News on Call" service,
which allows shareowners to receive copies of recent Navistar corporate
news releases via telefax.  To access this service, call (800) 758-5804,
and enter Navistar's six digit code when prompted: 103895.  Using a touch-
tone phone, shareowners can select from a menu of news releases and
request specific news releases to be faxed directly to them.

     Navistar encourages shareowners to take advantage of these electronic
databases and the "Company News on Call" service to access the company's
quarterly financial results on the same day that the results are
announced.  Navistar's fiscal 1997 quarterly financial results will be
announced on the following dates:  

              First quarter                February 13, 1997
              Second quarter               May 15, 1997
              Third quarter                August 14, 1997
              Fourth quarter               December 4, 1997

     News releases,  Form 10-Qs, Navistar's Annual Environmental Health &
Safety Report, and other publications are available by writing:

                     Corporate Communications
                     Navistar International Corporation
                     455 North Cityfront Plaza Drive
                     Chicago, Illinois 60611

     Navistar also encourages shareowners to visit its home page on the
World Wide Web at http://www.navistar.com.

Trademarks

     Navistar logotype and Navistar are registered trademarks of Navistar
International Corporation.  The Diamond Road symbol and International are
registered trademarks of Navistar International Transportation Corp. 
Additional registered trademarks include Eagle, Fleet Charge, Fleetrite,
Skyrise, Paystar and Pro Sleeper.  Diamond SPEC, Diamond PLUS and Diamond
Services are trademarks of Navistar International Transportation Corp.

<PAGE>
         <PAGE 51>

                                                     Directors and Officers
<TABLE>
<CAPTION>

Navistar International Corporation (As of December 31, 1996)
- -----------------------------------------------------------------------------------------------------------------------------
<S>                              <S>                              <S>                           <S>
Board of Directors                                                                              Principal Officers
John R. Horne                    John D. Correnti                 Mary Garst                    John R. Horne
Chairman, President              Chief Executive Officer,         Manager, Cattle Division      Chairman, President
  and Chief Executive Officer      President and Vice Chairman    Garst Company                   and Chief Executive Officer
Navistar International           Nucor Corporation                Agri-Business Company
  Corporation                    Steel Manufacturer               Committees: 1, 4, 5 [Chair]   Donald DeFosset, Jr.
Committees: 1[Chair]             Committees: 2, 4, 6                                            Executive Vice President
                                                                  Michael N. Hammes               and President Truck Group
William F. Andrews               James C. Cotting                 Chairman and                  Robert C. Lannert
Chairman                         Former Chairman of the Board       Chief Executive Officer     Executive Vice President
Schrader-Bridgeport                and Chief Executive Officer    The Coleman Company, Inc.       and Chief Financial Officer
  International Inc.             Navistar International           Manufacturer and Distributor  Robert A. Boardman
Manufacturer of Tire Valves        Corporation                      of Camping and Outdoor      Senior Vice President
  and Valve Accessories          Committees: 3, 5                   Recreational Products        and General Counsel
Chairman                                                            and Hardware/Home Products  Thomas M. Hough
Scovill Fasteners, Inc.          William C. Craig                 Committees: 3, 5              Vice President and Treasurer
Manufacturers of Apparel         Former Executive Vice President                                J. Steven Keate
  and Industrial Fasteners       Mack Trucks                      Robert C. Lannert             Vice President and Controller
Committees: 1, 2, 3 [Chair], 6   Manufacturer of Trucks           Executive Vice President      Steven K. Covey
                                 Committees: 1, 2, 3                and Chief Financial         Corporate Secretary
Dr. Andrew F. Brimmer                                               Officer
President                        Jerry E. Dempsey                 Navistar International
Brimmer & Company, Inc.          Chairman and                       Corporation
Economic and Financial             Chief Executive Officer        
  Consulting                     PPG Industries, Inc.             Walter J. Laskowski           Committees:
Committees: 1, 3, 4 [Chair],     Diversified Global Manufacturer  International                 1  Executive
            5, 6                   of Glass, Protective Coatings    Vice President              2  Organization
                                   and Chemicals                    of the UAW                  3  Finance
Richard F. Celeste               Committees: 1, 2 [Chair],        Committees: 1, 3, 4           4  Audit
Managing General Partner                     3, 6 [Chair]                                       5  Public Policy
Celeste & Sabety, Ltd.                                            William F. Patient            6  Strategic Initiatives
Public Policy Consulting Firm    John F. Fiedler                  Chairman of the Board,
Committees: 4,5                  Chairman, President and            President and
                                   Chief Executive Officer          Chief Executive Officer
                                 Borg-Warner Automotive, Inc.     The Geon Company
                                 Supplier of Engineered           Manufacturer of Polyvinyl
                                   Components and Systems           Chloride (PVC) Resins and
                                 Committees: 2, 5, 6                Compounds
                                                                  Committees: 2, 4

Navistar International Transportation Corp.
- ----------------------------------------------------------------------------------------------------------------------------
Principal Officers               Group Vice Presidents            Senior Vice Presidents

John R. Horne                    John J. Bongiorno                Robert A. Boardman            Thomas E. Rigsby
Chairman, President              General Manager                  General Counsel               Truck Manufacturing
  and Chief Executive Officer    Financial Services               Joseph V. Thompson            James L. Simonton
Donald DeFosset, Jr.             David J. Johanneson              Employee Relations            Purchasing and 
Executive Vice President         Truck Businesses                   and Administration            Supplier Development
  and President Truck Group      James T. O'Dare, Jr.                                           Brian B. Whalen
Robert C. Lannert                Sales and Distribution           Vice Presidents               Public Affairs
Executive Vice President         Daniel C. Ustian                 Thomas M. Hough
  and Chief Financial Officer    General Manager                  Treasurer                     Secretary
                                 Engine and Foundry               J. Steven Keate
                                 Dennis W. Webb                   Controller                    Gregory Lennes
                                 International Operations

</TABLE>



         <PAGE 1>

                                                             EXHIBIT 21


                     NAVISTAR INTERNATIONAL CORPORATION
                       AND CONSOLIDATED SUBSIDIARIES
                     ----------------------------------
                       SUBSIDIARIES OF THE REGISTRANT
                           AS OF OCTOBER 31, 1996


                                                             STATE OR
                                                            COUNTRY IN
                                                              WHICH
                                                            SUBSIDIARY
                                                             ORGANIZED
                                                             ---------
Subsidiary included in the financial
  statements, which is 100% owned:
  Navistar International Transportation Corp. ..........      Delaware


Subsidiaries that are 100% owned by Navistar
  International Transportation Corp.:
    Navistar International Corporation Canada ..........       Canada
    Navistar Financial Corporation .....................      Delaware


     Subsidiaries and corporate joint ventures not shown by name in the
above listing, if considered in the aggregate as a single subsidiary,
would not constitute a significant subsidiary.







































                                     E-6


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          OCT-31-1996
<PERIOD-END>                               OCT-31-1996
<CASH>                                             487
<SECURITIES>                                       394
<RECEIVABLES>                                     1686
<ALLOWANCES>                                      (31)
<INVENTORY>                                        463
<CURRENT-ASSETS>                                     0<F1>
<PP&E>                                            1612
<DEPRECIATION>                                   (842)
<TOTAL-ASSETS>                                    5326
<CURRENT-LIABILITIES>                                0<F1>
<BONDS>                                           1420
                                0
                                        244
<COMMON>                                          2133
<OTHER-SE>                                      (1461)
<TOTAL-LIABILITY-AND-EQUITY>                      5326
<SALES>                                           5508
<TOTAL-REVENUES>                                  5754
<CGS>                                             4827
<TOTAL-COSTS>                                     5649
<OTHER-EXPENSES>                                   220
<LOSS-PROVISION>                                    21
<INTEREST-EXPENSE>                                  83
<INCOME-PRETAX>                                    105
<INCOME-TAX>                                      (40)
<INCOME-CONTINUING>                                 65
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                        65
<EPS-PRIMARY>                                     0.49
<EPS-DILUTED>                                     0.49
<FN>
<F1>The company has adopted an unclassified presentation in the Statement of
Financial Condition.
</FN>
        

</TABLE>



                                                         EXHIBIT 28

        UNITED STATES 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 October 31, 1996
                                
                               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 1-4146-1
                        -----------------
                                
                                
                 NAVISTAR FINANCIAL CORPORATION
     (Exact name of Registrant as specified in its charter)

               Delaware                              36-2472404
     (State or other jurisdiction of      (I.R.S. Employer Identification No.)
      incorporation or organization)

            2850 West Golf Road
          Rolling Meadows, Illinois                  60008
     (Address of principal executive offices)      (Zip Code)

 Registrant's telephone number, including area code 847-734-4275
                                
Securities registered pursuant to Section 12(b) of the Act:  None
                                
Securities registered pursuant to Section 12(g) of the Act:  None

Indicate  by check mark whether the registrant (1) has filed  all
reports  required  to be filed by Section  13  or  15(d)  of  the
Securities  Exchange Act of 1934 during the preceding  12  months
and (2) has been subject to such filing requirements for the past
90 days.  Yes X       No__


As  of December 31, 1996, the number of shares outstanding of the
registrant's common stock was 1,600,000.


THE   REGISTRANT  IS  A  WHOLLY-OWNED  SUBSIDIARY   OF   NAVISTAR
INTERNATIONAL  TRANSPORTATION CORP. AND MEETS THE CONDITIONS  SET
FORTH IN GENERAL INSTRUCTION J(1) (a) AND (b) OF FORM 10-K AND IS
THEREFORE FILING THIS FORM WITH THE REDUCED DISCLOSURE FORMAT.
<PAGE>

                 NAVISTAR FINANCIAL CORPORATION
                        AND SUBSIDIARIES
                                
                            FORM 10-K

                   Year Ended October 31, 1996
<TABLE>
<CAPTION>

                              INDEX
                                                           10-K Page
PART I
<S>          <C>                                              <C>  
Item  1.     Business (A)                                       1
Item  2.     Properties (A)                                     1
Item  3.     Legal Proceedings                                  1
Item  4.     Submission of Matters to a Vote of
             Security Holders (A)                               2

PART II

Item  5.    Market for the Registrant's Common Equity and
            Related Stockholder Matters                         2
Item  6.    Selected Financial Data (A)                         2
Item  7.    Management's Discussion and Analysis of Financial
            Condition and Results of Operations (A)             3
Item  8.    Financial Statements and Supplementary Data         9
            Independent Auditors' Report                       39
Item  9.    Changes in and Disagreements with Accountants on
            Accounting and Financial Disclosure                40

PART III

Item 10.    Directors and Executive Officers of the
            Registrant (A)                                     40
Item 11.    Executive Compensation (A)                         40
Item 12.    Security Ownership of Certain Beneficial Owners
            and Management (A)                                 40
Item 13.    Certain Relationships and Related
            Transactions (A)                                   40

PART IV

Item 14.    Exhibits, Financial Statement Schedules and
            Reports on Form 8-K                                40

SIGNATURES - Principal Accounting Officer                      41
           - Directors                                         42

POWER OF ATTORNEY                                              42

EXHIBITS                                                      E-1

(A) -  Omitted or amended as the registrant is a wholly-owned
       subsidiary of Navistar International Transportation Corp. and
       meets the conditions set forth in General Instructions J(1) (a)
       and (b) of Form 10-K and is, therefore, filing this Form with
       reduced disclosure format.
</TABLE>
<PAGE>
                             PART I


Item 1.  Business


     The registrant, Navistar Financial Corporation ("NFC"), was
incorporated in Delaware in 1949 and is a wholly-owned subsidiary
of Navistar International Transportation Corp. ("Transportation"),
which is wholly-owned by Navistar International Corporation ("Navistar").
As used herein, the "Corporation" refers to Navistar Financial Corporation
and its wholly-owned subsidiaries unless the context otherwise requires.

     The Corporation  provides  wholesale, retail, and to a lesser
extent, lease financing in the United  States for sales of new and
used  trucks sold by Transportation and  Transportation's dealers.
The Corporation  also  finances  wholesale  accounts  and selected
retail  accounts  receivable  of  Transportation.  Sales  of  new
products  (including  trailers)  of  other  manufacturers are also
financed  regardless  of whether designed  or customarily sold for
use  with  Transportation's  truck  products.    Harco  National
Insurance  Company,  NFC's  wholly-owned  insurance  subsidiary,
provides  commercial  physical  damage  and liability  insurance
coverage to Transportation's dealers and retail customers, and  to
the general public through the independent insurance agency system.


Item 2.  Properties

     The  Corporation's properties principally consist of  office
equipment  and leased office space in Rolling Meadows,  Illinois;
Columbus,  Ohio; Atlanta, Georgia; Plano, Texas; Mt. Laurel,  New
Jersey;  and  San Ramon, California.  The office equipment  owned
and  in use by the Corporation is not significant in relation  to
the total assets of the Corporation.


Item 3.  Legal Proceedings

     During  1992, auditors of the Illinois Department of Revenue
("Department")  began an income tax audit of NFC for  the  fiscal
years  ended  October 31, 1989, 1990 and 1991.   On  February  1,
1994,  the  Department issued a Notice of Deficiency to  NFC  for
approximately  $11.9  million.   The  Department  has  taken  the
position  that  nearly 100% of NFC's income  during  these  years
should  be  attributed to and taxed by Illinois.   NFC  maintains
that  the Department's interpretation and application of the  law
is  incorrect  and  improper, and that the Department's  intended
result is constitutionally prohibited.  Based on discussions with
outside  counsel, NFC's management is of the opinion that  it  is
more  likely than not that NFC's position will prevail such  that
the  Department's action will not have a material impact on NFC's
earnings and financial position.

