BORG WARNER AUTOMOTIVE INC
10-K, 1997-03-21
MOTOR VEHICLE PARTS & ACCESSORIES
Previous: ZYDECO ENERGY INC, 10-K, 1997-03-21
Next: BORG WARNER AUTOMOTIVE INC, DEF 14A, 1997-03-21



                          SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C.  20549
                                           
                                      Form 10-K
                    Annual Report Pursuant to Section 13 or 15(d)
                        of the Securities Exchange Act of 1934
                                           
     For the fiscal year ended December 31, 1996 Commission file number: 1-12162
                                           
                             Borg-Warner Automotive, Inc.
                (Exact name of registrant as specified in its charter)
                         
          Delaware                                13-3404508
     (State of Incorporation)           (I.R.S. Employer Identification No.)

                              200 South Michigan Avenue
                               Chicago, Illinois 60604
                                    (312) 322-8500
            (Address and telephone number of principal executive offices)
                                           
              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 $.01 per share            New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:  None

     Indicate by check-mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.    Yes /X/    No

     The aggregate market value of the voting stock of the registrant held by
stockholders (not including voting stock held by directors and executive
officers of the registrant) on March 17, 1997 was approximately $932 million. 
As of March 17, 1997, the registrant had 23,611,972 shares of Common Stock and
59,000 shares of Non-Voting Common Stock outstanding.

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

                         DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the following documents are incorporated herein by reference
into the Part of the Form 10-K indicated.

                                                            Part of Form 10-K
                                                            into which
Document                                                    incorporated

Borg-Warner Automotive, Inc. 1996 Annual Report to Stockholders  Parts II and IV
Borg-Warner Automotive, Inc. Proxy Statement for the 1997 
  Annual Meeting of Stockholders                                 Part III
<PAGE>
                                         BORG-WARNER AUTOMOTIVE, INC.
                                                       
                                                   FORM 10-K
                                                       
                                         YEAR ENDED DECEMBER 31, 1996
                                                       
                                                     INDEX
<TABLE>
<CAPTION>


Item
Number                                                                     Page

<S>  <C>                                                         PART I    <C>

1.   Business . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
2.   Properties . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10
3.   Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . . . . .  11
4.   Submission of Matters to a Vote of Security Holders . . . . . . . . .  11  

                                                    PART II

5.   Market for the Registrant's Common Equity and Related Stockholder 
     Matters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12
6.   Selected Financial Data . . . . . . . . . . . . . . . . . . . . . . . .12  
7.   Management's Discussion and Analysis of Financial Condition and 
     Results of Operations . . . . . . . . . . . . . . . . . . . . . . . . .12
8.   Financial Statements and Supplementary Data . . . . . . . . . . . . . .12  
9.   Changes in and Disagreements with Accountants on Accounting and 
     Financial Disclosure . . . . . . . . . . . . . . . . . . . . . . . . . 12 

                                                   PART III

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

                                                    PART IV

14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K . . . 13

/TABLE
<PAGE>
                                                    PART I


Item 1.  Business

     Borg-Warner Automotive, Inc. (the "Company") is a leading, global Tier I 
supplier of highly engineered systems and components, primarily for automotive
powertrain applications.  These products are manufactured and sold worldwide,
primarily to original equipment manufacturers("OEMs") of passenger cars, sport 
utility vehicles and light trucks.  The Company, which operates 36 manufacturing
facilities in 12 countries serving the North American, European and Asian autom-
otive markets, is an original equipment supplier to every major OEM in the
world.

Company Business Units

     The Company's products fall into four categories: Powertrain Systems, 
Automatic Transmission Systems, Morse TEC and Air/Fluid Systems (formerly
known as Control Systems).  Net revenues by product grouping for the three
years ended December 31, 1996, 1995 and 1994, are as follows (in millions of 
dollars):
               
<TABLE>
<CAPTION>

                                                   Year ended December 31,
                                                  ------------------------ 
                                                  1996      1995      1994
                                                  -----     -----     -----

<S>                                          <C>       <C>       <C>
Powertrain Systems                                $ 562.7  $ 544.8    $ 529.9
Automatic Transmission Systems                      481.8    454.4      378.5
Morse TEC                                           276.5    257.6      239.9
Air/Fluid Systems                                   258.8    107.6       97.3
                                                  1,579.8  1,364.4    1,245.6
                                                  -------   -------   -------
Interbusiness eliminations                         (39.7)    (35.3)    (22.2)
                                                   -------  -------   -------
Net sales                                         $1,540.1 $1,329.1  $1,223.4
                                                  ========  ========  ========
</TABLE>

     The sales information presented above excludes the sales by the Company's 
unconsolidated joint ventures. See "Joint Ventures." Such sales totaled approxi-
mately $430 million in 1996, approximately $394 million in 1995 and 
approximately $316 million in 1994.
     
     The Company conducts business in one industry segment.  See Note 9 of the 
Notes to Consolidated Financial Statements on pages 29 and 30 of the Company's
Annual Report.

Powertrain Systems

     Powertrain Systems products include four-wheel drive ("4WD") and all-wheel
drive transfer cases.

     Transfer cases are installed primarily on light trucks and sport-utility 
vehicles.  A transfer case attaches to the transmission and distributes torque 
to the front and rear axles for 4WD, improving vehicle control during off-road
use and in a variety of road conditions. The Company has designed and developed
an exclusive 4WD Torque-on-Demand[TM] ("TOD-TM") transfer case system, which 
allows vehicles to automatically shift from two-wheel drive to 4WD when electr-
onic sensors indicate it is necessary.  The TOD transfer case is available on
the Ford Explorer, the best selling sport-utility vehicle in the United States 
in 1996, and the new Ford Expedition.

     Sales of 4WD transfer cases represented 30% of the Company's total revenues
for 1996 and 1995 and 26% of total revenues for 1994.  The Company believes that
it is the world's leading independent manufacturer of 4WD transfer cases, 
producing approximately 961,000 transfer cases in 1996.  The Company's largest 
customer of 4WD transfer cases is Ford Motor Company ("Ford").  The Company 
supplies substantially all of the 4WD transfer cases for Ford, including 
those installed in the Ford Explorer, the Ford Expedition and the Ford F-150 
pick-up truck.

     On December 31, 1996, the Company completed the sale of Powertrain Systems'
North American manual transmission manufacturing business to Transmisiones y 
Equipos Mecanicos S.A. de C.V.  Under the terms of the agreement the Company
received $20.3 million in cash at closing for certain assets of the business and
will receive approximately $20 million during the transition period (which is
expected to last 18 months during which the business will be transferred to
its new location) for the value of inventory and certain services to
be provided by the Company to the purchaser.  The Company took a one-time
after-tax charge of $35 million, or $1.49 per share, in the fourth quarter as a 
result of the sale.

     The Company has entered into an agreement with Mercedes-Benz Project, Inc.,
a subsidiary of Mercedes-Benz AG, for the Company to supply transfer cases
for a new 4WD vehicle, which will be produced beginning in 1997 at Mercedes-
Benz's new United States passenger-vehicle manufacturing facility.  Under the
five-year agreement, which has a three-year extension provision, the Company
will develop the technology and supply Mercedes-Benz with new two-speed, 
electronically controlled, all-wheel drive transfer cases that are compatible
with its anti-skid braking system.  In 1995, the Company purchased a 211,000 
square foot facility in Seneca, South Carolina, to serve as the production 
facility for manufacture of the Mercedes-Benz transfer case.
     
Automatic Transmission Systems

     The Company engineers and manufactures components for automatic
transmissions and the systems which combine such components around the world. 
Principal product lines include friction plates, one-way clutches, transmission
bands, races and torque converters for automatic transmissions.  The Company is
a supplier to virtually every major automatic transmission manufacturer in the
world.  The Company's 50%-owned joint venture in Japan, NSK-Warner Kabushiki
Kaisha ("NSK Warner") is a leading producer of friction plates and one-way
clutches in Japan.  

Morse TEC

     Morse TEC manufactures chain and chain systems, including HY-VO(R), front-
wheel drive transmission chain ("FWD") and 4WD chain, MORSE GEMINI(TM) Chain
Systems, timing chain and timing chain systems, crankshaft and camshaft
sprockets, chain tensioners and snubbers.

     HY-VO(R) chain is used in transmissions and for 4WD transfer case
applications.  Transmission chain is used to transfer power from the engine to
the transmission.  The Company's MORSE GEMINI(R) Chain System, which is used on
Chrysler's LH models, emits significantly less chain pitch frequency noise than
conventional transmission chain systems.  In the 1997 model year, beginning in
the third quarter of 1996, GM began incorporating this system in its FWD
vehicles.  The chain in a transfer case distributes power between the front and
rear output shafts which, in turn, drive the front and rear wheels.  The Company
believes it is the world's leading manufacturer of chain for FWD transmissions
and 4WD transfer cases.  The Company is an original equipment supplier to every
major manufacturer who uses chain for such applications.

     The Company's timing chain system is used on Ford's new family of overhead
cam engines, including the Duratech and Triton engines.  The Company recently
announced that it had been selected to design and produce complete timing chain
systems for Chrysler's new 2.7 liter and 4.7 liter overhead cam engines
beginning in late 1997 and 1998, respectively.  The Company believes that it is
the world's leading manufacturer of timing chain.

Air/Fluid Systems

     Air/Fluid Systems designs and manufactures sophisticated mechanical,
electro-mechanical and electronic components and systems used for engine air
intake and exhaust management, fuel and vapor management, electronically
controlled automatic transmissions and steering and suspension systems.  Key
products for engine air intake management produced by the Company include
throttle bodies, intake manifolds, throttle position sensors, and complete
engine induction systems.  The Company's products for emissions control and
improved gas mileage include mechanical and electrical air pumps, air control
valves and pressure feedback exhaust gas re-circulation valves.  The fuel
management and vapor recovery products include roll valves,canister purge
solenoids and complete vapor recovery systems.  The Company also produces oil
pumps.

     On June 17, 1996, the Company acquired the operations and substantially all
of the assets  of the Holley Automotive, Coltec Automotive and Performance
Friction Products divisions (collectively, the "Coltec Divisions") of Coltec
Industries Inc., ("Coltec ") for $283 million in cash (the "Coltec
Acquisition").  The Coltec Divisions have a broad base of air and fluid
management products, established OEM relationships, and three technologically
advanced manufacturing facilities.



Joint Ventures

     The Company has seven joint ventures in which it has a less-than-100%
ownership interest.  Results from three of these ventures, in which the Company
is the majority owner, are consolidated as part of the Company's results. 
The Company's ownership interest in the remaining four joint ventures ranges 
from 39% to 50%.  The results of NSK-Warner, Warner-Ishi Corporation, Beijing
Warner Gear Co., Ltd. and Warner-Ishi Europe S.p.A. are reported using the
equity method.

     In 1995, the Company entered into a joint venture with Divgi-Metalwares
Ltd. ("Divgi") to produce transfer cases, manual transmissions and automatic
locking hubs in India.  The venture, named Divgi-Warner Limited, began 
operations in 1996 and is 60% owned by the Company and 40% owned by Divgi.

     Management of the unconsolidated joint ventures is shared with the
Company's respective joint venture partners. Certain information concerning
the Company's joint ventures is set forth below:

<TABLE>
<CAPTION>

                                           Percentage
                                             Owned    Location   Joint   Final 
                                 Year        by the      of      Venture  1996
Joint Venture    Products      Organized   Company   Operation  Partner  Sales
- --------------   ------------  ---------- --------- ---------  --------  -----
<S>              <C>               <C>      <C>     <C>       <C>       <C>
Unconsolidated

NSK-Warner K.K.  Friction products  1964    50%    Japan   Nippon         $335
                                                            Seiko K.K.

Warner-Ishi      Turbo chargers     1980    50%    U.S.    Ishikawajima-   $17
 Corporation                                                Harima Heavy
                                                            Industries Co.,
                                                            Ltd.

Beijing Warner   Manual             1992    39%    China   Beijing Gear    $34
 Gear Co., Ltd.   transmissions                              Works

Warner-Ishi 
 Europe, S.p.A.  Turbochargers      1995    50%   Italy    Ishikawajima-   $13
                                                             Harima Heavy 
                                                             Industries Co., 
                                                             Ltd.
Consolidated                                                    

Borg-Warner 
Automotive      Friction products  1987     60%  Korea     Hyundai Motor   $31
Korea, Inc.                                                 Company, NSK
                                                            Warner K.K.

Divgi-Warner
 Limited        Transfer cases,    1995     60%  India    Divgi Metalwares, N/A
                manual transmissions                       Ltd.
                and automatic 
                locking hubs

Huazhong
[Automotive]    Manual             1995     60%  China   Shiyan Automotive   N/A
Transmission    Transmissions                             Transmission Factory
Company Ltd.      

</TABLE>

     See Note 9 of the Notes to Consolidated Financial Statements on pages 29
and 30 of the Company's Annual Report for geographic information.
<PAGE>
Customers

     Approximately 84% of the Company's total sales in 1996 were to automotive
OEMs, with the remaining 16% of the Company's sales to a diversified group of
industrial, construction and agricultural vehicle manufacturers, auto part
manufacturers and to distributors of automotive aftermarket and replacement
parts.

     The Company's worldwide sales in 1996 to Ford and General Motors
Corporation ("GM") constituted approximately 42% and 21% respectively, of its
1996 consolidated sales.  Approximately 26% of consolidated sales for 1996 were
outside the United States, including exports.  However, a substantial portion of
such sales were to foreign OEMs of vehicles that are, in turn, exported to the
United States.  See Note 9 of the Notes to Consolidated Financial Statements on
pages 29 and 30 of the Company's Annual Report.  

     The Company's automotive products are sold directly to OEMs pursuant to the
terms and conditions of the OEMs' purchase orders, and deliveries are subject to
periodic authorizations based upon the production schedules of the OEMs.  The
Company ships its products directly from its plants to the OEMs.

Sales and Marketing

      Each of the Company's four business groups has its own sales function
headed by a Vice President of Sales.  Account executives for each group are
assigned to service specific OEM customers for one or more of a business group's
products.  Such account executives spend the majority of their time in direct
contact with OEM purchasing and engineering employees and are responsible for
servicing existing business and for identifying and obtaining new business. 
Because of their close relationship with the OEMs, account executives are able
to identify and meet customers' needs based upon their knowledge of the
Company's products and design and manufacturing capabilities.  Upon securing a
new order, account executives are responsible for negotiating the terms of the
purchase contract.

Research and Development 

     Each of the Company's business groups has its own research and development
("R&D") organization.  Over 400 employees, including engineers, mechanics and
technicians, are engaged in R&D activities at Company facilities worldwide.  The
Company also operates testing facilities such as prototype, measurement and
calibration, life testing and dynamometer laboratories.

     By working closely with the OEMs and anticipating their future product
needs, the Company's R&D personnel conceive, design, develop and manufacture new
proprietary automotive components and systems.  R&D personnel also work to
improve current products and production processes.  The Company believes its
commitment to R&D will allow it to obtain new orders from its OEM customers.

     Consistent with its strategy of developing technologically innovative
products, the Company spent approximately $54.4 million, $36.7 million and
$33.8 million in 1996, 1995 and 1994, respectively, on R&D activities.  Not
included in the reported R&D activities were customer-sponsored R&D activities
that were approximately $10 million, $11.3 million and $11.2 million in 1996,
1995 and 1994, respectively.
     
Patents and Licenses

     The Company has approximately 1,900 active domestic and foreign patents and
patent applications, pending or under preparation, and receives royalties from
licensing patent rights to others.  While it considers its patents on the whole
to be important, the Company does not consider any single patent, group of
related patents or any single license essential to its operations in the
aggregate.  The expiration of the patents individually and in the aggregate is
not expected to have a material effect on the Company's financial position or
future operating results.  The Company owns numerous trademarks, some of which
are valuable but none of which are essential to its business in the aggregate.

     The "BorgWarner Automotive" trade name, and the housemark adopted in 1984
are material to the Company's business.  The Company and Borg-Warner Security
Corporation ("BW-Security") have entered into an Assignment of Trademarks and
License Agreement (the "Trademark Agreement") whereby BW-Security assigned
certain trademarks and trade names (including the "BorgWarner Automotive" trade
name) to the Company (which trademarks and trade names had been previously
licensed to the Company) for use in the automotive field.  Pursuant to the
Trademark Agreement, the Company agreed to pay an additional $7.5 million to
BW-Security upon the occurrence of certain events, including a change of control
of the Company.

Competition

     The Company competes worldwide with a number of other manufacturers and
distributors which produce and sell similar products.  Price, quality and
technological innovation are the primary elements of competition.  The Company's
competitors include vertically integrated units of the Company's major OEM
customers, as well as number of independent domestic and international
suppliers.  Many of these companies are larger and have greater resources than
the Company.

     A number of the Company's major OEM customers manufacture for their own
use, products which compete with the Company's products.  Although these OEM
customers have indicated that they will continue to rely on outside suppliers,
the OEMs could elect to manufacture products to meet their own requirements or
to compete with the Company.  There can be no assurance that the Company's
business will not be adversely affected by increased competition in the markets
in which it operates.

     The competitive environment has changed dramatically over the past few
years as the Company's traditional United States OEM customers, faced with
intense international competition, have expanded their worldwide sourcing of
components with the stated objective of better competing with lower-cost
imports.  As a result, the Company has experienced competition from suppliers in
other parts of the world enjoying economic advantages such as lower labor costs,
lower health care costs and, in some cases, export subsidies and/or raw
materials subsidies.

Employees

     As of December 31, 1996, the Company and its consolidated subsidiaries had
approximately 9,800 salaried and hourly employees (as compared with 8,600
employees at December 31, 1995), of which approximately 8,200 were
U.S. employees.  Approximately 43% of the Company's domestic hourly workers are
unionized.  The Company's Muncie, Indiana plant has approximately 1,663
employees represented by the United Auto Workers union.  Approximately 816
hourly employees at the Company's Ithaca, New York, plant are represented by the
International Association of Machinists.  The collective bargaining agreement
covering the Muncie Plant expires in March 1998 and the collective bargaining
agreement covering the Ithaca plant expires in October 1998.  Pursuant to the
requirements of the National Labor Relations Act, a union representation
election involving approximately 630 hourly workers at the Company's Bellwood,
Illinois facility was held on June 14, 1996.  A majority of the hourly workers
voting in the election voted against union representation.  The labor
organization appearing on the ballot was the UAW.  The hourly workers at the
Company's European facilities are also unionized.  The Company believes its
present relations with employees to be satisfactory.

Raw Materials

     The Company believes that its supplies of raw materials for manufacturing
requirements in 1997 are adequate and are available from multiple sources.  It
is common, however, for customers to require their prior approval before certain
raw materials or components can be used, thereby reducing sources of supply that
would otherwise be available.  Manufacturing operations are dependent upon
natural gas, fuel oil, propane and electricity.

Environmental Regulation and Proceedings

     The Company's operations are subject to federal, state, local and foreign
laws and regulations governing, among other things, emissions to air, discharge
to waters and the generation, handling, storage, transportation, treatment and
disposal of waste and other materials.  The Company believes that its business,
operations and facilities have been and are being operated in compliance in all
material respects with applicable environmental and health and safety laws and
regulations, many of which provide for substantial fines and criminal sanctions
for violations.  However, the operation of automotive parts manufacturing plants
entails risks in these areas, and there can be no assurance that the Company
will not incur material costs or liabilities.  In addition, potentially
significant expenditures could be required in order to comply with evolving
environmental and health and safety laws, regulations or requirements that may
be adopted or imposed in the future.

     The Company believes that the overall impact of compliance with regulations
and legislation protecting the environment will not have a material effect on
its financial position or future operating results, although no assurance can be
given in this regard.  Capital expenditures and expenses in 1996 attributable to
compliance with such legislation were not material.

     The Company and certain of its current and former direct and indirect
corporate predecessors, subsidiaries and divisions have been identified by the
United States Environmental Protection Agency and certain state environmental
agencies and private parties as potentially responsible parties ("PRPs") at 27
hazardous waste disposal sites under the Comprehensive Environmental Response,
Compensation and Liability Act ("Superfund") and equivalent state laws and, as
such, may be liable for the cost of cleanup and other remedial activities at
these sites.  Responsibility for cleanup and other remedial activities at a
Superfund site is typically shared among PRPs based on an allocation formula. 
The means of determining allocation among PRPs is generally set forth in a
written agreement entered into by the PRPs at a particular site.  An allocated
share assigned to a PRP is often based on the PRP's volumetric contribution of
waste to a site and the characteristics of the waste material.

     Based on information available to the Company which, in most cases,
includes: an estimate of allocation of liability among PRPs; the probability
that other PRPs, many of whom are large, solvent public companies, will fully
pay the costs apportioned to them; currently available information from PRPs
and/or federal or state environmental agencies concerning the scope of
contamination and estimated remediation costs; estimated legal fees; and other
factors, the Company has established a reserve for indicated environmental
liabilities in the aggregate amount of approximately $8.9 million at
December 31, 1996.  The Company expects this amount to be expended over the next
three to five years.

     In connection with the Spin-Off, the Company and BW-Security entered into a
Distribution and Indemnity Agreement which provided for, among other matters,
certain cross-indemnities designed principally to place financial responsibility
for the liabilities of businesses conducted by BW-Security and its subsidiaries
with BW-Security and financial responsibility for liabilities of the Company or
related to its automotive businesses with the Company.  The Company has been
advised that BW-Security believes that the Company is responsible for certain
liabilities relating to environmental matters retained by BW-Security at the
time of the Spin-Off.  BW-Security has requested indemnification from the
Company for past costs of approximately $1.6 million and for future costs
related to these environmental matters.  At the time of the Spin-Off, BW-
Security maintained a letter of credit for approximately $9 million with respect
to the principal portion of such environmental matters.  Although there can be
no assurance, based upon information currently available to the Company, the
Company does not believe that it is required to indemnify BW-Security under the
Distribution and Indemnity Agreement with respect to such liabilities. The
parties have agreed to submit this matter to binding arbitration which is
expected to be completed during 1997.  The Company does not currently have
information sufficient to determine what its liability would be if it is
ultimately determined that it is required to indemnify BW-Security with respect
to such liabilities.
 
     The Company believes that none of these matters, individually or in the
aggregate, will have a material adverse effect on its financial position or
future operating results, generally either because estimates of the maximum
potential liability at a site are not large or because liability will be shared
with other PRPs, although no assurance can be given with respect to the ultimate
outcome of any such matter.
<PAGE>
Executive Officers

     Set forth below are the names, ages, positions and certain other
information concerning the executive officers of the Company as of March 17, 
1997.

<TABLE>
<CAPTION>

Name                     Age  Position with Company
- -----                    ---- ----------------------
<S>                      <C>  <C>

John F. Fiedler          58   Chairman and Chief Executive Officer
Robin J. Adams           43   Vice President and Treasurer
William C. Cline         47   Vice President and Controller
Gary P. Fukayama         49   Executive Vice President
Christopher A. Gebelein  50   Vice President--Business Development
Laurene H. Horiszny      41   Vice President, Secretary and General Counsel
Geraldine Kinsella       49   Vice President--Human Resources
Fred M. Kovalik          59   Executive Vice President
Ronald M. Ruzic          58   Executive Vice President
Robert D. Welding        48   Vice President

</TABLE>

     Mr. Fiedler has been Chairman of the Board of Directors since March 1996 
and has been Chief Executive Officer of the Company since January 1995.  He
was President from June 1994 to March 1996.  He was Chief Operating Officer
from June 1994 to December 1994.  Mr. Fiedler was Executive Vice President of 
Goodyear Tire & Rubber Company in charge of the North American Tire division, 
from 1991 to 1994.  He is a director of Navistar International Corporation.

     Mr. Adams has been Vice President and Treasurer of the Company since May 
1993.  He was Assistant Treasurer of the Company from 1991 to 1993.

     Mr. Cline has been Vice President and Controller of the Company since May 
1993.  He was Assistant Controller of BW-Security from 1987 to 1993.

     Mr. Fukayama has been Executive Vice President of the Company since 
November 1992.  He has been Group President of Borg-Warner Automotive Air/Fluid 
Systems Corporation since May 1996.  He was President and General Manager of 
Borg-Warner Automotive Automatic Transmission Systems Corporation from January
1995 to April 1996.  He was President and General Manager of Borg-Warner Automo-
tive Transmission & Engine Components Corporation, Automatic Transmission 
Systems from November 1992 to December 1994.  He was President and General
Manager of the Friction Products Business Group of Borg-Warner Automotive 
Transmission & Engine Components Corporation from February 1991 to October
1992.

     Mr. Gebelein has been Vice President-Business Development of the Company 
since January 1995.  He was General Manager of Corporate Development of Inland 
Steel Industries from 1987 to 1994.

     Ms.  Horiszny has been Vice President, Secretary and General Counsel of the
Company since May 1993.  She was Assistant General Counsel of the Company from 
December 1991 to 1993, and Senior Attorney from 1988 to December 1991.

     Ms.  Kinsella has been Vice President-Human Resources of the Company since 
May 1993.  She was Vice President-Human Resources of Borg-Warner Automotive
Transmission & Engine Components Corporation, Automatic Transmission Systems
from November 1990 to 1993.

     Mr. Kovalik has been Executive Vice President of the Company and President
and General Manager of Borg-Warner Automotive Powertrain Systems Corporation 
since March 1994.  He was General Manager-Heavy and Medium Duty Transmissions
for Eaton Corporation from April 1992 to February 1994; Marketing Manager-
Transmissions from February 1991 to April 1992 and Manager-Manufacturing and 
Quality from February 1989 to 1991.

     Mr. Ruzic has been Executive Vice President of the Company and President 
and General Manager of Borg-Warner Automotive Morse TEC Corporation since 
October 1992.  He was President and General Manager of Borg-Warner Automotive
Transmission & Engine Components Corporation, Morse Chain Systems from December
1989 to 1992.

     Mr. Welding has been Vice President of the Company and President of Borg-
Warner Automotive Automatic Transmission Systems Corporation since May 1996. 
He was Vice President - Operations of Borg-Warner Automotive Automatic 
Transmission Systems Corporation, Bellwood Plant, from November 1993 to May1996.
He was Vice President - Operations of Borg-Warner Automotive Automatic Transmi-
ssion Systems Corporation, Frankfort Plant, from November 1990 to October 1993.

Item 2.  Properties

     The Company's 36 manufacturing facilities are strategically located in the
United States, two facilities in Germany, Japan, India, China and Italy, and one
facility in each of Canada, France, Korea, Taiwan and Wales.  The Company 
also has numerous sales offices, warehouses and technical centers.  The
Company's executive offices, which are leased, are located in Chicago, Illinois.
In general, the Company believes that its properties are in good condition and 
are adequate to meet its current and reasonably anticipated needs.  

     The Coltec Acquisition increased by three the number of manufacturing 
facilities the Company operates by adding new facilities in Mississippi, 
Oklahoma and Texas.

     The following is additional information concerning the major manufacturing
plants operated by the Company and its consolidated subsidiaries.  Unless 
otherwise noted, these plants are owned by the Company.

<TABLE>
<CAPTION>                                                           1996
                                                                    Percent of
                                                                    Capacity
          Locations                                                 Utilization
          --------------------------------------------------------- (1)(2)
<S>       <C>
                                                                      <C>
     
U.S.:     Blytheville, Arkansas (leased); Bellwood, Dixon and 
          Frankfort, Illinois; Muncie,  Indiana; Sterling Heights, 
          Coldwater, Livonia and Romulus, Michigan; Water Valley, 
          Mississippi, Ithaca, New York; Gallipolis, Ohio; 
          Cary, North Carolina; Seneca, South Carolina and 
          Longview, Texas (leased).                                    97%

Non-U.S.: Canada, China, France, Germany, Italy (leased), 
          India, Japan, Korea, Taiwan and Wales                        76%

</TABLE>

(1)  The figure shown in each case is a weighted average of the percentage
utilization of each major plant within the category, with an individual plant 
weighted in proportion to the number of employees employed when such plant
runs at 100% capacity.  Capacity utilization at the 100% level is defined as 
operating five days per week, with two eight-hour shifts per day and normal
vacation schedules.

(2)  The table excludes joint ventures owned 50% or less.
<PAGE>
Item 3.  Legal Proceedings

     The Company is presently, and is from time to time, subject to claims and
suits arising in the ordinary course of its business.  In certain such actions,
plaintiffs request punitive or other damages that may not be covered by
insurance.  The Company believes that it has established adequate provisions for
litigation liabilities in its financial statements inaccordance with generally
accepted accounting principles.  These provisions include both legal fees and
possible outcomes of legal proceedings.

     Centaur Insurance Company ("Centaur"), a discontinued property and casualty
insurance subsidiary and a wholly owned subsidiary of BW-Security, ceased
writing insurance in 1984 and has been operating under rehabilitation since
September 1987.  Rehabilitation is a process supervised by the Illinois Director
of Insurance to attempt to compromise liabilities at an aggregate level that is
not in excess of Centaur's assets.  In rehabilitation, Centaur's assets are
currently being used to satisfy claim liabilities under direct insurance
policies written by Centaur.  Any remaining assets will be applied to Centaur's
obligations to other insurance companies under reinsurance contracts.  The
foregoing has resulted in several lawsuits seeking substantial dollar amounts
being filed against BW-Security, and in some cases the Company, for recovery of
alleged damages from the failure of Centaur to satisfy its reinsurance
obligations.  All of these lawsuits, except one to which the Company is not
currently a party, have been settled.  The defense of this litigation is being
managed by BW-Security and the Company is indemnified by BW-Security for any
losses or expenses arising out of the litigation.

     It is the opinion of the Company that the various asserted claims and
litigation in which the Company is currently involved will not materially affect
its financial position or future operating results, although no assurance can be
given with respect to the ultimate outcome for any such claim or litigation.

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

     There were no matters submitted to the security holders of the Company
during the fourth quarter of 1996.

                                       PART II

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

     The Company's Common Stock is listed for trading on the New York Stock
Exchange.  As of March 17, 1997, there were approximately 139 holders of record
of Common Stock.

     Eight times during the last two fiscal years, the Company has paid cash
dividends on its Common Stock and Non-Voting Common Stock.  A quarterly dividend
of $.15 per share was paid on February 15, May 15, August 15 and November 15,
1995, and February 15, May 15, August 15 and November 15, 1996.  While the
Company currently expects that comparable quarterly cash dividends will continue
to be paid in the future, the dividend policy is subject to review and change at
the discretion of the Board of Directors.
<PAGE>
     High and low sales prices (as reported on the New York Stock Exchange 
composite tape) for the Common Stock for each quarter in 1995 and 1996 were:

<TABLE>
<CAPTION>
<S>                                               <C>            <C>
Quarter ended                                     High           Low

March 31, 1995                                    $26.125        $22.375
June 30, 1995                                     $29.375        $23.500
September 30, 1995                                $33.875        $28.500
December 31, 1995                                 $32.250        $27.625
March 31, 1996                                    $33.625        $28.375
June 30, 1996                                     $43.000        $33.625
September 30, 1996                                $40.375        $34.000
December 31, 1996                                 $40.875        $33.250
/TABLE
<PAGE>
Item 6.  Selected Financial Data

     The Selected Financial Data for the five years ended December 31, 1996 with
respect to the following line items set forth on page 35 of the Company's Annual
Report is incorporated herein by reference and made a part of this report: Net
sales; earnings (loss) before cumulative effect of accounting change; earnings
(loss) per share before cumulative effect of accounting change; total assets;
total debt; and cash dividend declared per share.  See the material incorporated
herein by reference in response to Item 7 of this report for a discussion of the
factors that materially affect the comparability of the information contained in
such data.

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

     The Management's Discussion and Analysis of Financial Condition and Results
of Operations set forth on pages 14 through 19 in the Company's Annual Report
are incorporated herein by reference and made a part of this report.