<PAGE>
                       PART I (Continued)
                                
                                
Item 4.  Submission of Matters to a Vote of Security Holders

    Intentionally omitted.  See the index page of this Report for
explanation.


                             PART II

<TABLE>
<CAPTION>

                                                               Page
<S>      <C>                                                    <C>
Item 5.  Market for the Registrant's Common Equity and
         Related Stockholder Matters                            29


Item 6.  Selected Financial Data

    Intentionally omitted.  See the index page to this Report for
explanation.

</TABLE>
<PAGE>

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


Financing Volume

     The  Corporation's  serviced  receivables  portfolio,  which
includes  sold receivables, totaled $3.3 billion at  October  31,
1996,  up from $3.2 billion and $2.5 billion at October 31,  1995
and 1994, respectively.

     In  fiscal 1996 customer demand for Class 5 through 8 trucks
declined  approximately 9% compared with 1995  and  was  slightly
higher  than 1994 demand.  In spite of lower customer demand  and
the  continued  highly competitive commercial  financing  market,
fiscal  1996  acquisitions of retail notes  and  leases  of  $1.1
billion, net of unearned finance income, were equal to 1995.  The
Corporation's finance market share of new trucks manufactured  by
Transportation and sold in the United States increased  to  16.3%
in  1996  from  14.4% in 1995.  Acquisitions  in  1995  were  $.2
billion  higher than 1994 due to increased demand offset in  part
by  lower  finance  market share of 14.4% in 1995  compared  with
15.3%  in  1994.   Serviced  retail  notes  and  lease  financing
balances  were  $2.2 billion at October 31, 1996,  compared  with
$1.9  billion  and  $1.6 billion at October 31,  1995  and  1994,
respectively.

     During  fiscal  1996, the Corporation supplied  94%  of  the
wholesale  financing  of  new  trucks  sold  to  Transportation's
dealers,  slightly higher than the 93% in 1995 and 1994.   During
1996,  Transportation dealers generally reduced inventory  levels
in  response to lower customer demand.  As a result, acquisitions
of  wholesale notes decreased $.3 billion, 9%, to $2.7 billion in
1996  after  a  29% increase to $3.0 billion in 1995  from  1994.
Serviced wholesale note balances were $685 million at October 31,
1996,  compared to $854 million and $577 million at  October  31,
1995 and 1994, respectively.

     Owned  finance receivables balances, including  subordinated
interests in retail and wholesale receivables, decreased to  $1.4
billion  at  October 31, 1996, from $1.5 billion at  October  31,
1995 due primarily to lower wholesale financing. Balances in 1995
were $.2 billion higher than 1994 as a result of the higher level
of  wholesale  and  retail financing.  Receivable  sales  were  a
significant source of funding during fiscal 1996 and 1995 and, as
a  result,  sold  retail receivable balances  increased  to  $1.4
billion at October 31, 1996 from $1.2 billion and $1.0 billion at
October  31,  1995 and 1994, respectively.  Sold  wholesale  note
balances were $500 million at October 31, 1996 and 1995 and  $300
million at October 31, 1994.


Results of Operations

      The  Corporation's after tax return on equity was a  record
18.1%  in  1996 compared with 15.0% and 15.1% in 1995  and  1994,
respectively.  Income before taxes in 1996 was $81 million, a 37%
increase  from  $59 million in 1995, primarily  as  a  result  of
higher gains on sales of retail notes,  higher levels

<PAGE>


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


Results of Operations (Continued)

of  wholesale note balances during the first nine months of  1996
and  higher retail and lease balances offset in part by a  higher
loss provision.  Gains on sales of retail note receivables during
1996  were  $20  million on sales of $985 million  compared  with
gains of $5 million on sales of $740 million in 1995.  The higher
gains  on sales resulted from higher margins on retail notes  due
to  declining market interest rates prior to the sale in November
1995.    During  a  declining  interest  rate  environment,   the
Corporation's  acquisition  spreads  improve  as  NFC's  cost  of
borrowing differs from the time when interest rates are quoted to
borrowers and the time when notes are acquired.  In addition, the
effective  interest  rate for each sale  is  based  on  a  market
interest  rate at the time of the sale, which may be  up  to  six
months  after  the Corporation acquired the retail note.   During
fiscal 1995, the opposite impact was experienced by NFC on a sale
in  November 1994 as market interest rates were rising and a loss
was recorded on that sale.

     Income before taxes of $59 million in 1995 increased 6% from
$55 million in 1994 as a result of higher finance receivables  to
support   the  demand  for  Transportation  truck  products   and
improvement  in  the Corporation's borrowing spread  over  market
interest  rates.   This increase was partially  offset  by  lower
gains on sales of retail notes.  Gains on the $740 million retail
notes  sold in 1995 were $5 million compared with $12 million  on
sales of $1,033 million in 1994.

      The  more  significant  elements  of  revenue  and  expense
impacting  net  income  for  these years  are  discussed  in  the
following paragraphs:

      Retail  note and lease financing revenue for 1996  was  $98
million  compared with $73 million and $71 million  in  1995  and
1994,  respectively.  The 1996 improvement over 1995 is primarily
due  to  higher gains on sold notes and higher average  balances.
The increase in 1995 revenues compared with 1994 is due to higher
financing volume offset in part by lower gains on sold notes.

      Wholesale note revenue increased 5% in 1996 to $57  million
as  a  result of higher average outstanding note balances in  the
first  nine  months of the fiscal year offset in  part  by  lower
average yields relating to a lower prime interest rate.  In  1995
revenue  increased  38%  compared  with  1994  as  the  level  of
wholesale  financing was higher to support increased  demand  for
Transportation truck products and higher average  yields  due  to
higher prime interest rates.

      Revenue from accounts decreased in 1996 to $27 million from
$29  million in 1995 as the decline in customer demand  caused  a
lower  level  of  financing activity.  Revenue in  1995  was  32%
higher than 1994 due to higher outstanding balances in support of
the increased demand for Transportation truck products and higher
average yields due to higher prime interest rates.

<PAGE>

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


Results of Operations (Continued)

      Servicing fee income increased to $20 million in 1996  from
$18 million in 1995 and $17 million in 1994 as a result of higher
levels  of  sold  note receivable balances which the  Corporation
continues to service.

      Insurance  premiums  earned by Harco decreased  6%  to  $42
million  in  1996 from $45 million in 1995 and 12% in  1995  from
1994.   The  decreases  in 1996 and 1995  reflect  reductions  in
written  premiums of truck liability lines in response to adverse
loss experience in those lines and to increased competition.

      Borrowing  costs decreased slightly in 1996 to $82  million
from  $84  million in 1995 after a significant increase  in  1995
compared with $70 million in 1994.  During 1996 the Corporation's
weighted average interest rate on all debt declined to 6.5%  from
7.4%  in  1995 primarily due to the maturity of high  fixed  rate
public  debt  during 1995 and 1996 and also due to  lower  market
interest rates.  The favorable rate impact was offset in part  by
higher  debt  balances  to  support  receivable  balances.    The
increase  in  1995 from 1994 was primarily the result  of  higher
debt  balances  to support increased wholesale note  and  account
balances and higher market interest rates, offset in part  by  an
improvement  in  the Corporation's borrowing spread  over  market
interest rates as a result of the 1995 amendment to the revolving
debt  agreement  and the asset-backed commercial  paper  ("ABCP")
program.  The ratio of debt to equity was 4.7:1, 5.2:1 and  4.8:1
at October 31, 1996, 1995, and 1994, respectively.

      Credit  collection  and administrative  expenses  were  $28
million in 1996 and 1995 compared with $26 million in 1994.   The
$2  million increase in 1995 compared with 1994 was due to retail
marketing efforts and incentive programs.

      The  provision for losses on receivables totaled $9 million
in  1996 compared with $3 million in 1995 and $2 million in 1994.
As  the trucking industry softened during 1996, the high level of
new  truck  purchases  in 1995 caused an  over  capacity  in  the
trucking  sector.   This over capacity coupled  with  competitive
freight  rates  and higher fuel costs impacted  NFC's  customers'
abilities  to  meet  obligations  and  has  resulted  in   higher
delinquencies,  repossessions  and  credit  losses.   Notes   and
account write-offs (recoveries), including sold notes totaled  $5
million  in  1996, $(1) million in 1995 and $1 million  in  1994.
The  Corporation's  allowance  for  losses  as  a  percentage  of
serviced  finance receivables was .74%, .62% and .65% at  October
31, 1996, 1995 and 1994, respectively.

      Insurance claims and underwriting expenses decreased to $44
million  in  1996 from $47 million and $54 million  in  1995  and
1994,  respectively.   The  decline resulted  from  decreases  in
losses  incurred in Harco's truck liability insurance  lines  and
lower  commission costs associated with lower volumes of premiums
written through general agents.

<PAGE>

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


Liquidity and Funds Management

     The  Corporation's  operations are substantially  dependent
upon  the production and sale of Transportation's truck products.
Navistar  Financial  has  traditionally  obtained  the  funds  to
provide   financing  to  Transportation's  dealers   and   retail
customers from sales of receivables, commercial paper, short- and
long-term bank borrowings, medium- and long-term debt issues  and
equity  capital.   The current debt ratings of  the  Corporation,
detailed  below, have made bank borrowings and sales  of  finance
receivables   the   most  economical  sources   of   cash.    The
Corporation's  insurance operation generates  its  funds  through
internal operations and has no external borrowings.

     Operations  used $29 million in cash in 1996  as  the  cash
provided  from net income of $49 million was offset by a decrease
in   accounts  payable  reflecting  the  timing  of  payments  to
Transportation.  Investment activities provided  $95  million  in
cash  primarily  due to a $163 million decline in wholesale  note
and  account  balances,  offset in  part  by  higher  retail  and
equipment leasing activity.  During 1996, the purchase of  $1,108
million  retail notes and lease receivables was funded with  $982
million  proceeds from the sale of the receivables and  principal
collections  of  $125 million.  The cash provided from  investing
activities was used to lower debt funding and to pay dividends of
$26  million.  See also the "Statement of Consolidated Cash Flow"
on page 12.

     Over the last three years, operations provided $103 million
in  cash and proceeds from the sale of retail receivables totaled
$2,704   million.   These  amounts  were  used  mainly  to   fund
receivable  acquisitions of $2,747, net of principal  collections
on the receivables, and dividend payments of $61 million.

     Receivable  sales were a significant source of  funding  in
1996  and  1995.   Through the asset-backed  public  market,  the
Corporation  has  been  able  to  fund  fixed  rate  retail  note
receivables  at rates offered to companies with investment  grade
ratings.  During fiscal 1996 and 1995, the Corporation sold  $985
and $740 million, respectively, of retail notes, through Navistar
Financial  Retail  Receivables Corporation ("NFRRC"),  a  wholly-
owned  subsidiary, to owner trusts which in turn sold  notes  and
certificates  to  investors. At October 31, 1996,  the  remaining
shelf  registration  available to NFRRC for  issuance  of  asset-
backed  securities was $2.4 billion.  The Corporation has a  $500
million  revolving  wholesale note trust that  provides  for  the
continuous  sale of eligible wholesale notes on  a  daily  basis.
The trust is funded by securities sold to the public comprised of
three  $100  million  tranches of investor certificates  maturing
serially from 1997 to 1999 and a $200 million tranche of investor
certificates  maturing in 2004.  See Note 5 to  the  Consolidated
Financial Statements for further discussion.

     The  Corporation  has a $925 million bank revolving  credit
facility  and  a  $400  million  asset-backed  commercial   paper
("ABCP")  program supported by a bank liquidity  facility,  which
mature  in March 2001.  See Note 10 to the Consolidated Financial
Statements for further discussion.

<PAGE>

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


Liquidity and Funds Management (Continued)

     In  March  1995,  ratings  on the Corporation's  debt  were
upgraded   by   Moody's  Investors  Service,  Inc.   ("Moody's").
Moody's raised its ratings for the Corporation's debt from Ba3 to
Ba2 for senior debt and from B2 to B1 for subordinated debt.   In
March  1995, Duff & Phelps confirmed its debt ratings of BB+  for
senior  debt  and  BB for subordinated debt.   In  October  1993,
ratings  on the Corporation's debt were reviewed by Standard  and
Poor's  Corporation ("Standard and Poor's").  Standard and Poor's
raised  its ratings for the Corporation's debt from B- to BB  for
senior  debt  and  from  CCC to B+ for  subordinated  debt.   The
Corporation's commercial paper is rated "not prime" by Moody's.

     In  November  1996, the Corporation sold  $487  million  of
retail notes, net of unearned finance income, through NFRRC to an
owner  trust  which  in  turn  sold  notes  and  certificates  to
investors.  A gain of $6.9 million was recognized on the sale.