Item 8.  Financial Statements and Supplementary Data

     The consolidated financial statements (including the notes thereto) of the
Company and the Independent Auditors' Report as set forth on pages 20 through 34
in the Company's Annual Report are incorporated herein by reference and made a
part of this report.  Supplementary financial information regarding quarterly
results of operations (unaudited) for the years ended December 31, 1996 and 1995
is set forth in Note 11 of the Notes to Consolidated Financial Statements on
page 32 of the Company's Annual Report.  For a list of financial statements
filed as part of this report, see Item 14, "Exhibits, Financial Statement
Schedules, and Reports on Form 8-K" beginning on page 13.

Item 9.  Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure

     Not applicable.
                                       PART III

Item 10.  Directors and Executive Officers of the Registrant

     Information with respect to directors and nominees for election as
directors of the Company under the caption "Election of Directors" on pages 1
through 3 of the Company's Proxy Statement and information under the caption
"Section 16(a) Beneficial Ownership Reporting Compliance" on page 6 of the
Company's Proxy Statement is incorporated herein by reference and made a part of
this report.  Information with respect to executive officers of the Company is
set forth in Part I of this report.

Item 11.  Executive Compensation

     Information with respect to compensation of executive officers and
directors of the Company under the captions "Compensation of Directors"on pages
4 and 5 of the Company's Proxy Statement and "Executive Compensation," "Stock
Options," "Long-Term Incentive Plans," "Employment Agreements" and "Compensation
Committee Interlocks and Insider Participation" on pages 6 through 10 of the
Company's Proxy Statement is incorporated herein by reference and made a part of
this report.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

     Information with respect to security ownership by persons known to the
Company to beneficially own more than five percent of the Company's Common
Stock, by directors and nominees for directors of the Company and by all
directors and executive officers of the Company as a group under the caption
"Stock Ownership" on page 5 of the Company's Proxy Statement is incorporated
herein by reference and made a part of this report.
Item 13.  Certain Relationships and Related Transactions

     Information with respect to certain relationships and related transactions
under the captions "Compensation Committee Interlocks and Insider Participation"
on page 10 of the Company's Proxy Statement and "Certain Relationships and
Related Transactions" on pages 14 through 15 of the Company's Proxy Statement is
incorporated herein by reference and made a part of this report.

                                       PART IV

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

     (a) 1.  The following consolidated financial statements of the Company on
     pages 20 through 34 of the Company's Annual Report are incorporated herein
     by reference:

          Independent Auditors' Report

          Consolidated Statements of Operations--years ended December 31, 1996,
          1995 and 1994

          Consolidated Balance Sheets--December 31, 1996 and 1995

          Consolidated Statements of Cash Flows--years ended December 31, 1996,
          1995 and 1994

          Consolidated Statements of Stockholders' Equity--years ended
          December 31, 1996, 1995 and 1994

          Notes to Consolidated Financial Statements

          2.  Certain schedules for which provisions are made in the applicable
     accounting regulations of the Securities and Exchange Commission are
     not required under the related instructions or are inapplicable, and there
     fore have been omitted.

          3.  The exhibits filed in response to Item 601 of Regulation S-K are
     listed in the Exhibit Index on page A-1.

     (b) Reports on Form 8-K.

     No reports on Form 8-K were filed by the Company during the three-month
period ended December 31, 1996.
<PAGE>
                                      SIGNATURES

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

                                        BORG-WARNER AUTOMOTIVE, INC.

                                   By:  /s/  John F. Fiedler 
                                        ----------------------------
                                        JOHN F. FIEDLER
                                        Chairman and Chief Executive Officer
                                        Date: March 21, 1997

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated on this 21st day of March, 1997.

Signature Title

/s/  John F. Fiedler                              Chairman of the Board of 
- ----------------------                            Directors and Chief Executive
JOHN F. FIEDLER                                   Officer   
                                                  (Principal Executive Officer)

/s/  Robin J. Adams                               Vice President and Treasurer
- ----------------------                            (Principal Financial Officer)
ROBIN J. ADAMS                                    

/s/  William C. Cline                             Vice President and Controller 
- ------------------------                          (Principal Accounting Officer)
WILLIAM C. CLINE                                  

/s/       *              
- ------------------------                          Director
Albert J. Fitzgibbons, III

/s/       *                                       Director
- -----------------------
Paul E. Glaske

/s/       *
- -----------------------                           Director
Ivan W. Gorr

/s/       *    
- -----------------------                           Director
James J. Kerley

/s/       *    
- -----------------------                           Director
Alexis P. Michas

/s/       *                                       Director
- -----------------------
Donald C. Trauscht
          
/s/       *                                       Director 
- -----------------------
Jere A. Drummond

/s/  John F. Fiedler                              As attorney-in-fact for the
- -----------------------                           Directors marked by an 
JOHN F. FIEDLER                                   Asterisk.<PAGE>
                                                 EXHIBIT INDEX
<TABLE>
<CAPTION>
                                                                      Sequential
Exhibit   DOCUMENT DESCRIPTION                                            Page
Number    ---------------------                                           Number
<C>       <S>                                                             <C>
 *3.1     Restated Certificate of Incorporation of the Company (incorpor
          ated by reference to Exhibit No. 3.1 of the Company's Quarterly 
          Report on Form 10-Q for the quarter ended September 30, 1993). 

 *3.2     By-laws of the Company (incorporated by reference to Exhibit No. 3.2 
          of the Company's Quarterly Report on Form 10-Q for the quarter ended 
          September 30, 1993). 

*4.1      Indenture, dated as of November 1, 1996, between Borg-Warner Automo-
          tive, Inc. and The First National Bank of Chicago (incorporated by 
          reference to Exhibit No.4.1 to Registration Statement No. 333-14717).
 
*10.1     Credit Agreement dated as of December 7, 1994 among Borg-Warner 
          Automotive, Inc., as Borrower, the Lenders listed therein, as Lenders,
          Chemical Bank and the Bank of Nova Scotia, as Co-Arrangers, Chemical 
          Bank, as Administrative Agent and The Bank of Nova Scotia as Document-
          ation Agent (incorporated by reference to Exhibit No. 10.1 to the 
          Company's Annual Report on Form 10-K for the year ended December 31,
          1994). 

*10.2     First Amendment of Credit Agreement dated as of December 15, 1995
          (incorporated by reference to Exhibit 10.2 of the Company's Annual 
          Report on Form 10-K for the year ended December 31, 1995).

10.3      Second Amendment of Credit Agreement dated as of January 16, 1996. 
 
*10.4     Replacement and Restatement Agreement dated as of October 10, 1996 
          to the Credit Agreement dated as of December 7, 1994 (incorporated by 
          reference to Exhibit 10.1 on Form 10-Q for the quarter ended September
          30,1996).

*10.5     Distribution and Indemnity Agreement dated January 27, 1993 between
          Borg-Warner Automotive, Inc. and Borg-Warner Security Corporation 
          (incorporated by reference to Exhibit No.10.2 to Registration State-
          ment No.33-64934). 

*10.6     Tax Sharing Agreement dated January 27, 1993 between Borg-Warner 
          Automotive, Inc. and Borg-Warner Security Corporation(incorporated by
          reference to Exhibit No. 10.3 to Registration Statement No.33-64934). 

+*10.7    Borg-Warner Automotive, Inc. Management Stock Option Plan, as amended 
          (incorporated by reference to Exhibit No. 10.6 to Registration 
          Statement No. 33-64934). 

+*10.8    Borg-Warner Automotive, Inc. 1993 Stock Incentive Plan as amended 
          effective November 8, 1995 (incorporated by reference to Exhibit 10.7
          of the Company's Annual Report on Form 10-K for the year ended
          December 31, 1995).

*10.9     Receivables Transfer Agreement dated as of January 28, 1994 among BWA
          Receivables Corporation, ABN AMRO Bank N.V. as Agent and the Program
          LOC Provider and Windmill Funding Corporation (incorporated by 
          reference to Exhibit No. 10.12 to the Company's Annual Report on 
          Form 10-K for the year ended December 31, 1993). 

*10.10    First Amendment of Receivables Transfer Agreement dated as of December
          21, 1994 (incorporated by reference to Exhibit No. 10.11 to the 
          Company's Annual Report on Form 10-K for the year ended December 31,
          1994). 

*10.11    Second Amendment of Receivables Transfer Agreement dated as of  
          January 1, 1995 (incorporated by reference to Exhibit No. 10.1 to the
          Company's Quarterly Report on Form 10-Q for the quarter ended March
          31, 1995). 

*10.12    Third Amendment of Receivables Transfer Agreement dated as of
          October 23, 1995 (incorporated by reference to Exhibit No. 10.11 to
          the Company's Annual Report on Form 10-K for the year ended December 
          31, 1995).       

*10.13    Fourth Amemdment of Receivables Transfer Agreement dated as of June
          21, 1996 (incorporated by reference to the Company's Quarterly Report
          on Form 10-Q for the quarter ended June 30, 1996).

*10.14    Service Agreement, dated as of December 31, 1992, by and between Borg-
          Warner Security Corporation and Borg-Warner Automotive, Inc. (incor-
          porated by reference to Exhibit No.10.10 to Registration Statement
          No. 33-64934).

                                                                  Sequential
Exhibit                                                           Page
Number                                                            Number


+*10.15   Borg-Warner Automotive, Inc. Transitional Income Guidelines for 
          Executive Officers amended as of May 1, 1989 (incorporated by
          reference to Exhibit 10.16 to the Company's Annual Report on Form 
          10-K for the year ended December 31, 1993). 

+*10.16   Borg-Warner Automotive, Inc. Management Incentive Bonus Plan dated
          January 1, 1994 (incorporated by reference to Exhibit No. 10.18 to the
          Company's Annual Report on Form 10-K for the year ended December 31, 
          1993). 

+*10.17   Borg-Warner Automotive, Inc. Retirement Savings Excess Benefit Plan
          dated January 27, 1993 (incorporated by reference to Exhibit No. 10.20
          of the Company's Annual Report on Form 10-K for the year ended 
          December 31, 1993). 

+*10.18  Borg-Warner Automotive, Inc. Retirement Savings Plan dated January 27,
          1993 as further amended and restated effective as of April 1, 1994 
          (incorporated by reference to Exhibit 10.18 to the Company's Annual 
          Report on Form 10-K for the year ended December 31, 1995).

+*10.19   Borg-Warner Automotive, Inc. Deferred Compensation Plan dated January 
          1, 1994 (incorporated by reference to Exhibit No. 10.24 of the
          Company's Annual Report on Form 10-K for the year ended December 
          31, 1993). 

+*10.20   Form of Employment Agreement for John F. Fiedler (incorporated by 
          reference to Exhibit No. 10.0 of the Company's Quarterly Report on 
          Form 10-Q for the quarter ended June 30, 1994). 

+*10.21   Form of Change of Control Employment Agreement for Executive Officers
          (incorporated by reference to Exhibit No. 10.0 to the Company's  
           Quarterly Report on Form 10-Q for the Quarter ended September 30,
           1995). 

*10.22    Assignment of Trademarks and License Agreement (incorporated by 
          reference to Exhibit No. 10.0 of the Company's Quarterly Report on 
          Form 10-Q for the quarter ended September 30, 1994). 

+*10.23   Borg-Warner Automotive, Inc. Executive Stock Performance Plan 
         (incorporated by reference to Exhibit No. 10.23 of the Company's 
         Annual Report on Form 10-K for the year ended December 31, 1995).

*10.24    Agreement of Purchase and Sale dated as of May 31, 1996 by and among
          Coltec Industries Inc., Holley Automotive Group, Ltd., Holley Automo-
          tive Inc., Coltec Automotive Inc., and Holley Automotive Systems
          GmbH and Borg-Warner Automotive, Inc.,Borg-Warner Automotive Air/Fluid
          Systems Corporation and Borg-Warner Automotive Air/Fluid Systems 
          Corporation of Michigan (incorporated by reference to Exhibit 10.1
          of the Company's Current Report on Form 8-K dated as of June 17, 
          1996).

13.1      Annual Report to Stockholders for the year ended December 31, 1996 
          with manually signed Independent Auditors' Report.  (The Annual 
          Report, except for those portions which are expressly incorporated
          by reference in the Form 10-K, is furnished for the information 
          of the Commission and is not deemed filed as part of the Form 10-K). 

21.1      Subsidiaries of the Company. 

23.1      Independent Auditors' Consent. 

24.1      Power of Attorney. 

27.1      Financial Data Schedule.

99.1      Cautionary Statements.

- ---------------------------------------------------
</Table

*    Incorporated by reference.

+    Indicates a management contract or compensatory plan or arrangement 
required to be filed pursuant to Item 14(c).




</TABLE>

          SECOND AMENDMENT, dated as of January 16, 1996 (the "Amendment"), to
the Credit Agreement, dated as of December 7, 1994 (as amended, supplemented or
otherwise modified from time to time, the "Credit Agreement"; terms not
otherwise defined herein shall be used herein as therein defined), among:

(i)  BORG-WARNER AUTOMOTIVE, INC., a Delaware corporation (the "Borrower");

(ii)  the several banks and other financial institutions from time to time
parties to the Credit Agreement (the "Lenders");

(iii)  BANK OF MONTREAL, CREDIT LYONNAIS, CHICAGO AND CAYMAN ISLAND BRANCHES,
THE INDUSTRIAL BANK OF JAPAN, LTD., THE LONG-TERM CREDIT BANK OF JAPAN, LIMITED,
NATIONSBANK OF NORTH CAROLINA, N.A., THE SUMITOMO BANK, LIMITED, CHICAGO BRANCH,
BANK OF AMERICA ILLINOIS, and THE FUJI BANK, LIMITED, as lead managers
thereunder (the "Lead Managers");

(iv)  CHEMICAL BANK, a New York banking corporation (the "Chemical"), and THE
BANK OF NOVA SCOTIA, a Canadian chartered bank ("Scotiabank"), as co-arrangers
thereunder (in such capacity, the "Co-Arrangers");

(v)  SCOTIABANK, as documentation agent for the Lenders thereunder (in such
capacity, the "Documentation Agent"); and

(vi)  CHEMICAL, as administrative agent for the Lenders thereunder (in such
capacity, the "Administrative Agent").

                           W  I  T  N  E  S  S  E  T  H  :

          WHEREAS, the Borrower has requested that the Credit Agreement be
amended to allow for projections of the operating budget and cash flow budget of
the Borrower and its Subsidiaries to be delivered no later than 90 days after
the beginning of the Borrower's fiscal year;

          WHEREAS, the Borrower, the Administrative Agent and the Majority
Lenders have agreed to so amend the Credit Agreement on the terms set forth
below;

          NOW, THEREFORE, in consideration of the premises and for other good
and valuable consideration, receipt of which is hereby acknowledged, the parties
hereto hereby agree as follows:

          1.   Amendment to Subsection 9.2 of the Credit Agreement.  Subsection
9.2(c) of the Credit Agreement is hereby amended by deleting the paragraph in
its entirety and replacing it with the following paragraph (c):

               (c)  as soon as available, but in any event no later than 90 days
          after the beginning of each fiscal year of the Borrower, a copy of the
          projections by the Borrower of the operating budget and cash flow
          budget of the Borrower and its Subsidiaries (the "Projections") for
          such fiscal year; provided, however, that the Borrower shall not be
          obligated to furnish any such Projections unless the board of
          directors of the Borrower has reviewed and approved them;

          2.   Representations; No Default.  On and as of the date hereof, and
after giving effect to this Amendment, the Borrower confirms, reaffirms and
restates that the representations and warranties set forth in Section 7 of the
Credit Agreement and in the other Loan Documents are true and correct in all
material respects, provided that the references to the Credit Agreement therein
shall be deemed to be references to this Amendment and to the Credit Agreement
as amended by this Amendment.

          3.   Conditions to Effectiveness.  This Amendment shall become
effective on and as of the date (the "Amendment Effective Date") that the
Administrative Agent shall have received counterparts of this Amendment, duly
executed and delivered by a duly authorized officer of each of the Borrower, the
Administrative Agent, and the Majority Lenders, along with the written consent
of each Subsidiary Guarantor in the form attached hereto.