     The Corporation manages sensitivity to interest rate changes
by   funding  floating  rate  assets  with  floating  rate  debt,
primarily  borrowings under the bank revolving credit  agreement,
and  fixed rate assets with fixed rate debt, equity and  floating
rate  debt.   Management has limited the  amount  of  fixed  rate
assets   funded  with  floating  rate  debt  by  selling   retail
receivables  on  a fixed rate basis and, to a lesser  extent,  by
utilizing derivative financial instruments.  See notes 1  and  14
to  the  Consolidated  Financial  Statements.   Corporate  policy
prohibits the use of derivatives for speculative purposes.

     On  February  1, 1994, the Illinois Department  of  Revenue
("Department")  issued a Notice of Deficiency to the  Corporation
for  approximately $12 million for the fiscal years 1989  throuth
1991.    The   Corporation   maintains  that   the   Department's
interpretation  and  application of  the  law  is  incorrect  and
improper.   Based  on  discussions with  outside  counsel,  NFC's
management is of the opinion that NFC's position will prevail and
the  Department's action will not have a material impact on NFC's
financial  condition.   See Note 8 to the Consolidated  Financial
Statements for further discussion.

Pending Accounting Standards

     In  June  1996,  the Financial Accounting  Standards  Board
issued Statement of Financial Accounting Standards No. 125 ("SFAS
No.  125"), "Accounting for Transfers and Servicing of  Financial
Assets  and Extinguishments of Liabilities" which the Corporation
must  adopt  for  all  applicable  transactions  occurring  after
December  31, 1996.  The Corporation will apply SFAS No.  125  to
securitization  transactions occurring on  or  after  January  1,
1997.  The new standard is not expected to have a material effect
on the Corporation's net income or financial condition.

<PAGE>

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


Business Outlook

     The  demand  for heavy trucks is forecast  to  continue  to
soften during fiscal 1997 and correspondingly NFC's profitability
and wholesale and retail financing activity are anticipated to be
lower.   Competition  will  continue  to  put  pressure  on   the
Corporation's  retail note acquisition activity and  retail  note
margins.

     Management  believes that collections  on  the  outstanding
receivables  portfolio plus cash available from the Corporation's
various  funding sources will permit Navistar Financial  to  meet
the financing requirements of Transportation's dealers and retail
customers through 1997 and beyond.


<PAGE>
<TABLE>
<CAPTION>

                                                             Page
Item 8.  Financial Statements and Supplementary Data

 Navistar Financial Corporation and Subsidiaries:
  <S>                                                           <C>
  Statement of Consolidated Income and Retained Earnings
    for the years ended October 31, 1996, 1995 and 1994         10
  Statement of Consolidated Financial Condition as of
    October 31, 1996 and 1995                                   11
  Statement of Consolidated Cash Flow for the years ended
    October 31, 1996, 1995 and 1994                             12
  Notes to Consolidated Financial Statements                    13
  Supplementary Financial Data                                  34
  Independent Auditors' Report                                  39
</TABLE>
<PAGE>


           Navistar Financial Corporoation and Subsidiaries
                                                                 
  
        Statement of Consolidated Income and Retained Earnings
                          Millions of Dollars
                                                                 
<TABLE>
<CAPTION>         
  For the years ended October 31                  1996    1995    1994
  <S>                                           <C>     <C>     <C>
  Revenues                                                    
   Retail notes and lease financing             $ 97.7  $ 73.3  $ 71.4
   Wholesale notes                                56.6    54.1    39.2
   Accounts                                       26.6    29.2    22.2
   Servicing fee income                           20.5    18.3    17.3
   Insurance premiums earned                      42.0    44.6    51.1
   Marketable securities                           9.4     8.7     9.6
      Total                                      252.8   228.2   210.8
                                                              
  Expenses                                                    
   Cost of borrowing:                                         
      Interest expense (Notes 9 and 10)           73.2    75.1    62.7
      Other                                        8.4     9.1     7.1
      Total                                       81.6    84.2    69.8
   Credit, collection and administrative          28.2    27.9    25.9
   Provision for losses on receivables (Note 7)    9.3     2.6     2.3
    Insurance claims and underwriting             44.4    46.7    54.0
   Other expense, net                              8.8     8.1     3.6
      Total                                      172.3   169.5   155.6
                                                              
  Income Before Taxes                             80.5    58.7    55.2
                                                              
  Taxes on Income (Note 8)                        31.1    22.5    21.2
                                                              
  Net Income                                      49.4    36.2    34.0
                                                              
  Retained Earnings                                           
   Beginning of year                              84.0    56.8    48.4
   Dividends paid                                             
                                                 (26.0)   (9.0)  (25.6)
   End of year (Note 13)                        $107.4  $ 84.0  $ 56.8

</TABLE>

              See Notes to Consolidated Financial Statements.

<PAGE>

            Navistar Financial Corporation and Subsidiaries
                                                             

             Statement of Consolidated Financial Condition
                          Millions of Dollars
                                                             
<TABLE>
<CAPTION>                                                             
As of October 31                                         1996      1995
<S>                                                  <C>        <C>   
ASSETS                                                       
                                                             
Cash and Cash Equivalents                            $    6.7   $    2.9
Marketable Securities (Note 4)                          128.1      131.8
Receivables                                                  
  Finance receivables (Note 5)                        1,205.2    1,381.3
  Allowance for losses (Note 7)                         (11.6)     (10.4)
     Receivables, net                                 1,193.6    1,370.9
                                                             
Amounts Due from Sales of Receivables (Note 5)          264.3      247.8
Equipment on Operating Leases, Net (Note 6)             101.1       39.3
Repossessions                                            13.2        5.8
Reinsurance Receivables                                  21.2       24.8
Other Assets                                             65.6       51.4
                                                             
Total Assets                                         $1,793.8   $1,874.7
                                                             
                                                             
LIABILITIES AND SHAREOWNER'S EQUITY                          
                                                             
Short-Term Debt (Note 9)                             $   99.4   $   50.5
Accounts Payable                                         66.7      138.8
Other Liabilities                                        19.7       24.1
Senior and Subordinated Debt (Note 10)                1,206.4    1,279.8
Dealers' Reserves                                        22.3       21.0
Unpaid Insurance Claims and Unearned Premiums            99.6      103.8
                                                             
Commitments and Contingent Liabilities (Notes 8, 12 & 15)   -          -
                                                             
Shareowner's Equity (Note 13)                                
  Capital stock (Par value $1.00, 1,600,000 shares           
       issued and outstanding) and paid-in capital      171.0      171.0
   Retained earnings                                    107.4       84.0
  Unrealized gains on marketable                             
       securities (Note 4)                                1.3        1.7
     Total                                              279.7      256.7
                                                             
Total Liabilities and Shareowner's Equity            $1,793.8   $1,874.7
</TABLE>

               See Notes to Consolidated Financial Statements.

<PAGE>

                Navistar Financial Corporation and Subsidiaries
                                       
                                       
                      Statement of Consolidated Cash Flow
                              Millions of Dollars
<TABLE>
<CAPTION>                                                                    
For the years ended October 31                         1996       1995       1994
                                                                    
Cash Flow From Operations                                         
  <S>                                              <C>        <C>        <C>  
  Net income                                       $   49.4   $   36.2   $   34.0
    Adjustments to reconcile net income to                         
      cash provided from operations:                                
    Gains on sales of receivables (Note 5)            (20.2)      (5.2)     (11.8)
    Depreciation and amortization                      15.3       11.1        8.7
    Provision for losses on receivables (Note 7)        9.3        2.6        2.3
    Increase (decrease) in accounts payable                        
      to affiliated companies                         (65.0)      73.2       (0.9)
    Other                                             (17.3)      (6.7)     (12.3)
       Total                                          (28.5)     111.2       20.0
                                                                    
Cash Flow From Investing Activities                               
                                                                    
   Proceeds from sold retail notes                    982.1      726.8      994.8
   Purchase of retail notes and lease receivables  (1,107.6)  (1,099.5)    (915.9)
   Principal collections on retail notes and                        
     lease receivables                                125.4      123.4      180.9
   Acquisitions (over)/under cash collections of                    
     wholesale notes and accounts receivable          163.0      (77.1)    (140.0)
   Purchase of marketable securities                  (63.0)     (61.9)     (51.8)
   Proceeds from sales and maturities of                            
     marketable securities                             67.7       67.3       45.1
   Increase in property and equipment                               
     leased to others                                 (72.8)     (18.7)      (5.3)
       Total                                           94.8     (339.7)     107.8
                                                                    
Cash Flow From Financing Activities                               
                                                                    
   Net increase (decrease) in short-term debt          48.9     (368.7)     344.2
   Net increase (decrease) in bank                                 
     revolving credit facility usage                  (56.0)     405.0     (372.0)
   Net increase in asset-backed commercial paper                    
     facility usage                                    88.1      275.8          -
   Principal payments on long-term debt              (117.5)    (100.0)    (180.0)
   Proceeds from issuance of long-term debt               -          -      100.0
   Dividends paid to Transportation                   (26.0)      (9.0)     (25.6)
       Total                                          (62.5)     203.1     (133.4)
                                                                    
Increase/(Decrease) in Cash and Cash Equivalents        3.8      (25.4)      (5.6)
                                                                    
Cash and Cash Equivalents at Beginning of Year          2.9       28.3       33.9
                                                                     
Cash and Cash Equivalents at End of Year           $    6.7   $    2.9   $   28.3
                                                                    
Supplementary disclosure of cash flow information:
   Interest paid                                   $   76.3   $   74.3   $   64.8
   Income taxes paid                               $   32.2   $   14.6   $   22.1

</TABLE>

               See Notes to Consolidated Financial Statements.

<PAGE>
                                
         NAVISTAR FINANCIAL CORPORATION AND SUBSIDIARIES
                                
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           FOR THE THREE YEARS ENDED OCTOBER 31, 1996
                                
                       MILLIONS OF DOLLARS



1. SUMMARY OF ACCOUNTING POLICIES


Principles of Consolidation

     The consolidated financial statements include the accounts
of Navistar Financial Corporation ("NFC") and its wholly-owned
subsidiaries ("Corporation").   All significant intercompany
accounts and transactions have been eliminated.   All of the
Corporation's capital stock is owned by Navistar International
Transportation Corp. ("Transportation"), which is wholly owned by
Navistar International Corporation ("Navistar").

Nature of Operations

     The Corporation's primary business is the retail, wholesale,
and to a lesser extent, lease financing of products sold by
Transportation and its dealers within the United States.  The
Corporation also provides commercial physical damage and
liability insurance coverage to Transportation's dealers and
retail customers and to the general public through the
independent insurance agency system.

Estimates

     The preparation of financial statements in conformity with
generally accepted accounting principles requires  management to
make estimates and assumptions that affect the  reported amounts
of assets and liabilities and disclosure of contingent assets and
liabilities  at  the date  of the financial statements and the
reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.

Revenue on Receivables

     Finance charges on retail notes and  finance  leases are
recognized as income over the terms of the receivables using the
interest method.   Interest from  interest-bearing  notes and
accounts is taken into income on the accrual basis.  Revenue on
operating leases is recognized on a straight-line basis over the
life of the lease.  Recognition  of revenue on receivables and
leases is suspended when management determines the collection of
future income is not probable.  Income recognition is resumed if
collection doubts are removed.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


1. SUMMARY OF ACCOUNTING POLICIES (Continued)

Allowance for Losses on Receivables

     The allowance for losses on receivables  is established
through a charge to the provision for losses.   The allowance is
an estimate of the amount adequate to absorb losses on existing
receivables that may become uncollectible.    The allowance is
maintained at  an amount management  considers  appropriate in
relation to the outstanding receivables portfolio based on such
factors as overall portfolio quality, historical loss experience
and current economic conditions.

     Under various agreements, Transportation and its dealers may
be liable for a portion of customer losses or may be required to
repurchase the repossessed collateral at the receivable principal
value.  The Corporation's  losses  are  net  of  these benefits.
Receivables are  charged off to the allowance for losses as soon
as the receivable is determined to be uncollectible.

Receivable Sales

     The Corporation securitizes and sells receivables to public
and private  investors with limited  recourse.  The Corporation
continues to service the receivables, for which a servicing fee
is received.  Servicing fees  are earned on a level yield basis
over the terms of the related sold receivables and  are included
in servicing fee income.   In  a  subordinated  capacity, the
Corporation   retains  excess servicing cash  flows, a limited
interest in the principal balances of  the sold receivables and
certain cash deposits provided  as   credit  enhancements for
investors.  Gains or losses on sales of receivables are credited
or charged to financing revenue in the period in which the sales
occur.

Insurance Operations

     Insurance premiums are  earned  on a pro rata basis over the
terms of the policies.  Commission costs and premium taxes incurred
in acquiring business are deferred and amortized on the same basis
as such premiums are  earned.   The liability for unpaid insurance
claims includes provisions for  reported claims and an estimate of
unreported claims based on past experience.  Such provisions include
an estimate of loss adjustment expense.  The estimated liability for
unpaid insurance claims is regularly reviewed and updated.  Any
change in such estimate is reflected in current operations.

     The  Corporation's  wholly-owned  insurance  subsidiary, Harco
National Insurance Company ("Harco"), limits its exposure on any single
loss occurrence by ceding reinsurance to other insurance enterprises.  
Reinsurance  receivables including amounts related to unpaid insurance
claims and prepaid reinsurance  premiums are reported as assets in the
Statement of Consolidated Financial Condition.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


1. SUMMARY OF ACCOUNTING POLICIES (Continued)


Income Taxes

     Navistar and its subsidiaries file a consolidated Federal income
tax return which includes Transportation and the Corporation.  Federal
income taxes for the Corporation are computed on a separate consolidated
return basis and are payable to Transportation.

Cash and Cash Equivalents

     Cash and cash equivalents include money market funds and
marketable securities with original maturities of three months or
less, except for such securities held by the insurance operations
which are included in marketable securities.

Marketable Securities

     Marketable securities are classified as available-for-sale
and are reported at fair value.


Derivative Financial Instruments

     The Corporation uses derivatives to reduce its exposure to
interest rate volatility.  All derivative financial instruments
are held for purposes other than trading, and the Corporation's
policy prohibits the use of derivatives for speculative purposes.
Gains or losses related  to   hedges of  anticipated  sales  of
receivables are deferred and are recognized in income when the
receivables are sold.

Pending Accounting Standards

     In  June 1996,  the  Financial  Accounting Standards Board
issued  Statement   of   Financial Accounting Standards No. 125,
("SFAS  No.  125")  "Accounting  for  Transfers and Servicing of
Financial  Assets and  Extinguishments  of Liabilities" which the
Corporation must adopt for all  applicable transactions occurring
after December 31, 1996.  The Corporation will apply SFAS No. 125
to securitization transactions  occurring  on or after January 1,
1997.  The new standard is not expected to have a material effect
on the Corporation's net income or financial condition.

Reclassification

     Certain amounts for prior years have been reclassified to conform
with the  presentation used in the 1996 financial statements.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS

2. TRANSACTIONS WITH AFFILIATED COMPANIES

Wholesale Notes, Wholesale Accounts and Retail Accounts

     In accordance  with  the agreements between the Corporation
and  Transportation  relating  to financing of  wholesale  notes,
wholesale accounts and retail accounts, the Corporation receives
interest income from Transportation at agreed upon interest rates
applied to the average outstanding balances less interest amounts
paid by dealers on wholesale notes and wholesale accounts.

     The Corporation purchases wholesale notes and  accounts of
dealers  from Transportation  at the  principal  amount  of the
receivables.   An  acquisition  fee applicable to  purchases of
wholesale  notes  secured  by  new   equipment  is  charged  to
Transportation.   The  retail  accounts   are   accounts  of
Transportation customers.  Revenue collected from Transportation
was $49.8 in 1996, $55.7 in 1995 and $50.7 in 1994.

Retail Notes and Lease Financing

     In accordance with agreements between  the Corporation  and
Transportation, Transportation may be liable for  certain losses
on the finance receivables and may be required to repurchase the
repossessed collateral at the receivable principal value.  Losses
recorded by Transportation were $9.5 in 1996 and $.6 in 1995  and
1994.

Support Agreements

     Under provisions of certain public and private  financing
arrangements, agreements with Transportation and Navistar provide
that  the  Corporation's  consolidated  income  before  interest
expense and income taxes will be maintained at not less than 125%
of its consolidated interest expense.  Since 1984, no maintenance
payments have been required under these agreements.

Administrative Expenses

     The  Corporation  pays  a  fee  to Transportation for  data
processing and other administrative services based on the actual
cost of services performed.  The amount of the fee was $2.4   in
1996, $2.4 in 1995 and $2.5 in 1994.

Short-Term Debt

     The Corporation had daily average short-term borrowings from
Transportation of $85 in 1996 and $93 in 1995  on  which interest
accrued at  the  Corporation's  incremental  short-term borrowing
rate.  These borrowings, including $5 and  $6 of interest expense
in 1996 and 1995, respectively,  were repaid  during  each of the
fiscal years.

Accounts Payable

     Accounts  payable  include $24.5  and   $89.5  payable  to
Transportation at October 31, 1996 and 1995, respectively.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS
                                

3. INDUSTRY SEGMENTS

Information by industry segment is summarized as follows:

<TABLE>
<CAPTION>
                                            1996       1995       1994
<S>                                     <C>        <C>        <C>      
Revenues:                                                  
 Finance operations                     $  201.6   $  175.1   $  150.6
 Insurance operations                       51.2       53.1       60.2
   Total revenue                        $  252.8   $  228.2   $  210.8
                                                           
Income before taxes:                                       
 Finance operations                     $   74.2   $   53.1   $   49.9
 Insurance operations                        6.3        5.6        5.3
     Total income before taxes          $   80.5   $   58.7   $   55.2
                                                           
Assets at end of year:                                     
 Finance operations                     $1,626.9   $1,701.9   $1,354.1
 Insurance operations                      166.9      172.8      180.7
   Total assets at end of year          $1,793.8   $1,874.7   $1,534.8
</TABLE>

4. MARKETABLE SECURITIES

     The  fair value of marketable securities is based on quoted
market  prices,  when  available.   If  a  quoted  price  is  not
available, fair value is estimated using quoted market prices for
similar  financial instruments.  The difference between amortized
cost  and  fair value, net of deferred income taxes, is reflected
as  a  separate  component of shareowner's equity.   Shareowner's
equity was increased by net unrealized holding gains of $1.3  and
$1.7  as  of  October  31,  1996  and  1995,  respectively.   The
following  table  sets  forth, by type of  security  issuer,  the
amortized  cost and estimated market values at October  31,  1996
and 1995:
<TABLE>
<CAPTION>
                                 Amortized    Gross Realized      Fair
                                    Cost     Gains     Losses     Value
<S>                               <C>       <C>        <C>      <C>        
U.S. government and                                         
 agency securities                $  41.7   $   .3     $   .5   $  41.5
Corporate debt securities            29.1       .1         .4      28.8
Mortgage- and                                               
 asset-backed securities             42.4       .2         .4      42.2
Foreign governments                   1.5        -          -       1.5
   Total debt securities          $ 114.7   $   .6     $  1.3   $ 114.0
                                                            
Equity securities                    11.3      3.5         .7      14.1
   Total                          $ 126.0   $  4.1     $  2.0   $ 128.1
</TABLE>
<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS
                                

4. MARKETABLE SECURITIES (Continued)

<TABLE>
<CAPTION>
                             Amortized    Gross Unrealized     Fair
October 31, 1995               Cost       Gains     Losses     Value
<S>                           <C>       <C>        <C>       <C>
U.S. government and
 agency securities            $  52.8   $   1.2    $    .1   $  53.9
Corporate debt securities        32.0        .2         .2      32.0
Mortgage- and
 asset-backed securities         32.7        .5         .1      33.1
Foreign governments               1.7         -          -        .7
   Total debt securities      $ 119.2   $   1.9    $    .4   $ 120.7

Equity securities                10.0       1.7         .6      11.1
   Total                      $ 129.2   $   3.6    $   1.0   $ 131.8
</TABLE>

      Contractual  maturities of marketable  debt  securities  at
October 31, 1996, are as follows:

<TABLE>
<CAPTION>
                                                Amortized     Fair
                                                   Cost       Value
<S>                                             <C>         <C>
Due in one year or less                         $  16.1     $  16.0
Due after one year through five years              31.2        31.5
Due after five years through ten years             18.9        18.5
Due after ten years                                 6.1         5.8
                                                   72.3        71.8
Mortgage- and asset-backed securities              42.4        42.2
 Total (Excludes Stocks)                        $ 114.7     $ 114.0
</TABLE>

     Actual maturities may differ from the contractual maturities
because of prepayments by the issuers.

      Proceeds  from sales or maturities of marketable securities
available for sale were $67.7 during 1996 and $67.3 during  1995.
Gross gains of $1.8 and $.8 and gross losses of $.5 and $.6  were
realized on those sales in 1996 and 1995, respectively.

     All marketable securities at October 31, 1996 and 1995, were
held  by  Harco, of which $16.7 and $23.2, respectively, were  on
deposit  with various state departments of insurance or otherwise
restricted as to use.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS
                                


5. FINANCE RECEIVABLES

     Finance receivable balances, net of unearned finance income,
at October 31 are summarized as follows:

<TABLE>
<CAPTION>
                                                     1996       1995
<S>                                              <C>        <C>  
Retail notes and lease financing                 $  733.3   $  747.2
                                                        
Wholesale notes                                     100.5      268.2
                                                        
Accounts:                                               
  Retail                                            314.7      316.7
  Wholesale                                          56.7       49.2
     Total                                          371.4      365.9
       Total finance receivables                 $1,205.2   $1,381.3
</TABLE>

     Contractual  maturities  of finance  receivables  including
unearned  finance income at October 31, 1996, are  summarized  as
follows:

<TABLE>
<CAPTION>
                                      Retail    Wholesale    Accounts
<S>                                   <C>          <C>        <C>
Due in:
 1997                                 $230.7       $ 69.5     $371.4
 1998                                  211.6         31.0          -
 1999                                  186.4            -          -
 2000                                  142.3            -          -
 2001                                   75.5            -          -
Due after 2001                          13.8            -          -
   Gross finance receivables           860.3        100.5      371.4
Unearned finance income                127.0            -          -
   Total finance receivables          $733.3       $100.5     $371.4
</TABLE>

      The  actual cash collections from finance receivables  will
vary   from   the  contractual  cash  flows  because  of   sales,
prepayments,   extensions   and   renewals.    The    contractual
maturities,  therefore, should not be regarded as a  forecast  of
future collections.

     The Corporation's primary business is to provide wholesale,
retail  and  lease  financing for new and  used  trucks  sold  by
Transportation and Transportation's dealers, and as a result  the
Corporation's    receivables   and   leases   have    significant
concentration  in the trucking industry.  On a geographic  basis,
there  is not a disproportionate concentration of credit risk  in
any  area  of  the  United  States.  The Corporation  retains  as
collateral  a security interest in the equipment associated  with
wholesale notes, retail notes and leases other than accounts.

<PAGE>


           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS
                                

5. FINANCE RECEIVABLES (Continued)

     The  Corporation sells finance receivables  to  public  and
private investors with limited recourse provisions.  Outstanding
sold receivable net balances at October 31 are as follows:

<TABLE>
<CAPTION>
                                                 1996        1995
<S>                                          <C>         <C>  
Retail notes                                 $1,366.4    $1,173.2
Wholesale notes                                 500.0       500.0
  Total                                      $1,866.4    $1,673.2
</TABLE>

     Gains or losses from the sales of receivables are recognized
in  the  period  in  which such sales occur.  The  allowance  for
credit  losses  is  adequately provided prior to  the  receivable
sales; therefore, gains from receivable sales are not reduced for
expected  credit  losses.  Included in "Retail  notes  and  lease
financing"  revenue are gains totaling $20.2, $5.2 and  $11.8  on
retail  note  receivable sales of $985, $740 and $1,033  for  the
fiscal years ended October 31, 1996, 1995 and 1994, respectively.
Gains  on  sales of wholesale receivables are not material  as  a
result of their short maturities.

     The Corporation has two wholly-owned subsidiaries, Navistar
Financial  Retail Receivables Corporation ("NFRRC") and  Navistar
Financial  Securities Corporation ("NFSC"), which have a  limited
purpose   of   purchasing   retail  and  wholesale   receivables,
respectively, and transferring an undivided ownership interest in
such  notes to investors in exchange for pass-through  notes  and
certificates.   These subsidiaries have limited recourse  on  the
sold  receivables and their assets are available to  satisfy  the
claims of their creditors prior to such assets becoming available
to  the Corporation or affiliated companies.  During fiscal 1996,
in  two  separate sales, the Corporation sold a total of $985  of
retail  notes, net of unearned finance income, through  NFRRC  to
two  individual owner trusts.  The owner trusts,  in  turn,  sold
$946 of notes and $39 of certificates to investors.  The proceeds
of  $934, net of underwriting fees and credit enhancements,  were
used by the Corporation for general working capital purposes.  At
October  31, 1996, the remaining shelf registration available  to
NFRRC for issuance of asset-backed securities was $2.4 billion.

     NFSC has in place a $500 revolving wholesale note trust that
provides for the continuous sale of eligible wholesale notes on a
daily  basis.   The  issuance  of  a  $200  tranche  of  investor
certificates  during  fiscal  1995  increased  NFSC's   revolving
wholesale  note trust to $500.  The trust is comprised  of  three
$100  tranches  of investor certificates maturing  serially  from
1997 to 1999 and a $200 tranche of investor certificates maturing
in 2004.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS
                                


5. FINANCE RECEIVABLES (Continued)

     The Corporation's retained interest in sold receivables and
other related  amounts are generally restricted and  subject  to
limited recourse provisions.  Holdback reserves were established
pursuant to  the limited recourse provisions of the retail  note
sales  to private  investors.   The  retail   securitized  sales
structure requires the Corporation to maintain cash reserves with
the  trusts as  credit enhancement for public sales.   The  cash
reserves are held by the trusts and restricted for  use  by  the
securitized sales agreements.