          4.   Scope.  The Amendment is to be narrowly construed.  Except as
expressly amended and waived herein, all of the covenants and provisions of the
Credit Agreement are and shall continue to be in full force and effect.

          5.   GOVERNING LAW.  THIS AMENDMENT SHALL BE GOVERNED BY AND CONSTRUED
AND INTERPRETED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK.

          6.   Counterparts.  This Amendment may be executed by one or more of
the parties hereto on any number of separate counterparts, and all of said
counterparts taken together shall be deemed to constitute one and the same
instrument.

          IN WITNESS WHEREOF, the undersigned have caused this Amendment to be
dully executed and delivered as of the date first above written.

                                   BORG-WARNER AUTOMOTIVE, INC.

                                   By:  Borg-Warner Automotive, Inc.          
                                   Title:  

                                   CHEMICAL BANK, as Administrative Agent, as a
                                    Co-Arranger and as a Lender

                                   By:  Chemical Bank                          
                                   Title:  

                                   THE BANK OF NOVA SCOTIA, as a Co-Arranger, as
                                   Documentation Agent and as a Lender

                                   By:  The Bank of Nova Scotia                
                                   Title:         

                                   BANK OF MONTREAL, as a Lead Manager and as a
                                    Lender

                                   By:  Bank of Montreal
                                   Title:  

                                   CREDIT LYONNAIS, CHICAGO BRANCH, as a Lead  
                                   Manager and as a Lender

                                   By:  Credit Lyonnais, Chicago Branch        
                                   Title:  

                                   CREDIT LYONNAIS, CAYMAN ISLAND BRANCH, as a 
                                   Lead Manager and as a Lender

                                   By: Credit Lyonnais, Cayman Island Branch   
                                   Title:  

                                   THE INDUSTRIAL BANK OF JAPAN, LIMITED, as a 
                               Lead Manager and as a Lender

                                   By:  The Industrial Bank of Japan         
                                   Title:  

                                   THE LONG-TERM CREDIT BANK OF JAPAN, LTD., as
                                   a Lead Manager and as a Lender

                                   By:  The Long-Term Credit Bank of Japan
                                   Title:  

<PAGE>
                                   NATIONSBANK, N.A.,
                                   as a Lead Manager and as a Lender

                                   By:  Nationsbank           
                                   Title:  

                                   THE SUMITOMO BANK, LIMITED, CHICAGO BRANCH, 
                                   as a Lead Manager and as a Lender

                                   By:  The Sumitomo Bank
                                   Title:  

                                   BANK OF AMERICA ILLINOIS, as a Lead Manager 
                                   and as a Lender

                                   By:  Bank of America Illinois      
                                   Title:  

                                   THE FUJI BANK, LIMITED, as a Lead Manager and
                                   as a Lender

                                   By: The Fuji Bank           
                                   Title:  

                                   THE BANK OF NEW YORK

                                   By:THE BANK OF NEW YORK
                                   Title:

                                   THE FIRST NATIONAL BANK OF CHICAGO

                                   By: THE FIRST NATIONAL BANK OF CHICAGO      
                                   Title:

                                   MELLON BANK, N.A.

                                   By:MELLON BANK, N.A.
                                   Title:

                                   NATIONAL BANK OF DETROIT

                                   By: NATIONAL BANK OF DETROIT
                                   Title:

                                   TORONTO DOMINION (TEXAS), INC.

                                   By:TORONTO DOMINION (TEXAS), INC.
                                   Title:

                                   BANK OF HAWAII

                                   By:BANK OF HAWAII
                                   Title:

                                   BANK OF TOKYO, LTD., CHICAGO BRANCH

                                   By:BANK OF TOKYO, LTD., CHICAGO BRANCH
                                   Title:

                                   BARCLAYS BANK PLC

                                   By:BARCLAYS BANK PLC
                                   Title:




                                   CAISSE NATIONALE DE CREDIT AGRICOLE

                                   By:CAISSE NATIONALE DE CREDIT AGRICOLE
                                   Title:

                                   THE NORTHERN TRUST COMPANY

                                   By:THE NORTHERN TRUST COMPANY
                                   Title:

                                   THE SANWA BANK, LIMITED, CHICAGO BRANCH

                                   By:THE SANWA BANK, LIMITED, CHICAGO BRANCH
                                   Title:
<PAGE>




                                       CONSENT


          Each of the undersigned Subsidiary Guarantors hereby consents and
agrees to the provisions of the foregoing Amendment, and hereby affirms that
upon the effectiveness of the foregoing Amendment, each Loan Document to which
it is a party shall continue to be, and shall remain, in full force and effect.

                              BORG-WARNER AUTOMOTIVE DIVERSIFIED TRANSMISSION
                              PRODUCTS CORPORATION

                              By:BORG-WARNER AUTOMOTIVE DIVERSIFIED TRANSMISSION
                                 PRODUCTS CORPORATION
                              Title:  Vice President

                              BORG-WARNER AUTOMOTIVE POWERTRAIN SYSTEMS
                                  CORPORATION

                              By:BORG-WARNER AUTOMOTIVE POWERTRAIN SYSTEMS 
                                 CORPORATION
                              Title:  Vice President

                              BORG-WARNER AUTOMOTIVE JAPAN CORPORATION

                              By:BORG-WARNER AUTOMOTIVE JAPAN CORPORATION
                              Title:  Vice President

                              BORG-WARNER AUTOMOTIVE POWDERED METALS CORPORATION

                              By: BORG-WARNER AUTOMOTIVE POWDERED METALS
                                     CORPORATION
                              Title:  Vice President

                              BORG-WARNER AUTOMOTIVE AUTOMATIC TRANSMISSION 
                               SYSTEMS CORPORATION

                              By: BORG-WARNER AUTOMOTIVE AUTOMATIC TRANSMISSION
                                   SYSTEMS CORPORATION
                              Title:  Vice President

                              BORG-WARNER AUTOMOTIVE CONTROL SYSTEMS CORPORATION

                              By:BORG-WARNER AUTOMOTIVE CONTROL SYSTEMS 
                                 CORPORATION
                              Title:  Vice President

                              BORG-WARNER AUTOMOTIVE MORSE TEC CORPORATION

                              By:BORG-WARNER AUTOMOTIVE MORSE TEC CORPORATION
                              Title:  Vice President



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

INTRODUCTION

Borg-Warner Automotive, Inc. (the "Company") became an independent company on
January 27, 1993, when its common stock was distributed to the stockholders of
its then parent, Borg-Warner Security Corporation ("BW-Security") as a dividend
(the "Spin-Off").  The initial capital structure was established with $480
million of equity and $251 million of debt.  In August 1993, the Company
completed an initial public offering of 3.66 million shares of common stock,
yielding net proceeds of $83.2 million.  

     The Company operates as a major supplier to automotive original equipment
manufacturers ("OEMs") in the North American, European and various Asian
markets.  Its products include  a wide variety of highly engineered components
and systems primarily related to drivetrain applications.  Examples include
"shift quality" automatic transmission components and systems, four-wheel drive
transfer cases, automotive chain, engine timing components and systems, and a
variety of air and fluid control components and systems for engine and fuel
systems control.

     This Management's Discussion and Analysis of Financial Condition and
Results of Operations should be read in conjunction with the historical
Consolidated Financial Statements of the Company.

RESULTS OF OPERATIONS

The following table details the Company's results of operations as a percentage
of sales:
<PAGE>
<TABLE>
<CAPTION>

Year Ended December 31,              1996      1995      1994
                                   --------  --------   -------    
<S>                                <C>       <C>       <C>
Net sales                          100.0%     100.0%     100.0%
Cost of sales                       78.3       78.6       77.5
Depreciation                         4.6        5.1        5.0
Selling, general and
    administrative expenses          8.0        7.4        7.5
Goodwill amortization                0.9        0.7        0.8
Loss on sale on business             4.0          -          -
Minority interest, affiliate earnings
      and other income, net         (0.7)      (1.2)      (0.8)
                                   -------     ------    ------- 
Earnings before interest             4.9%       9.4%      10.0%
    and taxes                      ======      ======    ========

</TABLE>
<PAGE>
     Historically, the Company's sales have been seasonal in nature, with the
fourth quarter of each year generally having higher sales.  This trend is less
prevalent in recent years. The fourth quarter has traditionally been the quarter
for new model introduction by the automotive industry, but this trend is
diminishing as the auto industry becomes more global and competitive pressure
for continual model updates intensifies.

1996 compared with 1995

The Company reported a 15.9% increase in sales in 1996, representing a growth
rate significantly higher than that of world auto production.  North American
automotive production was flat for 1996, while Europe and Japan were up 4% and
2%, respectively.  The sales improvement is the result of the Company's
continued increase in content per vehicle through new products and systems as
well as accelerated growth in air and fuel management systems through
acquisitions.   The Company's acquisition of the Holley Automotive, Coltec
Automotive and Performance Friction Products businesses ('Coltec Acquisition')
from Coltec Industries contributed $123 million in sales, or approximately 60%
of the sales gain.
<PAGE>
     The following table shows net sales by product grouping:
<TABLE>
<CAPTION>
<S>                           <C>            <C>            <C>
    
Year Ended December 31,          1996           1995           1994
                              ----------     -----------    -----------   
                                       (millions of dollars)
Powertrain Systems            $  562.7       $  544.8       $ 529.9
Automatic Transmission Systems   481.8          454.4         378.5
Morse TEC                        276.5          257.6         239.9
Air/Fluid Systems                258.8          107.6          97.3
                              ----------     -----------    ----------
                               1,579.8        1,364.4       1,245.6
Interbusiness eliminations       (39.7)         (35.3)        (22.2)
                              ----------     -----------    ----------
     Net sales                $1,540.1       $1,329.1       $1,223.4
                              ==========     ===========    ==========

</TABLE>
<PAGE>
     Powertrain Systems realized a $17.9 million increase in sales over 1995, a
3% improvement.  Excluding the manual transmission business, which was sold in
1996, sales grew 17%.  Manual transmission sales decreased $48 million or 33% as
a result of the loss of the GM S-Truck business combined with declines in sales
of high-performance five- and six-speed sporty cars (see "Other Financial
Condition Matters" herein for a discussion of the sale of the manual
transmission business).  In the four-wheel drive ("4WD") transfer case business,
sales increased by $72 million, or 18%, due to the introduction of new large
transfer cases for the new Ford Expedition sport-utility vehicle ("SUV") and 
F-150 pick-up trucks.  The Expedition features the Torque-On-Demand(TM) transfer
case called "Control Trac" by Ford.  The growth in small transfer case volume
slowed in 1996 as production of Ford's popular Explorer SUV was flat compared to
the prior year due to Ford capacity constraints.  In 1996, the Company sold
481,000 small transfer cases and 480,000 large transfer cases compared with
452,000 and 395,000, respectively, in 1995 and 398,000 and 343,000,
respectively, in 1994.  Powertrain Systems continues to take advantage of
worldwide growth in light truck and sport-utility vehicle production, which
utilizes transfer cases.  This continued market penetration should enable the
Company to offset the manual transmission revenue loss in 1997.

     Automatic Transmission Systems experienced continued growth with a $27.4
million increase in sales over 1995.  The increase includes $23 million
attributable to a full year of operations from the Precision Forged Products
Division acquired in April 1995.  The remainder of the increase was the result
of volume gains, most notably in Korea, which experienced a market-driven volume
increase of approximately 21%.  Sales gains in 1996 were offset by price
concessions of approximately $3.5 million.  This group is a supplier to
virtually every major automatic transmission manufacturer in the world and
therefore is susceptible to market trends.  In 1996 and 1995, the Company
benefited from the move to four-  and five-speed automatic transmissions.  The
Company is well positioned to continue to take advantage of this trend toward
five-speed automatic transmissions, thus increasing content,  as the Company
supplies friction elements, as well as one-way clutches for these systems.  The
Company is also well positioned to take advantage of customer trends toward
ordering systems incorporating various combinations of friction plates, one-way
clutches, races, drums and housings.

     The Morse TEC group again experienced 7% sales growth in 1996 despite a 3%
decline due to weakening of the yen.  The sales gain is attributable to
increased volume from new  timing chain system applications for both single and
double overhead cam engines for passenger cars and light trucks due to a strong
trend toward use of these engines for enhanced fuel economy and performance. 
Additionally, the group benefited from the initial sales of the MORSE GEMINI(TM)
Chain System for all of GM's front-wheel drive automatic transmission
applications used in mid-sized vehicles.  Finally, in 1996 Morse TEC's Italian
facility began to provide the engine timing chain system for Ford's new 4 liter
overhead cam engine produced in Germany for the Ford Explorer.  In 1997, Morse
TEC will begin supplying the engine timing chain system for Chrysler's new 2.7
liter double overhead cam V-6 engines used in the Chrysler LH series sedans
(Dodge Intrepid, Chrysler Concord and Eagle Vision).  Additionally, in 1996, the
group was selected to design and produce a complete engine timing chain system
for Chrysler's new overhead cam 4.7 liter, V8 engine that will begin production
in 1998.  The Morse TEC engineered timing chain system consists of numerous
components including chains, sprockets, tensioners and snubbers.  The Company
announced in 1996 that the Morse TEC group plans to begin high-volume production
of powdered metal sprockets by mid-1998.  The addition of this production
capability will enable the Company to increase its flexibility in providing
innovative sprocket solutions for both its engine timing systems and MORSE
GEMINI(TM) Chain Systems, as well as provide greater control over the technical
advancements and economics of these components.

     Air/Fluid Systems' sales more than doubled, with a $151.2 million or 141%
increase primarily due to the Coltec Acquisition, which contributed $123 million
in sales, and the acquisition of Tulle (formerly referred to as Societe' de
l'Usine de la Marque ("SUM")), acquired at the end of 1995, which contributed
$18 million to 1996 sales. These acquisitions position the Company well to take
advantage of the fast-growing air/fluid systems market and to supply entire air
management systems.  The Air/Fluid Systems group is expected to experience the
fastest growth and therefore continue to represent a greater portion of
consolidated revenues in 1997 and beyond.  

     In 1996, the Company's top 10 customers accounted for approximately 82% of
total consolidated sales compared with 86% in 1995 and 83% in 1994.  Ford
continues to be the Company's largest customer, accounting for 42% of sales in
1996 compared to 41% and 39% of sales in 1995 and 1994, respectively.  General
Motors accounted for 21% of sales in 1996 compared to 25% and 27% of sales in
1995 and 1994, respectively.  Sales to Chrysler significantly increased to 9% of
sales as a result of the Coltec Acquisition.

     Net earnings of $41.8 million for 1996 included a $61.5 million one-time
pretax charge for the loss on the sale of the North American manual transmission
business, which, net of tax benefit of $26.5 million, resulted in an aftertax
charge of $35 million, or $1.49 per share.  Excluding this one-time charge, net
earnings were $76.8 million, or $3.26 per share, a $2.6 million improvement over
1995 net earnings of $74.2 million, or $3.15 per share.  The improvement in
earnings was dampened by the operating results for the manual transmission
business, which reported a pretax loss from operations of $17 million in 1996
compared to $3 million in 1995 ($.46 per share loss and $.09 per share loss,
respectively).  

     Gross margin improved slightly to 21.7% compared to 21.4% in 1995. 
Excluding the manual transmission business, gross margin would have been 24.2%
in 1996 compared to  23.5% in 1995.  The margin improvement is the result of
productivity gains and cost reduction efforts as well as volume gains as certain
elements of the cost structure are partially fixed in nature.  In addition,
costs for certain raw materials such as aluminum moderated in 1996 versus 1995.

     Offsetting cost reduction efforts were continuing price reduction pressures
from customers.  Price reductions granted in 1996 totaled approximately $10
million compared to $8 million in 1995.  To maintain profit margins, the
Company, among other things, seeks price reductions from its own suppliers,
adopts improved production processes to increase manufacturing efficiency,
updates product designs to reduce costs and develops new products whose benefits
support increased pricing.  The Company's ability to pass through increased raw
material and other costs to its OEM customers is also limited, with cost
recovery less than 100% and often on a delayed basis.