     The  following is a summary of amounts included in "Amounts
Due from Sales of Receivables" as of October 31:

<TABLE>
<CAPTION>
                                                   1996      1995
<S>                                              <C>       <C>   
Cash held and invested by trusts                 $ 85.2    $ 66.8
Subordinated retained interests in wholesale       85.4      86.3
receivables
Subordinated retained interests in retail          12.5      12.2
receivables
Holdback reserves                                  31.7      43.7
Excess servicing fee and other                     61.9      48.0
Allowance for credit losses                             
                                                  (12.4)     (9.2)
  Total                                          $264.3    $247.8
</TABLE>

6. INVESTMENT IN OPERATING LEASES

     Operating leases at year-end were as follows:

<TABLE>
<CAPTION>
                                                   1996      1995
<S>                                              <C>       <C>
Investment in operating leases                          
Vehicles and other equipment, at cost            $116.4    $ 49.0
Less:  Accumulated depreciation                         
                                                  (15.3)     (9.7)
Net investment in operating leases               $101.1    $ 39.3
</TABLE>

     Future  minimum rentals on operating leases are as follows:
1997,  $24.7;  1998,  $22.2; 1999, $16.9; 2000,  $11.1  and  $5.3
thereafter.   Each of these assets is depreciated on a  straight-
line  basis over the term of the lease in an amount necessary  to
reduce the leased vehicle to its estimated residual value at  the
end of the lease term.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


7. ALLOWANCE FOR LOSSES

      The  allowance for losses on receivables is  summarized  as
follows:

<TABLE>
<CAPTION>
                                                    1996     1995     1994
<S>                                                <C>      <C>      <C>
Total allowance for losses at beginning of year    $19.6    $16.2    $14.8
Provision for losses                                 9.3      2.6      2.3
Net (losses) recoveries (charged)                        
  credited to allowance                             (4.9)      .8      (.9)
    Total allowance for losses at end of year      $24.0    $19.6    $16.2
                                                         
                                                         
Allowance pertaining to:                                 
  Owned notes                                      $11.6    $10.4    $ 8.2
  Sold notes                                        12.4      9.2      8.0
     Total                                         $24.0    $19.6    $16.2
</TABLE>

8. TAXES ON INCOME

     Taxes on income are summarized as follows:
<TABLE>
<CAPTION>
                                                    1996     1995     1994
<S>                                                <C>      <C>      <C>
Current:                                                 
  Federal                                          $26.4    $18.9    $15.1
  State and local                                    4.4      3.1      3.0
     Total current                                  30.8     22.0     18.1
                                                         
Deferred (primarily Federal)                          .3       .5      3.1
     Total                                         $31.1    $22.5    $21.2
</TABLE>

     The  effective tax rate of 38% differs from  the  statutory
United States Federal tax rate of 35% primarily because of  state
and  local income taxes.  Deferred tax assets and liabilities  at
October 31, comprised the following:

<TABLE>
<CAPTION>
                                                             1996     1995
<S>                                                          <C>      <C>
Deferred tax assets:                                            
  Other postretirement benefits                              $2.9     $2.8
                                                         
Deferred tax liabilities:                                
  Depreciation and other                                      6.9      6.4
  Unrealized gains on marketable securities                    .8      1.0
     Total deferred tax liabilities                           7.7      7.4
     Net deferred tax liabilities                            $4.8     $4.6
</TABLE>
<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS

8.TAXES ON INCOME (Continued)

     During 1992, auditors of the Illinois Department of Revenue
("Department")  began an income tax audit of NFC for  the  fiscal
years  ended  October 31, 1989, 1990 and 1991.   On  February  1,
1994,  the  Department issued a Notice of Deficiency to  NFC  for
approximately  $11.9  million.   The  Department  has  taken  the
position  that  nearly 100% of NFC's income  during  these  years
should  be  attributed to and taxed by Illinois.   NFC  maintains
that  the Department's interpretation and application of the  law
is  incorrect  and  improper, and that the Department's  intended
result is constitutionally prohibited.  Based on discussions with
outside  counsel, NFC's management is of the opinion that  it  is
more  likely than not that NFC's position will prevail such  that
the  Department's action will not have a material impact on NFC's
earnings and financial position.


9. SHORT-TERM DEBT

     Commercial paper is issued by the Corporation with  varying
terms.   The  Corporation  also has  short-term  borrowings  with
various  banks  on  a  non- committed basis.   Compensating  cash
balances  and  commitment  fees  are  not  required  under  these
agreements.   Short-Term  Debt  outstanding  at  October  31  was
comprised  only  of commercial paper.  There were  no  short-term
borrowings outstanding.

     Information regarding short-term debt is as follows:

<TABLE>
<CAPTION>
                                              1996     1995     1994
<S>                                         <C>      <C>      <C>   
Aggregate obligations outstanding:                       
  Daily average                             $ 68.2   $ 37.8   $ 11.7
  Maximum month-end balance                  117.8     81.1    419.2
                                                         
Weighted average interest rate:                          
  On average daily borrowing                   6.0%     6.4%     5.4%
  At October 31                                5.9%     6.3%     5.6%
</TABLE>

     Unused  commitments under the Corporation's bank  revolving
credit facility and bank liquidity facility supporting the asset-
backed   commercial  paper  program  are  used  as   backup   for
outstanding  short-term borrowings.  See  also  Note  10  to  the
Consolidated Financial Statements.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


10. SENIOR AND SUBORDINATED DEBT

     Senior and Subordinated Debt outstanding at October 31 is
summarized as follows:
<TABLE>
<CAPTION>
                                                  1996       1995
<S>                                           <C>         <C>   
Bank revolving credit, at variable rates,              
  due March 2001                              $  704.0    $  760.0
                                                       
Funding under asset-backed commercial                  
   paper program, at variable rates,                   
   due March 2001                                402.4       302.3
                                                       
Senior term debt:                                      
  Notes, medium-term, 9.50%, due 1996                -       117.5
                                                       
Subordinated term debt:                                
  Senior Notes, 8 7/8%, due November 1998        100.0       100.0
       Total senior and subordinated debt     $1,206.4    $1,279.8
</TABLE>

     The weighted average interest rate on total debt, including
short-term   debt  and  the  effect  of  discounts  and   related
amortization,  was 6.5%, 7.4% and 7.1% in 1996,  1995  and  1994,
respectively.   The  aggregate  annual  maturities  and  required
payments  of  debt  are  as  follows:  1999,  $100.0;  and  2001,
$1,106.4.

     Effective  March  29,  1996, the  Corporation  amended  and
restated its $900 million bank revolving credit facility and  its
$300  million  asset-backed  commercial  paper  ("ABCP")  program
supported  by  a bank liquidity facility, extending the  maturity
date of each facility to March 2001.  In addition, the commitment
of  the  bank  revolving credit facility  was  expanded  to  $925
million,  the ABCP facility was increased to $400 million  and  a
new  pricing  and fee structure was established.   The  available
funding under the ABCP program is $414 million which is comprised
of  the $400 million liquidity facility plus $14 million of trust
certificates issued in connection with the formation of the  ABCP
Trust.

     Under  the  terms  of the ABCP program, a  special  purpose
wholly-owned  subsidiary  of NFC purchases  eligible  receivables
from  NFC.  All assets of the subsidiary are pledged to  a  Trust
that funds the receivables with A1/P1 rated commercial paper.  In
addition, the assets may be sold to the Trust.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


10. SENIOR AND SUBORDINATED DEBT (Continued)

     Available  funding  under the amended and  restated  credit
facility  and  the ABCP program was $233, of which  $99  provided
funding backup for the outstanding short-term debt at October 31,
1996.   The  remaining $134 when combined with unrestricted  cash
and  cash  equivalents made $141 available to  fund  the  general
business purposes of the Corporation at October 31, 1996.   Under
the  terms  of the revolving credit facility, the Corporation  is
required to maintain tangible net worth at a minimum of $175  and
a  debt  to tangible net worth ratio of no greater than 7  to  1.
Consistent  with  the  previous revolving credit  agreement,  the
amended agreement grants security interests in substantially  all
of  the  Corporation's  assets to the Corporation's  debtholders.
Compensating  cash balances are not required under  the  restated
revolving  credit  facility.  Facility fees  are  paid  quarterly
regardless of usage.


11. RETIREMENT BENEFITS

     The   Corporation  provides  postretirement  benefits   to
substantially all  of its employees.  Expenses  associated  with
postretirement benefits include pension expense  for  employees,
retirees and surviving spouses, and postretirement  health  care
and life insurance  expense for employees, retirees,  surviving
spouses and dependents.

Pension Benefits

     Generally  pension  benefits  are  non-contributory   with
benefits   related  to  an  employee's  length  of  service   and
compensation  rate.  Plan  assets are  primarily  invested  in  a
dedicated portfolio of long-term fixed income securities with the
remainder invested in high quality equity securities.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


11. RETIREMENT BENEFITS (Continued)

Pension Expense

     Net pension cost includes the following:
<TABLE>
<CAPTION>

                                               1996      1995    1994
   <S>                                        <C>       <C>     <C> 
   Service cost for benefits earned during                     
    the period                                $  .7     $  .5   $ 1.0
   Interest cost on projected benefit                          
    obligation                                  2.9       2.8     2.7
   Return on assets     - actual (gain) loss   (3.2)     (9.1)    3.3
                 - deferred gain (loss)         (.4)      5.8    (6.8)
   Net amortization costs and other costs.       .1         -      .1
       Net pension cost                       $  .1     $   -   $  .3
</TABLE>

Pension Assets and Liabilities

     The plans' funded status and reconciliation to the Statement
of  Consolidated  Financial Condition as of October  31  were  as
follows:

<TABLE>
<CAPTION>
                                 Plan in Which            Plan in Which
                                 Assets Exceed        Accumulated Benefits
                              Accumulated Benefits        Exceed Assets
                                 1996       1995          1996       1995
<S>                            <C>       <C>           <C>        <C>     
Actuarial present value of:                                
  Vested benefits              $(31.5)   $ (31.8)      $  (2.0)   $  (2.2)
  Non-vested benefits            (4.0)      (4.0)          (.1)       (.1)
     Accumulated benefit                                    
       obligation               (35.5)     (35.8)         (2.1)      (2.3)
    Effect of projected future
       compensation levels        (.9)         -             -       (1.0)
         Total projected benefit
           obligation           (36.5)     (36.7)          (2.1)     (2.3)
Plan assets at fair value        42.7       41.5              -         -
   Funded status at October 31    6.2        4.8           (2.1)     (2.3)
Unrecognized net losses (gains)  (5.5)      (4.2)            .4        .6

Unrecognized plan amendments       .5         .5              -         -
Unrecognized net obligation                                
         as of transition date     .1         .1              -         -
     Net asset (liability)    $   1.3    $   1.2        $  (1.7)  $  (1.7)
</TABLE>
<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


11. RETIREMENT BENEFITS (Continued)

     The  weighted average rate assumptions used in determining the 
projected benefit obligation and pension expense were:

<TABLE>
<CAPTION>
                                                    1996     1995     1994
<S>                                                 <C>      <C>      <C>
Discount rate used to determine the present value   7.9%     7.5%     9.2%
  of the projected benefit obligations
Expected long-term rate of return on plan assets    8.9%     9.9%     9.0%
Expected rate of increase in future                        
  compensation levels                               3.5%     3.5%     3.5%
</TABLE>                                                           
                                                           
Other Postretirement Benefits                              
                                                           

     The components of expense for other postretirement benefits that
are included in the Statement  of  Consolidated  Income  and Retained
Earnings include the following:

<TABLE>
<CAPTION>                                                           
                                                   1996     1995     1994
<S>                                               <C>      <C>      <C>
Service cost for benefits earned during the year  $  .4    $  .3    $  .2
Interest cost on the accumulated benefit                   
  obligation                                         .8       .8       .7
Expected return on assets - actual (gain) loss       .8     (1.5)     (.2)
                          - deferred gain (loss)   (1.3)     1.2        -
Total cost of other postretirement benefits       $  .7    $  .8    $  .7
</TABLE>

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


11. RETIREMENT BENEFITS (Continued)

     The funded status of other postretirement benefits as of October 31,
1996 and 1995, were as follows:

<TABLE>
<CAPTION>
                                                    1996     1995
<S>                                               <C>       <C>    
Accumulated other postretirement benefit                  
obligation (APBO):
Retirees and their dependents                     $(4.9)    $(4.9)
Active employees eligible to retire                (2.9)     (2.4)
Other active participants                          (3.4)     (3.3)
                                                          
Total APBO                                        (11.2)    (10.6)
Plan assets at fair value                           3.9       4.5
                                                          
APBO in excess of plan assets                      (7.3)     (6.1)
Unrecognized net loss                               1.5        .4
                                                          
Net liability                                     $(5.8)    $(5.7)
</TABLE>

     The expected return on plan assets was 10.5% for 1996,  10%
for 1995 and 9% for 1994.  The weighted average of discount rates
used   to   determine  the  accumulated  postretirement   benefit
obligation  was  8.1%  and 7.7% at October  31,  1996  and  1995,
respectively.  For 1997, the weighted average rate of increase in
the  per capita cost of covered health care benefits is projected
to  be  8.1%.  The rate is projected to decrease to 5.0%  in  the
year 2004 and remain at that level each year thereafter.  If  the
cost  trend  rate  assumptions were increased by  one  percentage
point  for  each  year,  the accumulated  postretirement  benefit
obligation   would  increase  by  approximately  $1.2   and   the
associated  expense  recognized for the year  ended  October  31,
1996, would increase by an estimated $.1.
                                