     Earnings before interest and taxes ("EBIT") were $76.1 million in 1996
compared to $125.4 million in 1995.  Excluding the pretax loss of $61.5 million
on the sale of the North American manual transmission business, EBIT increased
$12.2 million to $137.6 million.  The improvement resulted from increased sales
due to both acquisitions and an overall increase in the core businesses of the
Company as well as improved margins, offset by the operating loss from the
manual transmission business.  The Coltec Acquisition contributed $13 million to
EBIT, whereas the manual transmission business negatively impacted EBIT by $14
million more in 1996 than in 1995.  Depreciation increased $3.3 million in 1996
primarily as a result of acquisitions.  Selling, general and administrative
expenses increased to 8.0% of sales in 1996 from 7.4% of sales in 1995 primarily
as a result of increased spending on research and development.  Research and
development expenses totaled $54.4 million in 1996, a $17.7 million increase
over 1995 due to additional spending related to the Coltec businesses, 
accounting for $6.3 million of the increase, and to maintain and expand
technological expertise in both product and process in all of the Company's core
businesses.  Additionally, recovery from customers for research and development
expenditures was lower in 1996 as it is becoming increasingly more difficult to
recover costs from customers for prototypes.   Research and development
continues to remain a key corporate strategy as the Company's ability to develop
proprietary new products allows it to remain competitive.

     Equity in affiliate earnings and other income decreased $5.5 million from
1995 to $13.1 million in 1996. The Company's share of earnings for NSK-Warner, a
50%-owned joint venture in Japan,  was $14.3 million in 1996 versus $19.0
million in 1995.  Earnings are down primarily due to a weakening of the yen
against the dollar and a slight decline in yen-denominated sales levels as a
result of a sluggish Japanese economy.

     Interest expense and finance charges increased by $7.2 million to $21.4
million in 1996 compared with $14.2 million in 1995.  The increase is
attributable to additional borrowings used to finance the Coltec Acquisition
offset by lower market interest rates on the Company's outstanding bank
borrowings.

     Pretax earnings were $54.7 million in 1996, which includes a pretax loss of
$61.5 million on the sale of the North American manual transmission business as
previously mentioned, compared with $111.2 million of pretax earnings in 1995. 
Excluding the loss on the manual transmission sale and the operating loss from
the manual transmission business, 1996 pretax earnings would have been $133.2
million, a 17% increase over 1995.

     Income taxes decreased from $37 million in 1995 to $12.9 million in 1996,
an effective rate  of 23.6% versus an effective rate of 33.3% in 1995.  Income
tax expense in 1996 includes a $26.5 million tax benefit on the pretax loss of
$61.5 million for the manual transmission business sale, an effective rate of
43% as a result of recognizing differences between financial reporting and tax
basis of the business sold.  Other factors that caused the effective tax rate to
be lower than the standard federal and state rates were realization of certain
tax credits related to research and development and foreign operations.  In
1995, the Company also realized similar types of credits along with a higher
level of affiliate earnings, which are recognized on an aftertax basis.

1995 compared with 1994
North American automotive production was down 3% in 1995 versus 1994, while
Japan was down about 3%, Korea was up 12%  and Europe was flat.  Against this
backdrop, the Company was able to register gains in sales of 9% and earnings of
15%.  The gains were the result of the Company's participation in one of the
most rapidly growing segments in the overall automotive marketplace --
sport-utility vehicles and light trucks -- and the Company's ability to increase
the value of components supplied per vehicle through ongoing aggressive
engineering and marketing programs.  The Company's acquisition of the Precision
Forged Products Division ("PFPD") of Federal-Mogul in 1995 was responsible for
approximately 40% of the sales gain, or $52 million.  After adjusting for the
acquisition and the 1994 disposition of a marine and industrial business, sales
increased 7%.

     Powertrain Systems' sales grew by 3% in 1995 (8% excluding a 1994
disposition).  In the 4WD transfer case business, the Torque-On-Demand(TM)
transfer case for the Ford Explorer yielded higher volume due to Ford's
increased capacity for this sport-utility vehicle.  Increased features over the
transfer case model it replaced also improved the Company's revenue per unit. 
Volume increases in large transfer cases for full-size pickup truck applications
were, in part, offset by the loss of the automatic locking hub business. 
Revenue from manual transmissions declined by $29 million to $148 million in
1995 because of the loss of the GM S-Truck business combined with declines in
volume for the principal remaining North American applications -- high-perfor-
mance five-speed sporty cars such as Ford Mustang, Chevrolet Camaro,
Pontiac Firebird and Dodge Viper.  See "Other Financial Condition Matters" for a
discussion of the Company's sale of the North American manual transmission
business.
   
     The Automatic Transmission Systems group realized a $75.9 million increase 
in sales over 1994, up 20%.  Of the increase, $52 million resulted from the
acquisition of the PFPD business in April  1995.  The remainder of the increase
(6% over 1994) resulted from volume gains in North America, Germany and Korea,
which were offset by approximately $2.3 million in price reductions to
customers.  In Korea, the volume increase was market driven.  In North America
and Europe, the volume gains were the result of the Company's increased content
per vehicle.  This group sells to the widest array of OEMs and is most
susceptible to trends in the marketplace.  In 1995, it benefited from the move
to four- and five-speed automatic transmissions from three-speed models, which
increases the Company's componentry even if market volumes are flat.  During
1995, the Company saw the first of what it believes will be an increasing number
of five-speed transmission models, again affording the opportunity to improve
volume without being dependent upon overall market growth.  The acquisition of
the PFPD business has led to opportunities to bundle  components into a system,
thereby increasing the Company's content per vehicle.  PFPD also offers a
promising product line in engine connecting rods, a new area for the Company.

     The Morse TEC group continued its sales growth in 1995 with a 7% gain.  Two
percentage points of the gain resulted from favorable exchange rates for the
yen.  The remainder is the result of increased volume and improved product mix. 
The group realized a full year of sales of the MORSE GEMINI(TM) Chain System,
which it began providing for the Chrysler LH series in mid-1994.  However,
monthly volumes for the Chrysler LH fell in 1995 versus 1994. In 1995, the group
was selected to provide the MORSE GEMINI(TM) Chain System for all of GM's front-
wheel drive automatic transmission applications beginning in 1997.  The
transmission chain business benefited from increased sales of sport-utility
vehicles, which use the Morse HY-VO(R) chain.  Engine timing systems sales also
grew as Ford expanded its modular engine program to the Taurus/Sable as well as
the new F-Series pickup truck, which was introduced in the beginning of 1996. 
The modular engine series uses a Morse engine timing system, consisting of
chains, sprockets, tensioners and snubbers.  Previously the Company provided
only a single chain.  The modular engine series at Ford now consists of 2.5
liter and 3.0 liter V-6s and 4.6 liter and 5.2 liter V-8s.

     Air/Fluid Systems realized an 11% sales increase in 1995.  The group
received a full year of benefit of providing 100% of certain Chrysler
transmission solenoid requirements for its front-wheel drive vehicles.  The
group also increased its volume of Ford EGR valves (required for emission
regulations) and began providing the clutch coil incorporated in the Company's
Torque-On-Demand(TM) transfer case.

     Gross margin in 1995 slipped to 21.4% versus 22.5% in 1994.  Four factors
were responsible for the decline.  First, the decline in volume in the manual
transmission business had a material impact on margins.  Excluding the manual
transmission business, gross margin would have been 23.5% in 1995 versus 24.5%
in 1994.  Next, raw material prices increased at a faster rate than the
Company's ability to pass through such increases.  For example, aluminum went
from $.63  per pound at the beginning of 1994 to $.97 at the beginning of 1995
to $.77 at the end of 1995.  Aluminum is a key component of the Company's
transfer cases and cases for solenoids.  The Company's contracts with OEMs have
economic passthrough clauses, but these do not provide for 100% recovery, and in
many cases, recovery takes place on a delayed basis.  The Company has sought to
minimize its exposure to material cost fluctuations through passthrough clauses,
and through the use of alternative materials where feasible. The third factor
affecting the margin comparison was price reductions to customers where the
Company has not been able to achieve offsetting cost reductions.  The timing
required to implement and get approval for cost reduction proposals is partially
responsible for this factor.  The final significant factor in the margin
comparison was that the newly acquired PFPD business has a relatively lower
margin than the Company as a whole. 

     The increase in sales, offset by the margin decline, translated into
earnings before interest and taxes ("EBIT") of $125.4 million, a $3.8 million,
or 3%, increase over 1994.  Other trends affecting EBIT include higher
depreciation from increased capital spending in recent years.  Depreciation
increased $7.1 million, or 12%, in 1995.  Selling, general  and administrative
expenses increased by $5.7 million, or 6%, in 1995.  As a percentage of sales,
such expenses declined to 7.4% in 1995 from 7.5% in 1994.  Included in the 1995
expenses was $36.7 million in research and development ("R&D") spending, a 9%
increase over 1994.  The Company continued to invest in R&D at a rate in excess
of 2.7% of sales, recognizing that a  key corporate strategy is to position the
Company on the leading technological edge.  Examples of new products resulting
from the R&D investments in recent years include the Torque-On-Demand(TM)
transfer case, the MORSE GEMINI(TM) Chain System and the Ford one-way
clutch/drum system.  In 1994, the Company provided approximately $5.2 million of
additional accruals for environmental and other liabilities.  No similar
accruals were provided for in 1995.

     Equity in affiliate earnings and other income jumped to $18.6 million in
1995 compared with $10.6 million in 1994.  The Company's 50%-owned joint venture
in Japan, NSK-Warner, continued to outperform the Japanese automotive
marketplace.  The Company's share of earnings for this venture increased to
$19.0 million in 1995 versus $13.9 million in 1994.  The venture experienced 16%
sales growth in 1995 to $352 million.  Earnings were up approximately 25% in
local currency, with the rest of the increase attributable to the strong yen in
1995.  The remainder of the increase resulted from the net loss in 1994 of $3.5
million from the  disposition of certain non-core investments and assets.  No
similar losses were realized in 1995. 

     Interest expense was essentially flat between the two years at around $14
million.  Higher debt levels resulting from acquisitions during 1995 were offset
by lower interest rates on foreign debt outstanding.  The Company benefited from
the general decline in foreign interest rates throughout 1995 and improved
spreads versus nominal borrowing rates in 1995.  As a result of the above items,
pretax earnings were $111.2 million in 1995, a 3% increase over $107.7 million
in 1994. 

     Income taxes totaled $37.0 million in 1995, an effective rate of 33.3%,
versus an effective rate of 40.2% in 1994.  A significant reason for the
improved tax rate was substantially higher credits against taxes otherwise
payable, particularly for research and development spending and foreign credits.
The Company has available approximately $22 million of foreign tax credits,
which can be offset only against foreign source income.  Other factors affecting
the nominal tax rate were the level of affiliate earnings, which are recognized
on an aftertax basis, and goodwill amortization, which is non-deductible.

FINANCIAL CONDITION AND LIQUIDITY

Cash generated from operations during 1996 totaled $177.9 million primarily from
earnings of $41.8 million, a net reduction in operating assets and liabilities
of $4.6 million, as well as non-cash items, including $71.3 million of
depreciation and $61.5 million related to the loss on sale of the North American
manual transmission business.  The operating cash was used to fund $92 million
in capital spending, excluding the Coltec Acquisition.


     On June 17, 1996, the Company acquired the operations and substantially all
of the operating assets of three of Coltec Industries Inc.'s automotive OEM
businesses: Holley Automotive, Coltec Automotive and Performance Friction
Products.  The Company paid $287.8 million in cash, including $4.8 million of
costs related to the acquisition, which was initially financed by utilization of
$260 million under the Company's revolving credit facility and borrowings under
various money market facilities.  In November 1996, the Company issued $150
million of 7.0% Senior Notes and used the proceeds to pay down revolving credit
borrowings.  The Company ended the year with $317.3 million in balance sheet
debt, an increase of $182.6 million over 1995 primarily due to this acquisition.

     Net working capital, excluding notes payable, decreased by $33.4 million. 
Receivables increased by $33.2 million due to higher sales, the Coltec
Acquisition and a $17 million receivable related to the sale of the inventory of
the North American manual transmission business.  Inventories decreased by $2.9
million due to the sale of the manual transmission inventory offset by an
increase due to the Coltec Acquisition and increases commensurate with the
increased operating activity of the Company.  Accounts payable and accrued
expenses increased by $75 million due to an accrual of approximately $47 million
related to the sale of the manual transmission business as well as the Coltec
Acquisition and the overall increase in level of business. The Company increased
the amount of its receivables sold under its receivables transfer agreement by
$16 million to $102 million in 1996.  Net property plant and equipment increased
$11.2 million primarily due to capital spending in excess of depreciation of $21
million and fixed assets of  acquisitions of $26 million, offset by disposals of
$30 million including $27 million related to the sale of the North American
manual transmission business.

     Capital spending totaled $92 million for 1996, relatively consistent with
prior levels of spending of $93 million for 1995 and $99 million for 1994. 
Major spending programs included continued spending on the Ford large transfer
case capacity uplift, MORSE GEMINI(TM) programs for both Chrysler and GM,
Chyrsler timing systems for the 2.7 liter engine  and Renault transmission
solenoid program in Tulle, as well as expansion programs at Coltec for air
induction systems and continued spending for the Mercedes-Benz transfer case
program.  The Company anticipates that capital spending will be slightly higher
in 1997 as a result of increased spending to increase capacities and to continue
to fund existing and new programs.  The Company believes that the combination of
cash flow from its operations and available credit facilities will be adequate
to satisfy cash needs for 1997.

     Investments and advances decreased by $4.1 million to $135.9 million
reflecting $9.3 million of earnings from the NSK-Warner joint venture, net of
dividends, offset by a significant decrease due to the change in exchange rates.
Goodwill increased approximately $243 million primarily as a result of $242
million of goodwill related to the Coltec Acquisition.

     Other balance sheet changes include a decrease in other noncurrent assets
of $1.6 million primarily due to the reduction of intangible pension assets. 
Retirement-related long-term liabilities decreased $10.6 million due to stronger
earnings from pension plan assets and an increase in the discount rate for such
liabilities.
 
     Equity increased by $28.8 million primarily as a result of net earnings of
$41.8 million offset by $14.1 million of dividends and $12 million of currency
translation adjustments primarily due to a weakening of the yen against the
dollar.  The equity component of the minimum pension liability declined by $9.3
million.  This was due to strong earnings on pension assets and a favorable
impact from the change in discount rates.

     In October 1996, the Company amended its existing revolving credit
facility.  Major changes included increasing the amount of the facility from
$300 million to $350 million, extending the maturity of the facility from 1999
to 2001, and releasing the subsidiaries' guaranties of the credit facility.

OTHER FINANCIAL CONDITION MATTERS

Sale of North American Manual Transmission Business

On December 31, 1996, the Company sold its North American manual transmission
business to Transmisiones Y Equipos Mecanicos S.A. De C.V.  Under the agreement,
the Company received $20.3 million in cash at closing for certain assets of the
business and will receive approximately $20 million in cash during a transition
period (estimated at 15 to 18 months) for the value of inventory and certain
services to be provided.  The Company recorded a pretax loss on the sale of
$61.5 million during the fourth quarter of 1996, which, net of  tax benefit of
$26.5 million, results in an aftertax charge of $35 million or $1.49 per share. 
The effective income tax rate differs from the U.S. statutory rate as a result
of recognizing differences between financial reporting and tax basis of the
business sold.  The charge includes a loss on the assets sold; costs necessary
to supply existing customers while the business is transferred to its new
location; and costs of reconfiguring the Muncie, Indiana facility to support
continuing operations of the remaining four-wheel drive transfer case business. 

The decision to sell the business resulted from the recognition that all major
North American OEMs have allied suppliers for their significant rear-wheel drive
manual transmission applications, which left only niches open to the Company in
North America.  The business lost money in 1996 and 1995, on an operating basis,
as a result of declining volumes, due both to the loss of the GM truck business
in the third quarter of 1995 and declining volumes in the Company's remaining
niche - sporty and performance cars that utilize five- and six-speed manual
transmissions.   The business had sales of $100 million in 1996, $148 million in
1995 and $177 million in 1994.  In 1996, the Company incurred a $0.46 per share
loss from the manual transmission business compared to $0.09 per share loss in
1995.  Despite the sale, the Company plans to continue to implement its strategy
to capitalize on manual transmission opportunities in developing markets in
Asia.

Environment

The Company and certain of its current and former direct and indirect corporate
predecessors, subsidiaries and divisions have been identified by the United
States Environmental Protection Agency and certain state environmental agencies
and private parties as potentially responsible parties ("PRPs") at 27 hazardous
waste disposal sites under the Comprehensive Environmental Response,
Compensation and Liability Act ("Superfund") and equivalent state laws and, as
such, may be liable for the cost of clean-up and other remedial activities at
these sites.  Responsibility for clean-up and other remedial activities at a
Superfund site is typically shared among PRPs based on an allocation formula.

     Based on information available to the Company which, in most cases,
includes: an estimate of allocation of liability among PRPs; the probability
that other PRPs, many of whom are large, solvent public companies, will fully
pay the cost apportioned to them; currently available information from PRPs
and/or federal or state environmental agencies concerning the scope of
contamination and estimated remediation costs; estimated legal fees;  and other
factors, the Company has established a reserve in its financial statements for
indicated environmental liabilities with a balance of approximately $8.9 million
at December 31, 1996.  The Company expects this amount to be expended over the
next three to five years. 

     In connection with the Spin-Off, the Company and BW-Security entered into a
Distribution and Indemnity Agreement which provided for, among other matters,
certain cross-indemnities designed principally to place financial responsibility
for the liabilities of businesses conducted by BW-Security and its subsidiaries
with BW-Security and financial responsibility for liabilities of the Company or
related to its automotive business with the Company.  The Company has been
advised that BW-Security believes that the Company is responsible for certain
liabilities relating to environmental matters retained by BW-Security at the
time of the Spin-Off.  BW-Security has requested indemnification from the
Company for past costs of approximately $1.6 million and for future costs
related to these environmental matters.  At the time of the Spin-Off, BW-Secur-
ity maintained a letter of credit for approximately $9 million with respect
to the principal portion of such environmental matters.  Although there can be
no assurance, based upon information currently available to the Company, the
Company does not believe that it is required to indemnify BW-Security under the
Distribution and Indemnity Agreement with respect to such liabilities.  The
parties have agreed to submit this matter to binding arbitration which is
expected to be completed during 1997.  The Company does not currently have
information sufficient to determine what its liability would be if it is
ultimately determined  that it is required to indemnify BW-Security with respect
such liabilities.

     The Company believes that none of these matters, individually or in the
aggregate, will have a material adverse effect on its financial position or
future operating results, generally either because estimates of the maximum
potential liability at a site are not large or because liability will be shared
with other PRPs, although no assurance can be given with respect to the ultimate
outcome of any such matter.

OTHER MATTERS

Certain statements contained in this Management's Discussion and Analysis of
Financial Condition and Results of Operations ("MD&A") and elsewhere in this
Annual Report are "forward-looking statements" as contemplated by the Private
Securities Litigation Reform Act of 1995.  Such forward-looking statements are
subject to risks, uncertainties and other factors which could cause actual
results to differ materially from future results experienced, projected or
implied by such forward-looking statements.  The Cautionary Statements at
Exhibit 99.1 to the Company's Form 10-K for the fiscal year ended December 31,
1996 as filed with the Securities and Exchange Commission are incorporated into
this MD&A and Annual Report by reference.  Investors are specifically referred
to such Cautionary Statements for a discussion of risk factors and 
uncertainties.

MANAGEMENT'S RESPONSIBILITY FOR CONSOLIDATED FINANCIAL STATEMENTS

The information in this report is the responsibility of management.  Borg-Warner
Automotive, Inc. (the "Company") has in place reporting guidelines and policies
designed to  ensure that the statements and other information contained in this
report present a fair and accurate financial picture of the Company.  In
fulfilling this management responsibility, we make informed judgments and
estimates conforming with generally accepted accounting principles.

     The accompanying financial statements have been audited by Deloitte &
Touche LLP, independent auditors.  Management has made available all the
Company's financial records and related information deemed necessary by Deloitte
& Touche LLP.  Furthermore, management believes that all representations made by
it to Deloitte & Touche LLP during its audit were valid and appropriate.

     Management is responsible for maintaining a comprehensive system of
internal control through its operations that provides reasonable assurance that
assets are protected from improper use, that material errors are prevented or
detected within a timely period and that records are sufficient to produce
reliable financial reports.  The system of internal control is supported by
written policies and procedures that are updated by management as necessary. 
The system is reviewed 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
evaluation 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 control and takes the necessary
actions that are cost-effective in the circumstances.  Management believes that,
as of December 31, 1996, the Company's system of internal control was adequate
to accomplish the objectives set forth in the first sentence of this paragraph.

     The Company's Finance and Audit Committee, composed entirely of directors
of the Company who are not employees, meets periodically with the Company's
management and independent auditors to review financial results and procedures,
internal financial controls and internal and external audit plans and
recommendations.  To guarantee independence, the Finance and Audit Committee and
the independent auditors have unrestricted access to each other with or without
the presence of management representatives.


John F. Fiedler                         William C. Cline
Chairman and Chief Executive Officer    Vice President and Controller

February 3, 1997
<PAGE>
                            INDEPENDENT AUDITORS' REPORT 



The Board of Directors and Shareholders 
of Borg-Warner Automotive, Inc. 

We have audited the consolidated balance sheets of Borg-Warner Automotive, Inc.
and subsidiaries as of December 31, 1996 and 1995, and the related consolidated
statements of operations, stockholders' equity, and cash flows for each of the
three years in the period ended December 31, 1996. These financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audits.

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

     In our opinion, such consolidated financial statements present fairly, in
all material respects, the financial position of Borg-Warner Automotive, Inc.
and subsidiaries at December 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1996 in conformity with generally accepted accounting principles.

DELOITTE & TOUCHE LLP




Chicago, Illinois
February 3, 1997

<PAGE>
                                        BORG-WARNER AUTOMOTIVE, INC. 
                                       AND CONSOLIDATED SUBSIDIARIES 
                                   CONSOLIDATED STATEMENTS OF OPERATIONS 
                               (millions of dollars except per share amounts) 
                                                      
                                                      

<TABLE>
<CAPTION>
                                                  FOR THE YEAR ENDED
                                                       December 31,    
                                            ----------------------------------- 
                                                1996       1995     1994
                                             --------   --------  ---------
<S>                                          <C>            <C>       <C>
Net sales                                    $1,540.1   $1,329.1   1,223.4 
Cost of sales                                 1,205.5    1,044.9     948.4 
Depreciation                                     71.3       68.0      60.9 
Selling, general and administrative expenses    122.7       97.8      92.1 
Minority interest                                 2.6        2.0       1.4 
Goodwill amortization                            13.5        9.6       9.6 
Loss on sale of business                         61.5          -         - 
Equity in affiliate earnings and other income   (13.1)     (18.6)    (10.6)
                                              ---------   --------  ---------
  Earnings before interest expense and finance charges
   and income taxes                              76.1      125.4     121.6 
Interest expense and finance charges             21.4       14.2      13.9
                                              ---------   --------  ---------
     Earnings before income taxes                54.7      111.2     107.7 
Provision for income taxes                       12.9       37.0      43.3
                                              ---------   --------  ---------
           Net earnings                      $   41.8    $  74.2    $ 64.4
                                              ========    ========  ======== 
           Net earnings per share            $   1.77    $   3.15   $  2.75
                                              ========    ========  ======== 
Average shares outstanding (thousands)         23,564      23,562     23,424
                                              ========    ========  ======== 

</TABLE>





                 See accompanying notes to consolidated financial statements. 
<PAGE>
                                        BORG-WARNER AUTOMOTIVE, INC. 
                                       AND CONSOLIDATED SUBSIDIARIES 
                                        CONSOLIDATED BALANCE SHEETS 
                                           (millions of dollars) 

<TABLE>
<CAPTION>                                                      December 31,
                                                              --------------    
                                                               1996     1995
                                                              ------    ----- 
<S>                                                           <C>       <C>
ASSETS
Cash                                                    $     6.8      $  5.1 
Short-term securities                                         4.7         7.0 
Receivables                                                 124.6        91.4 
Inventories                                                  91.1        94.0 
Prepayments                                                   8.1        10.0 
Deferred income tax asset                                    17.8           -
                                                             -------    ------- 
      Total current assets                                  253.1       207.5 
 
Land                                                         22.5        23.0 
Buildings                                                   183.7       180.0 
Machinery and equipment                                     591.5       671.9 
Capital leases                                                6.5         7.5 
Construction in progress                                     58.9        45.4
                                                             ------     -------
                                                             863.1       927.8 
Less accumulated depreciation                                328.9       404.8
                                                             -------     ------ 
      Net property, plant and equipment                      534.2       523.0 
 
Investments and advances                                     135.9       140.0 
Goodwill                                                     555.7       313.0 
Deferred income tax asset                                     35.4        40.8 
Other noncurrent assets                                      109.3       110.9
                                                             -----       ----- 
       Total other assets                                    836.3       604.7
                                                             -------     ------ 
                                                           $1,623.6     $1,335.2
                                                            =========  ======= 

</TABLE>



               See accompanying notes to consolidated financial statements.
<PAGE>
                                        BORG-WARNER AUTOMOTIVE, INC.
                                         AND CONSOLIDATED SUBSIDIARIES
                                          CONSOLIDATED BALANCE SHEETS
                                             (millions of dollars)
<TABLE>
<CAPTION>

                                                  December 31,
                                          --------------------------- 
                                                1996           1995
                                             ----------     -----------       
<S>                                          <C>            <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable                                $  38.0        $  31.6 
Accounts payable and accrued expenses          269.3          194.3 
Income taxes payable                            30.6           26.6
                                              ---------     -------- 
     Total current liabilities                 337.9          252.5 

Long-term debt                                 279.3          103.1 

Long-term liabilities:
   Retirement-related liabilities              326.8          337.4 
   Other                                        43.8           39.0
                                              ---------      -------- 
     Total long-term liabilities               370.6          376.4 

Minority stockholders' interest in 
  consolidated subsidiaries                      7.0            3.2  
Capital stock:
   Preferred stock, $.01 par value; 
    authorized 5,000,000 shares;
    none issued                                    -              - 
   Common stock, $.01 par value;  
    authorized shares:  50,000,000; 
    issued and outstanding shares: 
    1996, 23,585,840; 1995, 23,054,526           0.2            0.2 
   Non-voting common stock, $.01 par value;
    authorized shares: 25,000,000; issued 
    shares: 2,520,000 in 1996 and 1995;
    outstanding shares: 1996,59,000; 
    1995,412,530                                   -              - 
Capital in excess of par value                 563.9          560.1 
Retained earnings                               61.8           34.1 
Currency translation adjustment                 10.3           22.3 
Minimum pension liability adjustment            (7.4)         (16.7)
                                            ----------      ----------
           Total stockholders' equity          628.8          600.0 
                                            ----------      ----------     
                                            $1,623.6       $1,335.2
                                             =========      ========== 
</TABLE>
See accompanying notes to consolidated financial statements.<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS   BORG-WARNER AUTOMOTIVE, INC. 
                                        AND CONSOLIDATED SUBSIDIARIES 

<TABLE>
<CAPTION>
(millions of dollars)                           For The Year Ended December 31,
                                                -----------------------------
OPERATING                                       1996         1995      1994
                                                ------      -------   -------  
<S>                                             <C>       <C>          <C>
Net earnings                                  $   41.8       $ 74.2    $  64.4
 Adjustments to reconcile net earnings 
 to net cash flows from operations: 
Non-cash charges (credits) to operations:
  Depreciation                                    71.3         68.0       60.9 
  Goodwill amortization                           13.5          9.6        9.6 
  Loss on sale of business                        61.5            -         -  
  Other, principally equity in affiliate earnings(14.8)       (19.2)     (13.1)
Changes in assets and liabilities, net of effects
 of acquisitions and dispositions:
  Decrease in receivables                          4.0          6.9        2.1 
  Increase in inventories                         (8.7)        (6.5)     (12.3)
  (Increase) decrease in prepayments 
   and deferred income tax asset                  (8.9)         1.0       (3.5)
  Increase (decrease) in accounts payable and
   accrued expenses                                7.5        (28.6)      57.6 
  Increase in income taxes payable                 4.2          2.7        2.9 
  Net change in other long-term assets 
   and liabilities                                 6.5          4.1      (10.9)
                                                 --------    --------   -------
        Net cash provided by operating activities 177.9       112.2      157.7 
INVESTING
Capital expenditures                              (91.9)      (92.5)     (98.8)
Investment in affiliates                           (0.5)       (0.9)     (0.6)
Payments for businesses acquired                 (287.8)      (46.5)       -  
Proceeds from sale of business                     20.3          -         -  
Proceeds from other assets                          8.1        15.6      11.8
                                                  -------    ---------- ------- 
         Net cash used in investing activities   (351.8)     (124.3)    (87.6)
FINANCING
Net increase (decrease) in notes payable           (7.4)        4.0      (0.3)
Additions to long-term debt                       192.4        20.0      63.5 
Reductions in long-term debt                          -           -     (118.6)
Proceeds from options exercised                     2.6         5.0       3.9 
Dividends paid                                    (14.1)      (13.9)    (13.3)
                                                  -------    --------   -------
        Net cash provided by (used in)
          financing activities                    173.5        15.1      (64.8)
Effect of exchange rate changes on cash and 
 cash equivalents                                  (0.2)       (5.8)      0.2
                                                  -------    ---------  ------- 
Net increase (decrease) in cash and 
 cash equivalents                                  (0.6)       (2.8)      5.5 
Cash and cash equivalents at beginning of year     12.1        14.9       9.4
                                                  -------    ---------  ------- 
Cash and cash equivalents at end of year       $   11.5    $   12.1    $ 14.9
                                                  =======    =========  ======= 
SUPPLEMENTAL CASH FLOW INFORMATION
Net cash paid during the year for:
     Interest expense                          $   20.8   $    15.2    $  13.4 
     Income taxes                                  33.4        31.7       37.3 
</TABLE>
                  See accompanying notes to consolidated financial statements.
                                                       <PAGE>
                        
                                        BORG-WARNER AUTOMOTIVE, INC.
                                        AND CONSOLIDATED SUBSIDIARIES
                               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                 For the Three Years Ended December 31, 1996
                                                      
                                                      
<TABLE>
<CAPTION>
                     Number of Shares     (millions of dollars)
                     -----------------    --------------------------------   
                                                                              
                           Issued      Common    Issued   Capital in            
                           common     stock in   common   excess of   Retained  
                           stock      treasury   stock    par value   earnings  
                           ----------  --------  -------  ---------   -------- 
<S>                        <C>         <C>        <C>      <C>        <C>       
Balance, January 1,1994    22,744,270    24,200  $  0.2   $ 569.0    $(98.0) 
                          ============  ========  =======  ========  ======== 
Net income                       -         -          -       -        64.4    
   Dividends declared            -         -          -     (10.4)       -    
   Shares issued under stock
     option plans             393,939    (8,174)      -       3.9        -     
   Adjustment for minimum
     pension liability           -         -          -         -        -      
  Currency translation adjustment-         -          -         -        -      
                             ---------   -------   -------  -------   ------   
Balance,December 31,1994   23,138,209    16,026   $  0.2   $ 562.5   $(33.6) 
                          ===========   ========   ======== ======   ======= 
   Net income                      -         -          -       -      74.2     
Dividends declared                 -         -          -    (7.4)     (6.5)    
   Shares issued under stock
     option plans            328,847   (16,026)         -     5.0         -    
   Adjustment for minimum
     pension liability             -        -           -       -         -     
   Currency translation adjustment -        -           -       -         -     
                           -----------  --------    ------- -------  -------
Balance, December 31, 1995  23,467,056        -    $   0.2  $560.1   $ 34.1     
                          ===========  ========   ======== =======  =======   
   Net income                        -        -          -      -      41.8    -
   Dividends declared                -        -          -      -    (14.1)
  Shares issued under stock
     option plans              177,784        -          -    3.8     - 
   Adjustment for minimum
     pension liability               -        -          -      -     -
   Currency translation adjustment   -        -          -      -     -       
                            ----------  --------   --------  ------- -------
BALANCE, DECEMBER 31, 1996  23,644,840        -      $ 0.2   $563.9  $61.8
                            ==========  ========   ========  ======  ======
</TABLE>   
<TABLE>
<CAPTION>        
 (table continued)                          Stockholders' Equity
                              -------------------------------------------------
                            Currency Translation     Minimum pension liability
                                adjustment                   adjustment
                            ---------------------   --------------------------
For the three years ended                    
December 31, 1996                    
<S>                                    <C>                  <C>
Balance, January 1, 1994                      $16.2         $(28.3)
   Net income                                     -              -   
   Dividends declared                             -              -
   Shares issued under stock option plans         -              - 
   Adjustment for minimum pension liability       -            8.9
   Currency translation adjustment              9.0              -
                                            ---------        --------
Balance, December 31, 1994                    $25.2          $(19.4)
                                             =======          =======
  Net income                                      -               -
  Dividends declared                              -               -
  Shares issued under stock option plans          -               -
  Adjustment for minimum pension liability        -              2.7
  Currency translation adjustment              (2.9)               -
                                              -------         --------         
Balance, December 31, 1995                     $22.3           $(16.7)
                                              ========        =========  
  Net income                                      -                 - 
  Dividends declared                              -                 -
  Shares issued under stock option plans          -                 -
  Adjustment for minimum pension liability        -               9.3
  Currency translation adjustment               (12.0)              -  
                                              ----------         ------
BALANCE, DECEMBER 31, 1996                    $10.3              $(7.4)
                                              ==========        ======== 

                                


</TABLE>

                See accompanying notes to consolidated financial statements

<PAGE>
                           BORG-WARNER AUTOMOTIVE, INC. 
                                          
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

INTRODUCTION 

Borg-Warner Automotive, Inc. (the "Company") was a wholly owned subsidiary of
Borg-Warner Security Corporation ("BW-Security") until January 27, 1993, at
which time it was distributed to the stockholders of BW-Security in a tax-free
distribution (the "Spin-Off").