12. LEASES

     The  Corporation is obligated under noncancelable operating
leases  for  the majority of its office facilities and equipment.
These  leases  are generally renewable and provide that  property
taxes  and  maintenance costs are to be paid by the  lessee.   At
October   31,  1996,  future  minimum  lease  commitments   under
noncancelable operating leases with remaining terms in excess  of
one year are as follows:
<TABLE>
          <S>                                        <C>
          Year Ended October 31,
          1997                                       $1.7
          1998                                        1.7
          1999                                        1.6
          2000                                        1.3
          2001                                         .3
          Thereafter                                    -
            Total                                    $6.6
</TABLE>                                
<PAGE>                                
                                
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


13. SHAREOWNER'S EQUITY

     The  number  of authorized shares of capital  stock  as  of
October  31,  1996  and 1995, was 2,000,000  of  which  1,600,000
shares  were  issued  and outstanding.  All  of  the  issued  and
outstanding  capital  stock is owned  by  Transportation  and  no
shares  are reserved for officers and employees, or for  options,
warrants, conversions and other rights.


14. FINANCIAL INSTRUMENTS

Fair Value of Financial Instruments

     The  carrying  amounts and estimated  fair  values  of  the
Corporation's financial instruments were as follows:

<TABLE>
<CAPTION>
                                            1996                  1995
                                    Carrying       Fair   Carrying       Fair
                                     Amount       Value    Amount       Value
<S>                                 <C>        <C>        <C>        <C>
Financial assets:                                        
  Finance receivables:                                   
     Retail notes                   $  662.5   $  672.1   $  680.8   $  707.2
     Wholesale notes                   100.5      100.5      268.2      268.2
     Accounts                          371.4      371.4      365.9      365.9
 Amounts due from sales of                               
     receivables                       264.3      258.1      247.8      234.6
                                                         
Financial liabilities:                                   
    Senior  and  subordinated debt  $1,206.4   $1,207.4   $1,279.8   $1,282.9
</TABLE>
<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


14. FINANCIAL INSTRUMENTS (Continued)

     The methods and assumptions used to estimate the fair value
of each class of financial instruments are summarized as follows:

 Cash and Cash Equivalents

 The  carrying amount approximates fair value as a result of  the
 short maturity of these instruments.
 
 Marketable Securities
 
 Fair  value is estimated based on quoted market price.  The cost
 and fair value of marketable securities is disclosed in Note 4.
 
 Finance Receivables
 
 The   fair   value  of  truck  retail  notes  is  estimated   by
 discounting  the  future cash flows using an estimated  discount
 rate  reflecting  current rates paid to  purchasers  of  similar
 types  of  receivables with similar credit,  interest  rate  and
 prepayment  risks.  For other retail notes, primarily  variable-
 rate notes that reprice frequently, and for wholesale notes  and
 retail  and wholesale accounts, the carrying amounts approximate
 fair  value  as  a  result  of the  short  term  nature  of  the
 receivables.
 
 Amounts Due from Sales of Receivables
 
 The  fair  values  of  excess servicing  cash  flows  and  other
 subordinated   amounts   due   the  Corporation   arising   from
 receivable   sale  transactions  were  derived  by   discounting
 expected  cash  flows at estimated current  market  rates.   The
 fair value of cash deposits approximates their carrying value.
 
 Senior and Subordinated Debt
 
 For  variable-rate  borrowings under the bank  revolving  credit
 agreement   that   reprice  frequently,  the   carrying   amount
 approximates  fair  value.   The  fair  values  of   notes   and
 debentures  are  estimated based on quoted market  prices  where
 available  and, where not available, on quoted market prices  of
 debt with similar characteristics.

<PAGE>
                                
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS
                                
                                
14. FINANCIAL INSTRUMENTS (Continued)

Derivative Financial Instruments

     The  Corporation  manages its exposure to  fluctuations  in
interest rate changes by limiting the amount of fixed rate assets
funded  with  variable  rate debt by selling  fixed  rate  retail
receivables  on  a fixed rate basis and, to a lesser  extent,  by
utilizing  derivative  financial instruments.   These  derivative
financial  instruments may include interest rate swaps,  interest
rate  caps  and forward interest rate contracts.  The Corporation
manages  exposure  to counterparty credit risk by  entering  into
derivative    financial   instruments   with   major    financial
institutions  that  can be expected to fully  perform  under  the
terms  of such agreements.  Notional amounts are used to  measure
the  volume  of  derivative  financial  instruments  and  do  not
represent exposure to credit loss.

     The Corporation enters into forward interest rate contracts
to  manage its exposure to fluctuations in funding costs from the
anticipated  securitization  and  sale  of  retail  notes.    The
Corporation  locks  into  an interest rate  by  entering  into  a
forward  contract  on  a  U.S.  Treasury  security   whose  terms
approximate  those  used to determine the selling  price  of  the
anticipated  sale of receivables.  Gains or losses incurred  with
the  closing  of these agreements are included as a component  of
the gain or loss on sale of receivables.

     During August through October 1996, the Corporation entered
into  $400 of forward interest rate lock agreements on a Treasury
maturing in 1998 related to the anticipated November 1996 sale of
retail  receivables.  See also Note 16. These  hedge  agreements,
which  were closed in conjunction with the pricing of  the  sale,
resulted  in a $1.9 loss which was deferred at October 31,  1996,
and included in the gain on the sale of receivables recognized in
November 1996.

     The  Corporation's  wholly-owned insurance  subsidiary  has
investments  in Collateralized Mortgage Obligations ("CMO's")  of
$42 which are included in the Corporation's marketable securities
at October 31, 1996.  These securities have characteristics which
reduce the Corporation's exposure to prepayment risk.

<PAGE>
                                
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


15. LEGAL PROCEEDINGS

     The Corporation and its subsidiaries are subject to various
other claims arising in the ordinary course of business, and  are
parties  to  various legal proceedings which constitute  ordinary
routine  litigation incidental to the business of the Corporation
and  its  subsidiaries.   In  the opinion  of  the  Corporation's
management,  none of these proceedings or claims are material  to
the business or the financial condition of the Corporation.


16. SUBSEQUENT EVENT

     In November 1996, the Corporation sold $487 of retail notes,
net  of unearned finance income, through NFRRC to an owner  trust
which, in turn, sold notes and certificates to investors.  A gain
of $6.9 was recognized on the sale.

<PAGE>

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                       MILLIONS OF DOLLARS


17. QUARTERLY FINANCIAL INFORMATION  (unaudited)

<TABLE>
<CAPTION>
                                               1996
                           1st        2nd         3rd        4th     Fiscal
                         Quarter    Quarter     Quarter    Quarter    Year
<S>                        <C>        <C>         <C>        <C>     <C>
Revenues                   $68.7      $60.7       $67.0      $56.4   $252.8
Interest expense            17.1       19.7        18.8       17.6     73.2
Provision for losses
  on receivables             1.1        1.6         1.7        4.9      9.3
Net income                  16.6        8.7        15.6        8.5     49.4
</TABLE>
<TABLE>
<CAPTION>

                                               1995
                           1st        2nd         3rd        4th      Fiscal
                         Quarter    Quarter     Quarter    Quarter     Year
<S>                        <C>        <C>         <C>        <C>      <C>
Revenues                   $50.9      $56.5       $64.1      $56.7    $228.2
Interest expense            17.1       20.4        19.1       18.5      75.1
Provision for losses
  on receivables              .1         .5          .4        1.6       2.6
Net income                   6.3        7.5        13.3        9.1      36.2
</TABLE>
<PAGE>

                    SUPPLEMENTARY FINANCIAL DATA


           Five Year Summary of Financial and Operating Data
                                   
                      Dollar amounts in millions

<TABLE>
<CAPTION>                                                                                         
                                       1996      1995      1994      1993      1992
<S>                                <C>       <C>       <C>       <C>       <C>     
Revenues and net income retained
  Revenues                         $  252.8  $  228.2  $  210.8  $  231.9  $  228.3
  Provision for losses on                                       
     receivables                        9.3       2.6       2.3       1.5       3.6
  Interest expense                     73.2      75.1      62.7      74.6      82.2
  Other charges, net                   89.8      91.8      90.6     106.8      96.1
  Taxes on income                      31.1      22.5      21.2      17.7      16.9
   Cumulative effect of changes in
     accounting policy, net of                                  
     income taxes                         -         -         -       8.8         -
  Net income                           49.4      36.2      34.0      22.5      29.5
  Dividends paid                       26.0       9.0      25.6      22.6      16.0
  Net income retained              $   23.4     $27.2     $ 8.4     $ (.1) $   13.5
                                                                
   Percent of net income to                                 
     average shareowner's equity       18.1%     15.0%     15.1%     10.3%     13.8%
                                                                
                                                                
Assets at end of year                                           
  Cash and cash equivalents        $    6.7  $    2.9  $   28.3  $   33.9  $   79.2
  Marketable securities               128.1     131.8     130.5     125.6     130.5
  Finance receivables:                                          
     Truck retail notes and
     lease financing                  733.3     747.2     513.9     823.5     955.1
     Wholesale notes                  100.5     268.2     230.6     212.5      81.5
     Accounts                         371.4     365.9     357.7     245.1     204.3
       Total                        1,205.2   1,381.3   1,102.2   1,281.1   1,240.9
     Allowance for losses             (11.6)    (10.4)     (8.2)    (10.9)    (12.4)
       Finance receivables, net     1,193.6   1,370.9   1,094.0   1,270.2   1,228.5
  Other assets                        465.4     369.1     282.0     195.5     170.5
       Total assets                $1,793.8  $1,874.7  $1,534.8  $1,625.2  $1,608.7
                                                                
                                                                
Liabilities and shareowner's                                 
equity at end of year
  Short-term borrowings            $   99.4  $   50.5  $  419.2  $   75.0  $      -
  Bank revolving credit               704.0     760.0     355.0     727.0     727.0
  Asset-backed commercial paper   
    facility                          402.4     302.3         -         -         -
  Medium-term notes                       -     117.5     217.3     222.2     261.1
  Long-term notes and debentures          -         -         -      75.0     135.0
  Subordinated debt                   100.0     100.0     100.0     100.0      94.9
       Total debt                   1,305.8   1,330.3   1,091.5   1,199.2   1,218.0
  Other liabilities                   208.3     287.7     217.7     206.6     171.2
  Shareowner's equity                 279.7     256.7     225.6     219.4     219.5
       Total liabilities and                                    
          shareowner's equity      $1,793.8  $1,874.7  $1,534.8  $1,625.2  $1,608.7
                                                                
                                                                
  Debt to equity ratio                4.7:1     5.2:1     4.8:1     5.5:1     5.5:1
  Senior debt to capital funds ratio  3.2:1     3.4:1     3.0:1     3.4:1     3.6:1

  Gross insurance premiums written $   53.3  $   52.0  $   59.0  $   65.8  $  69.2
                                                                
  Number of employees at Oct. 31        352       360       353       339      364
</TABLE>
<PAGE>

              SUPPLEMENTARY FINANCIAL DATA (Continued)




Gross Finance Receivables and Leases Acquired
<TABLE>
<CAPTION>                                                                  
    Dollar amounts in millions                                    
                                    1996      1995        1994      1993        1992 
                                                             
    <S>                         <C>        <C>        <C>        <C>        <C>     
    Wholesale notes             $2,705.8   $2,979.4   $2,306.6   $1,977.6   $1,547.7
                                                                  
    Retail notes and leases:                                      
      New                        1,064.1    1,075.0      861.9      730.0      591.8
      Used                         281.7      242.3      217.2      168.4      185.9
        Total                    1,345.8    1,317.3    1,079.1      898.4      777.7
                                                                  
      Total                     $4,051.6   $4,296.7   $3,385.7   $2,876.0   $2,325.4
</TABLE>
<TABLE>
<CAPTION>
Analysis of Finance Retail Notes Acquired
                                                                   
                                 Average        Down Payment          
                                Contractual     as a Percent      Average
                                   Term          of Retail        Monthly
                                In Months       Sales Price     Installment
                     Number of                                     
    Year               Units    New  Used       New     Used    New    Used
                                      
    <S>              <C>         <C>   <C>       <C>     <C>    <C>    <C>  
    1996             19,521      55    42        8.0%    15.6%  $1,394 $  918
    1995             18,286      55    39        8.0     16.7    1,514  1,003
    1994             17,331      54    38        6.6     13.9    1,311    921
    1993             15,879      53    34        6.2     17.0    1,248    786
    1992             14,227      52    35        6.6     14.1    1,239    845
</TABLE>
<PAGE>

            SUPPLEMENTARY FINANCIAL DATA (Continued)



Analysis of Gross Retail Notes and Lease Financing
With Installments Past Due Over 60 Days

<TABLE>
<CAPTION>                                                             
At October 31 ($ Millions)     1996     1995     1994     1993     1992
<S>                          <C>      <C>      <C>      <C>     <C>  
Original amount of notes                                  
  and leases                 $  3.2   $  1.2   $  1.3   $  2.6  $   4.3
Balance of notes and leases     2.1       .5       .5       .7      2.1
Balance as a percent of                                   
  total outstanting            .25%     .06%     .09%     .08%     .19%
</TABLE>                                                             

<TABLE>
<CAPTION>                                                             
Analysis of Retail Note Repossessions
                                                             
                               1996     1995     1994     1993     1992
<S>                           <C>       <C>      <C>     <C>      <C>       
Retail note repossessions                                    
  acquired as a percentage                                       
  of average retail note                                         
  gross balance               3.15%     .92%     .97%    1.95%    3.70%
</TABLE>
<PAGE>

            SUPPLEMENTARY FINANCIAL DATA (Continued)



 Analysis of Loss Experience                                      

<TABLE>
<CAPTION>                                                                  
 ($ Millions)                    1996     1995     1994     1993     1992
  <S>                            <C>      <C>      <C>      <C>       <C>
  Net losses (recoveries):                                   
   Retail notes and leases       $5.1     $ .3     $ .6     $(.1)     $2.4
   Wholesale notes                (.2)     (.9)      .1       .8        .8
   Accounts                         -      (.2)      .2        -         -
      Total                      $4.9     $(.8)    $ .9     $ .7      $3.2
                                                             
                                                             
 Percent net losses (recoveries)                             
    to liquidations:
   Retail notes and leases       .48%      .03%    .07%     (.01)%    .27%
   Wholesale notes              (.01)     (.03)    .01       .04      .06
      Total                      .13%     (.02)%   .03%      .03%     .13%
                                                             
                                                             
 Percent net losses (recoveries)                             
    to related average gross
    receivables outstanding:
   Retail notes and leases       .22%      .02%    .04%        -      .17%
   Wholesale notes              (.02)     (.13)    .03       .16      .20
   Accounts                        -      (.05)    .08         -        -
      Total                      .14%     (.03)%   .04%      .03%     .16%
</TABLE> 
 
 
 Includes loss experience on sold notes.


<PAGE>

                                
         Navistar Financial Corporation and Subsidiaries
                                
                                
         Statement of Financial Reporting Responsibility
                                
  
  
       Management  of  Navistar  Financial  Corporation  and  its
  subsidiaries  is responsible for the preparation  and  for  the
  integrity   and  objectivity  of  the  accompanying   financial
  statements and other financial information in this report.  The
  financial  statements  have been prepared  in  accordance  with
  generally  accepted accounting principles and  include  amounts
  that are based on management's estimates and judgments.
  
       The accompanying financial statements have been audited by
  Deloitte  &  Touche LLP, independent auditors.  Management  has
  made  available to Deloitte & Touche LLP all the  Corporation's
  financial  records and related data, as well as the minutes  of
  Directors'    meetings.    Management   believes    that    all
  representations made to Deloitte & Touche LLP during its  audit
  were valid and appropriate.
  
       Management is responsible for establishing and maintaining
  a system of internal  controls throughout its  operations  that
  provides   reasonable  assurance  as  to  the   integrity   and
  reliability  of  the financial statements,  the  protection  of
  assets from unauthorized use and the execution and recording of
  transactions  in  accordance  with management's  authorization.
  The  system of internal controls which provides for appropriate
  division of responsibility is supported by written policies and
  procedures  that are updated by management as  necessary.   The
  system   is  tested  and  evaluated  regularly  by  the  parent
  Company's  internal  auditors as well  as  by  the  independent
  auditors in connection with their annual audit of the financial
  statements.   The independent auditors conduct their  audit  in
  accordance  with  generally  accepted  auditing  standards  and
  perform  such tests of transactions and balances as  they  deem
  necessary.   Management  considers the recommendations  of  its
  internal  auditors  and  independent  auditors  concerning  the
  Corporation's  system  of  internal  controls  and  takes   the
  necessary  actions that are cost-effective in the circumstances
  to  respond  appropriately  to the  recommendations  presented.
  Management  believes that the Corporation's system of  internal
  controls  accomplishes the objectives set forth  in  the  first
  sentence of this paragraph.
  
  
  
  
  John J. Bongiorno
  President and Chief Executive Officer
  
  
  
  
  Phyllis E. Cochran
  Vice President and Controller

<PAGE>

             Navistar Financial Corporation and Subsidiaries
  
                                    
                      Independent Auditors' Report
  
  
  
  Navistar Financial Corporation:
  
  We  have audited the financial statements of Navistar Financial
  Corporation  and  its subsidiaries listed  in  Item  8.   These
  consolidated financial statements are the responsibility of the
  Corporation's management.  Our responsibility is to express  an
  opinion on these consolidated 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  accompanying  consolidated  financial
  statements  present  fairly,  in  all  material  respects,  the
  financial  position of Navistar Financial Corporation  and  its
  subsidiaries  at October 31, 1996 and 1995 and the  results  of
  their  operations  and their cash flow for each  of  the  three
  years  in the period ended October 31, 1996 in conformity  with
  generally accepted accounting principles.
  
  
  
  
  
  /s/DELOITTE & TOUCHE LLP
     Deloitte & Touche LLP
     December 16, 1996
     Chicago, Illinois

<PAGE>

  Item 9.  Changes in and Disagreements With Accountants on
            Accounting and Financial Disclosure
  
      None
  
                             PART III
  
  
  Items 10, 11, 12 and 13
  
      Intentionally omitted.  See the index page of  this  Report
  for explanation.
  
                             PART IV
  
  
  Item  14.  Exhibits, Financial Statement Schedules and  Reports
  on Form 8-K
  
  Financial Statements
  
     See Index to Financial Statements in Item 8.
  
  Financial Statement Schedules
  
      All  schedules  are omitted because of the absence  of  the
  conditions under which they are required or because information
  called  for  is  shown  in the financial statements  and  notes
  thereto.
  
  Exhibits, Including Those Incorporated By Reference
<TABLE>
<CAPTION>  
    Exhibit                                              Form 10-K
    Number  Description                                     Page
     <S>    <C>                                              <C>
     (3)    Articles of Incorporation and By-Laws
              of the Registrant                              E-1
     (4)    Instruments Defining the Rights of Security
            Holders, including Indentures                    E-2
    (10)    Material Contracts                               E-3
    (24)    Power of Attorney                                 42
</TABLE>
  
  Reports on Form 8-K
  
     No reports on Form 8-K were filed for the three months ended
  October 31, 1996.
  
  <PAGE>
  
  
                            SIGNATURE
                                    
  
  
  
      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.
  
  
  
                              NAVISTAR FINANCIAL CORPORATION
                                      (Registrant)
  
  
  
  
  By:  /s/PHYLLIS E. COCHRAN                     January 22, 1997
          Phyllis E. Cochran
          Vice President and Controller
          (Principal Accounting Officer)

<PAGE>

                NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES
                               
                                                     Exhibit 24
                       POWER OF ATTORNEY

    Each person whose signature appears below does hereby make,
constitute  and appoint John J. Bongiorno, Phyllis  E.  Cochran
and William W. Jones and each of them acting individually, true
and  lawful  attorneys-in-fact and agents  with  power  to  act
without the other and with full power of substitution,  to  exe
cute, deliver and file, for and on such person's behalf, and in
such  person's name and capacity or capacities as stated below,
any  amendment, exhibit or supplement to the Form  10-K  Report
making  such  changes  in the report as  such  attorney-in-fact
deems appropriate.


                          SIGNATURES

    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  and
on the dates indicated:

<TABLE>
<CAPTION>
                                
    Signature                      Title                          Date
<S><C>                    <C>                                <C>
/s/JOHN J. BONGIORNO      President and Chief Executive      January 22, 1997
   John J. Bongiorno      Officer; Director          
                          (Principal Executive Officer)
                                                
/s/R. WAYNE CAIN          Vice President and Treasurer;      January 22, 1997
   R. Wayne Cain          Director                   
                          (Principal Financial Officer)
                                                
/s/PHYLLIS E. COCHRAN     Vice President and Controller;     January 22, 1997
   Phyllis E. Cochran     Director                   
                          (Principal Accounting Officer)
                                                
/s/JORDAN H. FEIGER       Vice President, Operations;        January 22, 1997
   Jordan H. Feiger       Director                   

                                                
/s/JOHN R. HORNE          Director                           January 22, 1997
   John R. Horne                                

                                                
/s/THOMAS M. HOUGH        Director                           January 22, 1997
   Thomas M. Hough                              
</TABLE>
<PAGE>
                                 
                NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES
                               

                    SIGNATURES (Continued)

<TABLE>
<CAPTION>
    Signature                      Title                         Date
<S><C>                    <C>                               <C>
/s/ROBERT C. LANNERT      Director                          January 22, 1997
   Robert C. Lannert                       
                                           
                                           
/s/J. STEVEN KEATE        Director                          January 22, 1997
   J. Steven Keate                         
                                           
                                           
/s/THOMAS D. SILVER       Director                          January 22, 1997
   Thomas D. Silver                        
</TABLE>
<PAGE>
                           
                                                      Exhibit 3

                NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES
                                

            ARTICLES OF INCORPORATION AND BY-LAWS


     The following documents of Navistar Financial Corporation are
incorporated herein by reference:

     3.1   Restated Certificate of Incorporation of Navistar
           Financial  Corporation (as amended  and  in  effect  on
           December  15, 1987).  Filed on Form 8-K dated  December
           17, 1987.  Commission File No. 1-4146-l.

     3.2   The By-Laws of Navistar Financial Corporation (as
           amended  February 29, 1988).  Filed on Form 10-K  dated
           January 19, 1989. Commission File No. 1-4146-1.














                                  E-1
<PAGE>

                                                      Exhibit 4


                NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES
                                

       INSTRUMENTS DEFINING RIGHTS OF SECURITY HOLDERS,
                     INCLUDING INDENTURES


     The following instruments of Navistar Financial Corporation
defining  the rights of security holders, including indentures,
are incorporated herein by reference:

     4.1   Indenture, dated as of November 15, 1993, between
           the  Corporation and Bank of America Illinois, formerly
           known  as  Continental Bank, National  Association,  as
           Trustee, for 8 7/8% Senior Subordinated Notes due  1998
           for $100,000,000.  Filed on Registration No. 33-50541.














                                  E-2
<PAGE>
                                                     Exhibit 10

                NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES


                      MATERIAL CONTRACTS

    The  following  material contracts  of  Navistar  Financial
Corporation and Navistar International Transportation Corp. are
incorporated herein by reference:

10.1   Pooling and Servicing Agreement dated as of December  1,
       1990,  among  the  Corporation,  as  Servicer,  Navistar
       Financial   Securities  Corporation,  as   Seller,   and
       Manufacturers Hanover Trust Company, as Trustee.  Filed on
       Registration No. 33-36767.

10.2   Purchase Agreement dated as of December 1, 1990, between
       the   Corporation  and  Navistar  Financial   Securities
       Corporation, as Purchaser, with respect to the Dealer Note
       Trust 1990.  Filed on Registration No. 33-36767.

10.3   Security,   Pledge  and  Trust  Agreement  between   the
       Corporation and Bankers Trust Company, Trustee, dated as
       of  April 26,  1993.  Filed on Form 8-K dated April  30,
       1993.  Commission File No. 1-4146-1.

10.4   Amended and Restated Purchase Agreement among Truck Retail
       Instalment  Paper  Corp.,  as Seller,  the  Corporation,
       certain  purchasers, Chemical Bank and Bank  of  America
       Illinois, formerly known as Continental Bank N.A. as Co-
       Agents, and J.P. Morgan Delaware as Administrative Agent,
       dated as of April 26, 1993.  Filed on Form 8-K dated April
       30, 1993.  Commission File No. 1-4146-1.

10.5   Master Intercompany Agreement dated as of April 26, 1993,
       between the Corporation and Transportation.  Filed on Form
       8-K dated April 30, 1993.  Commission File No. 1-4146-1.

10.6   Intercompany  Purchase Agreement dated as of  April  26,
       1993, between the Corporation and Truck Retail Instalment
       Paper  Corp.   Filed on Form 8-K dated April  30,  1993.
       Commission File No. 1-4146-1.

10.7   Purchase Agreement dated as of November 10, 1993, between
       the Corporation and Navistar Financial Retail Receivables
       Corporation,  as  Purchaser, with  respect  to  Navistar
       Financial 1993-A Owner Trust.  Filed on Registration No.
       33-50291.

10.8   Pooling and Servicing Agreement dated as of November 10,
       1993,  among the Corporation, as Servicer, and  Navistar
       Financial Retail Receivables Corporation, as Seller, and
       Navistar Financial 1993-A Owner Trust, as Issuer.  Filed
       on Registration No. 33-50291.


                               E-3

<PAGE>
                                         Exhibit 10 (Continued)
                                
                 NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES


                      MATERIAL CONTRACTS


10.9   Trust  Agreement dated as of November 10, 1993,  between
       Navistar  Financial Retail Receivables  Corporation,  as
       Seller, and Chemical Bank Delaware, as Owner Trustee, with
       respect to Navistar Financial 1993-A Owner Trust.  Filed
       on Registration No. 33-50291.

10.10  Indenture dated as of November 10, 1993, between Navistar
       Financial 1993-A Owner Trust and The Bank of New York, as
       Indenture Trustee, with respect to Navistar Financial 1993-
       A Owner Trust.  Filed on Registration No. 33-50291.

10.11  Purchase Agreement dated as of May 3, 1994, between  the
       Corporation  and  Navistar Financial Retail  Receivables
       Corporation,  as  Purchaser, with  respect  to  Navistar
       Financial 1994-A Owner Trust.  Filed on Registration No.
       33-50291.

10.12  Pooling and Servicing Agreement dated as of May 3, 1994,
       among the Corporation, as Servicer, and Navistar Financial
       Retail  Receivables Corporation, as Seller, and Navistar
       Financial  1994-A  Owner Trust,  as  Issuer.   Filed  on
       Registration No. 33-50291.