     The Company is a leading, global supplier of highly engineered systems and
components, primarily for automotive powertrain applications.  These products
are manufactured and sold worldwide, primarily to original equipment
manufacturers ("OEMs") of passenger cars, sport utility vehicles and light
trucks.  The Company, which operates 36 manufacturing facilities in 12 countries
serving the North American, European and Asian automotive markets, is an
original equipment supplier to every major OEM in the world.  Its products fall
into four operating groups: Automatic Transmission Systems, Air/Fluid Systems
(formerly known as Control Systems), Morse TEC and Powertrain Systems.

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The following paragraphs briefly describe significant accounting policies. 

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.

Principles of consolidation

The consolidated financial statements include all significant majority-owned
subsidiaries.  All significant intercompany accounts and transactions have been
eliminated in consolidation.  Certain prior year amounts have been reclassified
to conform to the current year presentation.

Short-term securities

Short-term securities are valued at cost, which approximates market. It is the
Company's policy to classify investments with original maturities of three
months or less as cash equivalents for purposes of preparing the Consolidated
Statement of Cash Flows. All short-term securities meet this criterion.

Accounts receivable

In 1996, an agreement with a financial institution to sell, without recourse,
eligible receivables was amended from $86 million to $102 million.  Accounts
receivable were recorded net of this agreement, which was fully utilized at
December 31, 1996 and 1995.  The agreement extends to January 1999.

Inventories

Inventories are valued at the lower of cost or market. Cost of U.S. inventories
is determined by the last-in, first-out (LIFO) method, while the foreign
operations use the first-in, first-out (FIFO) method. 

Property, plant and equipment and depreciation 

Property, plant and equipment is valued at cost less accumulated depreciation.
Expenditures for maintenance, repairs and renewals of relatively minor items are
generally charged to expense as incurred.  Renewals of significant items are
capitalized.  Depreciation is computed generally on a straight-line basis over
the estimated useful lives of related assets ranging from 3 to 30 years. For
income tax purposes, accelerated methods of depreciation are generally used. 

Goodwill

Goodwill is being amortized on a straight-line basis over periods not exceeding
40 years.  The Company periodically reviews its operations to determine whether
there has been a diminution in value of its goodwill.  If the review indicates a
decline in the carrying value, the Company would adjust the amortization
accordingly.

Intercorporate allocations 

In 1995, the Company subleased space at BW-Security headquarters in Chicago for
a cost equal to 50% of BW-Security's rent and common overhead expenses under
their lease.  In 1996, the Company replaced the sublease, leased the same space
from the building's owners and subleased from BW-Security a portion of the
previously subleased space which is jointly used by the two companies.

     The Company entered into a service agreement with BW-Security in 1994,
under which it purchased certain administrative services from BW-Security.  The
Company paid BW-Security $1.9 million for the administrative services in 1994. 
In 1996 and 1995, only minor administrative services of BW-Security were
contracted for by the Company.

     The Company paid BW-Security $10 million for a trademark license agreement
in 1994. 

Revenue recognition 

The Company recognizes revenue upon shipment of product. Although the Company
may enter into long-term supply agreements with its major customers, each
shipment of goods is treated as a separate sale.  Although the Company has
entered into long-term supply agreements, the price is not fixed over the life
of the agreements. 

Financial instruments

Financial instruments consist primarily of investments in cash, short-term
securities, and receivables and obligations under accounts payable and accrued
expenses and debt instruments, primarily variable rate debt.  The fair value of
debt is estimated based on current borrowing rates for loans with similar terms
and maturities.  The Company believes that the fair value of the financial
instruments approximates the carrying value.
<PAGE>
NOTE 2 BALANCE SHEET INFORMATION
<TABLE>
<CAPTION>

Detailed balance sheet data are as follows:

                                                    December 31,
                                                  ---------------    
                                                  1996      1995
                                                  ------  -------- 
                                               (millions of dollars)
<S>                                          <C>            <C>
Receivables:
     Customers                                    $ 77.4    $ 63.0 
     Other                                          48.8      29.4
                                                  -------   -------
                                                   126.2      92.4 
     Less allowance for losses                       1.6       1.0
                                                  -------   ------- 
      Net receivables                             $124.6      91.4
                                                  =======   ======= 
Inventories: 
     Raw material                                 $ 43.5    $ 48.6 
     Work in progress                               30.9      31.6 
     Finished goods                                 16.7      13.8
                                                  -------   ------- 
          Total inventories                       $ 91.1    $ 94.0
                                                  =======   ======= 
Investments and advances: 
     NSK-Warner                                   $127.1    $128.9 
     Other                                           8.8      11.1
                                                  -------   -------    
          Total investments and advances          $135.9    $140.0
                                                  =======   ======= 
Other noncurrent assets:
     Deferred pension assets                      $ 49.5    $ 50.9 
     Deferred tooling                               38.9      43.5 
     Other                                          20.9      16.5
                                                  -------   ------- 
            Total other noncurrent assets         $109.3    $110.9
                                                  =======   =======



/TABLE
<PAGE>
                                         BORG-WARNER AUTOMOTIVE, INC.

<TABLE>
<CAPTION>
             Notes to consolidated financial statements (continued)
<S>                                          <C>            <C>
Accounts payable and accrued expenses:
Trade payables                                    $143.5    $114.9 
Payroll and related                                 27.0      15.4 
     Insurance                                      10.9      13.3 
     Retirement benefits                             9.4      11.1 
     Accrued costs related to 
      manual transmission sale                      46.7         - 
     Other                                          31.8      39.6
                                                  -------   ------- 
      Total accounts payable and accrued expenses $269.3    $194.3
                                                  =======   ======= 
Other long-term liabilities             
     Environmental reserve                        $  8.9    $ 10.9 
     Other                                          34.9      28.1
                                                  -------   ------- 
            Total other long-term liabilities     $ 43.8    $ 39.0
                                                  =======   ======= 
</TABLE>
<PAGE>
     Inventory held by U.S. operations was $68.8 million in 1996 and $72.6
million in 1995.  Inventories, if valued at current cost instead of LIFO, would
have been greater by $11.3 million in 1996 and $11.1 million in 1995.

     Dividends received from affiliates accounted for under the equity method
totaled $5.0 million in 1996, $6.5 million in 1995 and $4.3 million in 1994.

     Accumulated amortization related to capital leases amounted to $4.7 million
in 1996 and $5.4 million in 1995.  Accumulated amortization of goodwill amounted
to $92.8 million in 1996 and $83.3 million in 1995. 

     The Company has a 50% interest in NSK-Warner, a joint venture based in
Japan that manufactures automatic transmission components.  The Company's share
of the earnings or losses reported by NSK-Warner is accounted for using the
equity method of accounting.  NSK-Warner has a fiscal year-end of March 31.  The
Company's equity in the earnings of NSK-Warner consists of the 12 months ended
November 30 so as to reflect earnings on as current a basis as is reasonably
feasible.

     Following are summarized financial data for NSK-Warner, translated using
the ending or periodic rates as of and for the years ended March 31, 1996, 1995
and 1994:

<PAGE>
<TABLE>
<CAPTION>
                                   1996       1995       1994 
                                   -----     -----      ----- 
                                      (millions of dollars) 
<S>                                <C>       <C>       <C>
Balance sheet: 
  Current assets                   $156.5    $168.4    $  98.3
  Noncurrent assets                 152.0     187.6      166.3
  Current liabilities                85.8      99.4       70.1
  Noncurrent liabilities             11.1      17.2       13.3
Statement of operations:
  Net sales                        $334.7    $327.8    $ 280.4
  Gross profit                       91.8      95.9       70.7
  Net income                         32.3      35.0       23.3
/TABLE
<PAGE>
NOTE 3 COMMITMENTS

The Company is committed to pay rents on non-cancellable leases with terms
exceeding one year. Rental amounts committed for future years are summarized at
December 31, 1996 as follows:
<PAGE>
<TABLE>
<CAPTION>
                                    Operating      Capital
Year                                 Leases         Leases   Total
                                   -----------    --------- --------
                                        (millions of dollars)
<S>                                <C>            <C>       <C>
1997                               $    6.2       $  0.8    $  7.0 
1998                                    6.5          1.8       8.3 
1999                                    5.7          0.7       6.4 
2000                                    3.3          0.9       4.2 
2001                                    1.9          2.3       4.2 
2002 and after                          6.0          1.9       7.9
                                   ----------     --------- --------   
      Total                        $   29.6       $  8.4    $ 38.0 
                                   ==========     ========= ========  
</TABLE>
<PAGE>
Total rental expense amounted to $8.6 million in 1996, $7.5 million in 1995 
and $5.1 million in 1994. Future capital lease rental payments include 
interest expense of $2.3 million and principal payments of $6.1 million.

NOTE 4 CONTINGENT LIABILITIES

The Company and certain of its current and former direct and indirect corporate
predecessors, subsidiaries and divisions have been identified by the United
States Environmental Protection Agency and certain state environmental agencies
and private parties as potentially responsible parties ("PRPs") at 27 hazardous
waste disposal sites under the Comprehensive Environmental Response,
Compensation and Liability Act ("Superfund") and equivalent state laws, and, as
such, may be liable for the cost of clean-up and other remedial activities at
these sites.  Responsibility for clean-up and other remedial activities at a
Superfund site is typically shared among PRPs based on an allocation formula.

     Based on information available to the Company which, in most cases,
includes: an estimate of allocation of liability among PRPs; the probability
that other PRPs, many of whom are large, solvent public companies, will fully
pay the costs apportioned to them; currently available information from PRPs
and/or federal or state environmental agencies concerning the scope of
contamination and estimated remediation costs; estimated legal fees; and other
factors, the Company has established a reserve in its financial statements for
indicated environmental liabilities with a balance of approximately $8.9 million
at December 31, 1996.  The Company expects this amount to be expended over the
next three to five years.

     In connection with the Spin-Off, the Company and BW-Security entered into a
Distribution and Indemnity Agreement which provided for, among other matters,
certain cross-indemnities designed principally to place financial responsibility
for the liabilities of businesses conducted by BW-Security and its subsidiaries
with BW-Security and financial responsibility for liabilities of the Company or
related to its automotive businesses with the Company.  The Company has been
advised that BW-Security believes that the Company is responsible for certain
liabilities relating to environmental matters retained by BW-Security at the
time of the Spin-Off.  BW-Security has requested indemnification from the
Company for past costs of approximately $1.6 million and for future costs
related to these environmental matters.  At the time of the Spin-Off, BW-Secur-
ity maintained a letter of credit for approximately $9 million with respect
to the principal portion of such environmental matters.  Although there can be
no assurance based upon information currently available to the Company, the
Company does not believe that it is required to indemnify BW-Security under the
Distribution and Indemnity Agreement with respect to such liabilities.  The
parties have agreed to submit this matter to binding arbitration which is
expected to be completed during 1997.  The Company does not currently have
information sufficient to determine what its liability would be if it is
ultimately determined that it is required to indemnify BW-Security with respect
to such liabilities.

     The Company believes that none of these matters, individually or in the
aggregate will have a material adverse effect on its financial position or
future operating results, generally either because estimates of the maximum
potential liability at a site are not large or because liability will be shared
with other PRPs, although no assurance can be given with the respect to the
ultimate outcome of any such matter.

     The Company has guaranteed borrowings of $3.5 million of affiliate
operations as of December 31, 1996.
<PAGE>
NOTE 5 NOTES PAYABLE AND LONG-TERM DEBT

Following is a summary of notes payable and long-term debt which reflects 
all borrowings of the Company.

<TABLE>
<CAPTION>
                              December 31, 1996        December 31, 1995
                              ------------------       ------------------
                              Current   Long-Term       Current  Long-Term
                              -------   ---------      --------  --------- 
                                        (millions of dollars)

<S>                           <C>       <C>            <C>       <C>       
Bank borrowings               $ 17.9    $  56.5        $ 24.5    $  19.5
Bank term loans due through
 1998 (at an average rate of 
 5.5% in 1996 and 6.0% in 
 1995; and 5.1% at December
 1996)                          20.0       67.2           6.9       77.7
7.0% Senior Notes due 2006, 
 net of unamortized discount       -      149.6             -          -  
Capital lease liabilities
 (at an average rate of 6.4%
  in 1996 and 6.5% in 1995)      0.1        6.0           0.2        5.9
                              -------   --------       -------     ------   
     Total notes payable and
     long-term debt            $ 38.0    $279.3        $ 31.6     $103.1
                              =======   ========       ========   =======   

</TABLE>

Annual principal payments required as of December 31, 1996 are as follows 
(in millions of dollars):

<TABLE>
<CAPTION>
               <S>                      <C>
               1997                     $    38.0 
               1998                          32.8 
               1999                           7.5 
               2000                          14.2 
               2001                          68.4 
               after 2001                   156.8 
/TABLE
<PAGE>
     In October 1996, the Company amended its existing revolving credit
facility.  Major changes include increasing the amount of the facility from $300
million to $350 million, extending the maturity of the facility from 1999 to
2001 and releasing the subsidiaries' guaranties of the credit facility.  The
facility was unused at December 31, 1996 and 1995 and remains fully available
through September 30, 2001.

     The credit agreement contains numerous financial and operating covenants
including, among others, covenants requiring the Company to maintain certain
financial ratios and restricting its ability to incur additional foreign
indebtedness.

     On November 5, 1996, the Company issued $150 million of 7% senior unsecured
notes due 2006.  Interest is payable semiannually on May 1 and November 1
commencing May 1, 1997.  The indenture contains certain covenants including,
among others, covenants limiting liens, sale/leaseback transactions, mergers and
the sale of substantially all of the Company's assets.