10.13  Trust Agreement dated as of May 3, 1994, between Navistar
       Financial Retail Receivables Corporation, as Seller, and
       Chemical Bank Delaware, as Owner Trustee, with respect to
       Navistar   Financial  1994-A  Owner  Trust.   Filed   on
       Registration No. 33-50291.

10.14  Indenture  dated  as  of May 3, 1994,  between  Navistar
       Financial 1994-A Owner Trust and The Bank of New York, as
       Indenture Trustee, with respect to Navistar Financial 1994-
       A Owner Trust.  Filed on Registration No. 33-50291.

10.15  Purchase Agreement dated as of August 3, 1994, between the
       Corporation  and  Navistar Financial Retail  Receivables
       Corporation,  as  Purchaser, with  respect  to  Navistar
       Financial 1994-B Owner Trust.  Filed on Registration No.
       33-50291.

10.16  Pooling  and Servicing Agreement dated as of  August  3,
       1994,  among the Corporation, as Servicer, and  Navistar
       Financial Retail Receivables Corporation, as Seller, and
       Navistar Financial 1994-B Owner Trust, as Issuer.  Filed
       on Registration No. 33-50291.

10.17  Trust  Agreement  dated as of August  3,  1994,  between
       Navistar  Financial Retail Receivables  Corporation,  as
       Seller, and Chemical Bank Delaware, as Owner Trustee, with
       respect to Navistar Financial 1994-B Owner Trust.  Filed
       on Registration No. 33-50291.


                               E-4
<PAGE>
                                         Exhibit 10 (Continued)
                                
                 NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES


                      MATERIAL CONTRACTS


10.18  Indenture  dated as of August 3, 1994, between  Navistar
       Financial 1994-B Owner Trust and The Bank of New York, as
       Indenture Trustee, with respect to Navistar Financial 1994-
       B Owner Trust.  Filed on Registration No. 33-50291.

10.19  Amended and Restated Credit Agreement dated as of November 4,
       1994, among the Corporation, certain banks, certain Co-
       Arranger banks, and Morgan Guaranty Trust Company of New
       York,  as Administrative Agent.  Filed on Form 8-K dated
       November 4, 1994.  Commission File No. 1-4146-1.

10.20  Liquidity Agreement dated as of November 7, 1994,  among
       NFC  Asset  Trust, as Borrower, Chemical Bank,  Bank  of
       America  Illinois, The Bank of Nova Scotia,  and  Morgan
       Guaranty Trust Company of New York, as Co-Arrangers, and
       Chemical Bank, as Administrative Agent.  Filed on Form 8-K
       dated November 4, 1994.  Commission File No. 1-4146-1.

10.21  Appendix A to Liquidity Agreement at Exhibit 10.20.  Filed
       on Form 8-K dated November 4, 1994.  Commission File No. 1-
       4146-1.

10.22  Collateral Trust Agreement dated as of November 7, 1994,
       between  NFC  Asset Trust and Bankers Trust Company,  as
       Trustee.   Filed  on  Form 8-K dated November  4,  1994.
       Commission File No. 1-4146-1.

10.23  Administration Agreement dated as of November  7,  1994,
       between   NFC  Asset  Trust  and  the  Corporation,   as
       Administrator.  Filed on Form 8-K dated November 4, 1994.
       Commission File No. 1-4146-1.

10.24  Trust  Agreement dated as of November 7,  1994,  between
       Truck  Retail Instalment Paper Corp., as Depositor,  and
       Chemical Bank Delaware, as Owner Trustee.  Filed on Form 8-
       K dated November 4, 1994.  Commission File No. 1-4146-1.

10.25  Servicing Agreement dated as of November 7, 1994, between
       the Corporation, as Servicer, and Truck Retail Instalment
       Paper  Corp.  Filed on Form 8-K dated November 4,  1994.
       Commission File No. 1-4146-1.

10.26  Servicing Agreement dated as of November 7, 1994, between
       the Corporation, as Servicer, and NFC Asset Trust.  Filed
       on Form 8-K dated November 4, 1994.  Commission File No. 1-
       4146-1.



                               E-5
<PAGE>

                                         Exhibit 10 (Continued)
                                
                 NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES


                      MATERIAL CONTRACTS


10.27  Receivables  Purchase Agreement dated as of November  7,
       1994,  between Truck Retail Instalment Paper  Corp.,  as
       Seller, and NFC Asset Trust, as Purchaser.  Filed on Form
       8-K dated November 4, 1994.  Commission File No. 1-4146-1.

10.28  Retail Receivables Purchase Agreement dated as of November
       7, 1994, between Truck Retail Instalment Paper Corp. and
       the  Corporation.  Filed on Form 8-K dated  November  4,
       1994.  Commission File No. 1-4146-1.

10.29  Lease Receivables Purchase Agreement dated as of November
       7, 1994, between Truck Retail Instalment Paper Corp. and
       Navistar  Leasing Corporation.  Filed on Form 8-K  dated
       November 4, 1994.  Commission File No. 1-4146-1.

10.30  Purchase Agreement dated as of December 15, 1994, between
       the Corporation and Navistar Financial Retail Receivables
       Corporation,  as  Purchaser, with  respect  to  Navistar
       Financial 1994-C Owner Trust.  Filed on Registration No.
       33-55865.

10.31  Pooling and Servicing Agreement dated as of December 15,
       1994,  among the Corporation, as Servicer, and  Navistar
       Financial Retail Receivables Corporation, as Seller, and
       Navistar Financial 1994-C Owner Trust, as Issuer.  Filed
       on Registration No. 33-55865.

10.32  Trust  Agreement dated as of December 15, 1994,  between
       Navistar  Financial Retail Receivables  Corporation,  as
       Seller, and Chemical Bank Delaware, as Owner Trustee, with
       respect to Navistar Financial 1994-C Owner Trust.  Filed
       on Registration No. 33-55865.

10.33  Indenture dated as of December 15, 1994, between Navistar
       Financial 1994-C Owner Trust and The Bank of New York, as
       Indenture Trustee, with respect to Navistar Financial 1994-
       C Owner Trust.  Filed on Registration No. 33-55865.

10.34  Purchase Agreement dated as of May 25, 1995, between the
       Corporation  and  Navistar Financial Retail  Receivables
       Corporation,  as  Purchaser, with  respect  to  Navistar
       Financial 1995-A Owner Trust.  Filed on Registration No.
       33-55865.

10.35  Pooling and Servicing Agreement dated as of May 25, 1995,
       among the Corporation, as Servicer, and Navistar Financial
       Retail  Receivables Corporation, as Seller, and Navistar
       Financial  1995-A  Owner Trust,  as  Issuer.   Filed  on
       Registration No. 33-55865.


                               E-6
<PAGE>

                                         Exhibit 10 (Continued)
                                
                 NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES


                      MATERIAL CONTRACTS


10.36  Trust Agreement dated as of May 25, 1995, between Navistar
       Financial Retail Receivables Corporation, as Seller, and
       Chemical Bank Delaware, as Owner Trustee, with respect to
       Navistar   Financial  1995-A  Owner  Trust.   Filed   on
       Registration No. 33-55865.

10.37  Indenture  dated  as of May 25, 1995,  between  Navistar
       Financial 1995-A Owner Trust and The Bank of New York, as
       Indenture Trustee, with respect to Navistar Financial 1995-
       A Owner Trust.  Filed on Registration No. 33-55865.

10.38  Pooling and Servicing Agreement dated as of June 8, 1995,
       among  the  Corporation, as Servicer, Navistar Financial
       Securities Corporation, as Seller, Chemical Bank, as 1990
       Trust Trustee, and The Bank of New York, as Master Trust
       Trustee.  Filed on Registration No. 33-87374.

10.39  Series  1995-1  Supplement to the Pooling and  Servicing
       Agreement dated as of June 8, 1995, among the Corporation,
       as Servicer, Navistar Financial Securities Corporation, as
       Seller, and The Bank of New York, as Master Trust Trustee
       on behalf of the Series 1995-1 Certificateholders.  Filed
       on Registration No. 33-87374.

10.40  Class  A-4  Supplement to the 1990 Pooling and Servicing
       Agreement dated June 8, 1995, among the Corporation,  as
       Servicer, Navistar Financial Securities Corporation,  as
       Seller,  and  Chemical Bank (Successor to  Manufacturers
       Hanover Trust Company), as Trustee.  Filed on Registration
       No. 33-87374.

10.41  Purchase Agreement dated as of June 8, 1995, between the
       Corporation and Navistar Financial Securities Corporation,
       as  Purchaser,  with respect to the Dealer  Note  Master
       Trust.  Filed on Registration No. 33-87374.

10.42  Purchase Agreement dated as of November 1, 1995, between
       the Corporation and Navistar Financial Retail Receivables
       Corporation,  as  Purchaser, with  respect  to  Navistar
       Financial 1995-B Owner Trust.  Filed on Registration No.
       33-55865.

10.43  Pooling and Servicing Agreement dated as of November  1,
       1995,  among the Corporation, as Servicer, and  Navistar
       Financial Retail Receivables Corporation, as Seller, and
       Navistar Financial 1995-B Owner Trust, as Issuer.  Filed
       on Registration No. 33-55865.


                               E-7

<PAGE>
                                         Exhibit 10 (Continued)
                                
                 NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES


                      MATERIAL CONTRACTS

10.44  Trust  Agreement dated as of November 1,  1995,  between
       Navistar  Financial Retail Receivables  Corporation,  as
       Seller, and Chemical Bank Delaware, as Owner Trustee, with
       respect to Navistar Financial 1995-B Owner Trust.  Filed
       on Registration No. 33-55865.

10.45  Indenture dated as of November 1, 1995, between Navistar
       Financial 1995-B Owner Trust and The Bank of New York, as
       Indenture Trustee, with respect to Navistar Financial 1995-
       B Owner Trust.  Filed on Registration No. 33-55865.

10.46  Amendment No. 1 dated as of March 29, 1996, to the  Loan
       and  Security  Agreement dated as of November  7,  1994,
       between Truck Retail Instalment Paper Corp. ("TRIP") and
       NFC Asset Trust (the "Trust") filed on Form 8-K dated June
       5, 1996.  Commission File No. 1-4146-1.

10.47  Amendment No. 1 and Consent dated as of March 29, 1996, to
       the  Liquidity Agreement dated as of November  7,  1994,
       among NFC Asset Trust, certain lenders, and Chemical Bank,
       as Administrative Agent for the lenders filed on Form 8-K
       dated June 5, 1996.  Commission File No. 1-4146-1.

10.48  Amendment No. 2 dated as of March 29, 1996, to the Amended
       and  Restated Credit Agreement dated as of  November  4,
       1994, as amended by Amendment No. 1 dated as of December
       15, 1995, among the Corporation, certain banks, certain Co-
       Arranger banks, and Morgan Guaranty Trust Company of New
       York, as Administrative Agent filed on Form 8-K dated June
       5, 1996.  Commission File No. 1-4146-1.

10.49  Purchase Agreement dated as of May 30, 1996, between the
       Corporation  and  Navistar Financial Retail  Receivables
       Corporation,  as  Purchaser, with  respect  to  Navistar
       Financial 1996-A Owner Trust.  Filed on Registration No.
       33-55865.

10.50  Pooling and Servicing Agreement dated as of May 30, 1996,
       among the Corporation, as Servicer, and Navistar Financial
       Retail  Receivables Corporation, as Seller, and Navistar
       Financial  1996-A  Owner Trust,  as  Issuer.   Filed  on
       Registration No. 33-55865.

10.51  Trust Agreement dated as of May 30, 1996, between Navistar
       Financial Retail Receivables Corporation, as Seller, and
       Chemical Bank Delaware, as Owner Trustee, with respect to
       Navistar   Financial  1996-A  Owner  Trust.   Filed   on
       Registration No. 33-55865.


                               E-8

<PAGE>
                                         Exhibit 10 (Continued)
                                
                 NAVISTAR FINANCIAL CORPORATION
                       AND SUBSIDIARIES


                      MATERIAL CONTRACTS


10.52  Indenture dated as of November 6, 1996, between Navistar
       Financial 1995-B Owner Trust and The Bank of New York, as
       Indenture Trustee, with respect to Navistar Financial 1996-
       A Owner Trust.  Filed on Registration No. 33-55865.

10.53  Purchase Agreement dated as of November 6, 1996, between
       the Corporation and Navistar Financial Retail Receivables
       Corporation,  as  Purchaser, with  respect  to  Navistar
       Financial 1996-B Owner Trust.  Filed on Registration No.
       33-55865.

10.54  Pooling and Servicing Agreement dated as of November  6,
       1996,  among the Corporation, as Servicer, and  Navistar
       Financial Retail Receivables Corporation, as Seller, and
       Navistar Financial 1996-B Owner Trust, as Issuer.  Filed
       on Registration No. 33-55865.

10.55  Trust  Agreement dated as of November 6,  1996,  between
       Navistar  Financial Retail Receivables  Corporation,  as
       Seller, and Chemical Bank Delaware, as Owner Trustee, with
       respect to Navistar Financial 1996-B Owner Trust.  Filed
       on Registration No. 33-55865.

10.56  Indenture dated as of November 6, 1996, between Navistar
       Financial 1995-B Owner Trust and The Bank of New York, as
       Indenture Trustee, with respect to Navistar Financial 1996-
       B Owner Trust.  Filed on Registration No. 33-55865.








                             E-9






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