     Bank term loans of $87.2 million outstanding at December 31, 1996 are
subject to annual reductions of $20.0 million in 1997, $30.0 million in 1998,
$6.4 million in 1999, $12.9 million in 2000, and $17.9 million in 2001 and
thereafter.

NOTE 6 RETIREMENT BENEFIT PLANS

A number of eligible salaried and hourly employees participate in contributory
or noncontributory defined benefit or defined contribution plans. The funding
policy for defined benefit plans is based upon independent actuarial valuations
and is within the limits required by ERISA for U.S. defined benefit plans and
similar legal requirements for non-U.S. plans. 

     The benefits provided to certain salaried employees covered under various
defined benefit plans are based on years of service and final average pay and
utilize the projected unit credit method for cost allocation. The benefits
provided to certain hourly employees under various defined benefit plans are
based on years of service and utilize the unit credit method for cost
allocation.

     A number of employees in the United States participate in defined
contribution plans, where contributions by the Company or the subsidiary
sponsoring the plans are based on the employees' salary, age and years of
service. These contributions are charged to earnings as they are made to the
various plans. 

     Retirement benefit expense amounted to $47.3 million, $46.0 million and
$39.9 million in 1996, 1995 and 1994, respectively.  This expense includes
postretirement life insurance and medical benefits of $24.1 million, $22 million
and $21.3 million in 1996, 1995 and 1994, respectively.  Also included are
defined contribution plan expenses of $15.6 million, $13.3 million and $10.3
million in 1996, 1995 and 1994, respectively, and pension expenses for
miscellaneous foreign units of $1.4 million, $1.9 million and $1.1 million in
1996, 1995 and 1994, respectively.

     In addition to the retirement benefit expense above, in 1996 the Company
recognized a $5.0 million partial curtailment loss from the sale of the North
American manual transmission business.

     Reconciliation of the funded status of the U.S. and foreign defined benefit
pension plans with related amounts included in the balance sheets follows:
<PAGE>
<TABLE>
<CAPTION>
                                                      December 31, 1996    
                                                      ------------------       
                                                    Overfunded Underfunded
                                                      Plans      Plans    
                                                    ---------- ------------    
<S>                                               <C>            <C>            
Actuarial present value of benefit obligations:     (millions of dollars)
  Vested benefits                                      $ 87.8    $180.4  
   Non-vested benefits                                    0.7      29.3  
                                                       -------   --------    
   Accumulated benefit obligations                       88.5     209.7  
   Effect of projected future compensation levels         7.1       3.8  
                                                       -------   --------    
   Projected benefit obligation                          95.6     213.5  
Plan assets at fair value                               127.5     143.7  
                                                       -------   --------
Assets in excess of (less than) projected
   benefit obligation                                    31.9     (69.8) 
Unamortized net (asset) liability from transition        (2.4)      1.2  
Unrecognized net loss                                     7.6      19.7   
Recognized prior service cost                             1.5      11.4        
Adjustment required to recognize
 minimum liability                                          -     (28.3) 
                                                       -------   ---------
Net asset (liability) on balance sheets                $ 38.6    $(65.8) 
                                                       =======   =========
</TABLE>
<TABLE>
<CAPTION>

  (table continued)                          December 31, 1995
                                 ----------------------------------------
(millions of dollars)            Overfunded Plans   Underfunded Plans
<S>                                  <C>              <C>
Actuarial present value of 
 benefit obligations:              
  Vested benefits                        $77.9        $192.6            
  Non-vested benefits                      0.4          25.1
                                       ---------     --------
  Accumulated benefit obligations         78.3         217.7
  Effect of projected future compensation    
   levels                                  6.3           3.8
                                      ----------     --------- 
  Projected benefit obligation             84.6         221.5
Plan assets at fair value                 109.1         135.7          
                                     ==========      ========
Assets in excess of (less than) 
 projected benefit obligation             24.5         (85.8)                 
Unamortized net (asset) liability from
 transition                               (2.6)         1.5
Unrecognized net loss                     11.9          27.1
Unrecognized prior service cost            1.6          14.9
Adjustment required to recognize minimum
 liability                                   -          (41.9)
                                        ----------    ----------   
Net asset (liability) on balance sheets  $35.4         $(84.2)

<PAGE>
     Funding is based on requirements set forth by ERISA as well as requirements
imposed by collective bargaining agreements. 

     As part of the Spin-Off in 1993, the Company agreed with the PBGC to make
an additional $17.5 million contribution to an underfunded pension plan in 1993
and make a supplemental contribution of $1 million per year for the next 10
years.

     Assets held in trust for the defined benefit plans are comprised of
marketable equity and fixed income securities and real estate.

<PAGE>
</TABLE>
<TABLE>
<CAPTION>
                                                     Year Ended December 31,
                                                     ----------------------   
                                                     1996      1995     1994
                                                     -----     -----    ----   
                                                      (millions of dollars)
<S>                                               <C>            <C>       <C>
Service cost                                      $   4.3   $   3.2   $   3.6
Interest cost                                        21.4      21.1      20.2
Actual (return) loss on assets                      (32.8)    (55.8)      3.7
Net amortization and deferrals                       13.3      40.3     (20.3)
                                                  --------  --------  --------
Net periodic pension cost                         $   6.2   $   8.8   $   7.2 
                                                  ========  ========  ========
</TABLE>


     The Company's assumptions used as of December 31, 1996, 1995 and 1994 in 
determining the pension cost and pension liability shown above were as follows:
<TABLE>
<CAPTION>
                                                   1996       1995       1994 
                                                  ------     ------     ------  
                                                            (Percent)
<S>                                               <C>       <C>            <C>
U.S. plans:
Discount rate                                       7.5        7.25        8.5
Rate of salary progression                          4.5         4.5        4.5
Long-term rate of return on assets                  9.5         9.5        9.5

Foreign plans:
Discount rate                                     6.0-7.5     7.0-7.5   7.5-8.0
Rate of salary progression                        3.0-6.0     3.5-6.0   4.0-6.0
Long-term rate of return on assets . . .            7.75        7.75      8.25
/TABLE
<PAGE>
     Net periodic postretirement benefit cost was comprised as follows:

<TABLE>                                              Year Ended December 31,
<CAPTION>                                           ------------------------
                                                   1996       1995       1994
                                                  ------    ------     ------  
                                                     (millions of dollars)
<S>                                               <C>       <C>       <C>
Service cost                                      $ 4.4     $   2.7   $   3.2
Interest cost                                      19.7        19.3      18.1
                                                  ------    --------  --------
                                                 $ 24.1     $  22.0   $  21.3 
                                                  =======   ========  ========
</TABLE>

     Reconciliation of the actuarial present value of postretirement benefit 
obligations of the U.S. plans with the related liability included in the balance
sheets follows:

<TABLE>
<CAPTION>                                                       December 31,
                                                        -------------------     
                                                         1996        1995
                                                         -----       -----      
                                                       (millions of dollars)
<S>                                                      <C>       <C>
Actuarial present value of postretirement benefit obligations:
     Retirees                                               $169.7     $194.1 
     Other fully eligible participants                        32.2       28.8
     Other active participants                                59.3       52.7
                                                            -------   -------- 
Accumulated postretirement benefit obligation                261.2      275.6
Unrecognized gain (loss)                                       1.7      (19.4)
Unrecognized prior service cost                                0.3        0.3 
Net liability on balance sheets                             $263.2     $256.5 
                                                            =======   ========
Assumed discount rate (percent)                                7.5       7.25
</TABLE>
<PAGE>
     As of December 31, 1996, the actuarial present value of postretirement
medical and life insurance benefits was calculated using assumptions of medical
inflation of 7.25% in 1997, descending to a 5.25% annual rate by 1999.  As of
December 31, 1995, the amount was calculated using assumptions of medical
inflation of 8.25% in 1996, descending to a 5.25% annual rate by 1999.  A 1
percentage point increase in the assumed medical inflation rate at December 31,
1996 would have increased the accumulated benefit obligation, service cost and
interest cost by approximately $32.6 million, $1.3 million and $2.5 million,
respectively.

NOTE 7 OPERATIONS OUTSIDE THE UNITED STATES

The Company's equity in net earnings of consolidated subsidiaries located
outside the United States was $17.6 million in 1996, $18.7 million in 1995 and
$13.9 million in 1994.  Such amounts do not include the Company's equity in
earnings of non-U.S. affiliates.  The Company's equity in the net assets of
these companies is  summarized as follows: 

<PAGE>
<TABLE>
<CAPTION>
                                                             December 31,
                                                          ----------------      
                                                          1996        1995
                                                          ------    -------     
                                                         (millions of dollars)
<S>                                                         <C>       <C>
Current assets                                              $ 81.4    $ 79.1
Noncurrent assets                                            153.5     142.9
                                                             ------   -------   
     Total assets                                            234.9     222.0
Current liabilities                                           66.4      80.8
Noncurrent liabilities                                        95.6      83.9
                                                             ------   -------
     Net assets before minority interest                      72.9      57.3
Minority interest                                              7.0       3.2
                                                            -------   -------
          Equity in net assets                              $ 65.9    $ 54.1
                                                            =======   =======
</TABLE>

At December 31, 1996 and 1995, current liabilities included debt of $15.7 
million and $27.2 million and noncurrent liabilities included debt of $35.8 
million and $28.4 million, respectively.


NOTE 8 EQUITY IN AFFILIATE EARNINGS AND OTHER INCOME

Items included in equity in affiliate earnings and other income consist of:

<TABLE>
<CAPTION>
                                                       Year Ended December 31,
                                                      -----------------------  
                                                1996        1995        1994
                                                -----      -------     ------  
                                                      (millions of dollars)
<S>                                              <C>       <C>            <C>
Interest income                                $ 0.3      $  0.4         $ 0.5
Loss on asset disposals, net                    (1.5)       (1.0)         (4.2)
Equity in affiliate earnings                    14.3        19.2          14.3
                                               ------     -------        ------ 
     Total                                     $13.1       $18.6         $10.6 
                                               =======    ========       =======
</TABLE>  
<PAGE>
NOTE 9 GEOGRAPHIC INFORMATION

The Company's consolidated operations are engaged entirely in the manufacture
and sale of automotive components and systems.  General corporate assets
primarily include cash, marketable securities, deferred tax assets and
investments and advances.

     Sales, transfers between geographic areas, operating profit and
identifiable assets by major geographic area, in millions of dollars, are
summarized as follows:
<PAGE>
<TABLE>
<CAPTION>
                                               Year Ended December 31,
                                               -----------------------      
                                             1996        1995      1994
                                             -----     -------   -------  
<S>                                          <C>       <C>       <C>
Sales:
United States                              $1,309.2    $1,114.8  $1,048.1 
Europe                                        142.3       125.8     105.3 
Other foreign                                  88.6        88.5      70.0
                                             -------   --------  ---------      
     Total                                 $1,540.1    $1,329.1  $1,223.4 
                                             ========  ========= =========
</TABLE>

     Included in U.S. sales are export sales of $191 million in 1996, 
$140 million in 1995 and $136 million in 1994.

<TABLE>
<CAPTION>
                                            Year Ended December 31,
                                             ---------------------- 
                                             1996       1995       1994
                                             -----     ------    -------  
                                        Transfers between geographic areas:
<S>                                          <C>       <C>       <C>
United States                              $ 17.6      $  13.4   $ 12.5 
Europe                                        8.5          7.1      6.8 
Other foreign                                 4.0          3.8      1.1
                                             -----     -------   -------
      Total                                $ 30.1      $  24.3   $ 20.4
                                             ======    =======   =======
/TABLE
<PAGE>
<TABLE>
<CAPTION>
                                                        Year Ended December 31,
                                                    -------------------------  
                                                     1996      1995      1994  
                                                    --------  --------  -------
<S>                                                   <C>       <C>       <C>
Operating profit: 
United States                                        $108.1    $ 83.4    $102.1 
Europe                                                  8.6      11.4       7.8 
Other foreign.                                         25.6      26.3      21.3
                                                    -------   --------  ------ 
      Total                                           142.3     121.1     131.2 
Other expenses, net (including corporate headquarters
    expense of $12.3 million, $12.4 million and $12.3 million
    for 1996, 1995 and 1994, respectively)            (19.3)    (15.3)    (24.4)
Loss on sale of business                              (61.5)         -       -  
Interest income and equity in affiliate earnings       14.6      19.6      14.8 
Interest expense and finance charges                  (21.4)    (14.2)    (13.9)
                                                      ------    -------  -----  
Income before taxes                                    54.7     111.2     107.7 
Income taxes                                          (12.9)    (37.0)    (43.3)
                                                      -------   ------- -------
Net earnings                                         $ 41.8     $ 74.2   $ 64.4 
                                                     =======   =======   =======
</TABLE>

<TABLE>
<CAPTION>                                                 December 31,
                                                       --------------------     
                                                       1996            1995
                                                       ------         ------    
<S>                                                    <C>            <C>
Identifiable assets:
United States                                       $ 1,173.1         $ 924.3
Europe                                                  156.3           149.3
Other foreign                                            86.7            81.9
                                                       -------        --------
   Total assets of operations                         1,416.1         1,155.5
Affiliates at equity                                    130.4           132.7
General corporate assets                                 90.3            57.4
Consolidation - elimination                             (13.2)          (10.4)
                                                       --------       --------
     Total                                          $ 1,623.6        $1,335.2 
                                                    ============       ========
</TABLE>
<PAGE>
Sales to major customers

Consolidated sales included sales to Ford Motor Company of approximately 42%,
41% and 39% and to General Motors Corporation of approximately 21%, 25% and 27%
for the years ended December 31, 1996, 1995 and 1994, respectively.  No other
single customer accounted for 10% or more of consolidated sales in the period
1994 through 1996.  Such sales consisted of a variety of products to a variety
of customer locations worldwide.

NOTE 10 STOCK OPTIONS AND MANAGEMENT STOCK PURCHASES

Stock option plans

In connection with the Spin-Off, in January 1993 each outstanding option under
the BW-Security stock option plan was exchanged for options to purchase the same
number of post-Spin-Off shares of the Company's common stock at prices equal to
50% of the pre-Spin-Off exercise price.  Options granted prior to the Spin-Off
to purchase common stock of the Company under this plan carry exercise prices
ranging from $5.00 to $18.83 per share.  The 178,609 outstanding options at
December 31, 1996 are fully vested.  Options available for grant of 144,648
under this plan are available for grant until July 1997.

     In 1993, the Company adopted a stock option plan that authorizes the grant
of options to purchase 500,000 shares of the Company's common stock.  Options
granted to date under this plan carry exercise prices ranging from $22.50 to
$38.94 per share and vest over periods up to three years based upon employment. 
There are 282,500 outstanding options at December 31, 1996.

     The Company accounts for stock options in accordance with Accounting
Principles Board Opinion No. 25, under which no compensation cost has been
recognized for stock options grants.  Had compensation cost for options granted
in 1996 and 1995 (16,000 shares each year) been determined based on the fair
value at the grant date consistent with the method prescribed by Statement of
Financial Accounting Standards No. 123, net earnings and earnings per share for
each year would have been reduced by de minimis amounts (less than $.01 per
share).
<PAGE>
     A summary of the two plans' shares under option at December 31, 1996, 1995
and 1994 follows: 

<TABLE>
<CAPTION>
                        1996                   1995                1994
                ---------------------  -------------------- --------------------
                            Weighted              Weighted             Weighted
                 Shares     average     Shares    average   Shares     average
               (thousands)  exercise  (thousands) exercise (thousands) exercise 
                             price                price                price
               ----------- ---------- ---------- --------   --------  --------
<S>             <C>         <C>        <C>        <C>       <C>        <C>     
Outstanding at 
beginning of 
 year               632     $19.39        987     $17.66      1,343      $14.75
   Granted           16      32.41         16      25.43         79      26.12
   Exercised       (178)     14.72       (345)     14.69       (402)      9.47
   Forfeitures       (9)     23.09        (26)     19.65        (33)     19.44
                    ------   ------    --------  --------     -------  ------- 
Outstanding at end 
 of year            461     $21.57        632      $19.39        987    $17.66
                   =====     =====      ======    =======      ======  =======

Options exercisable 
 at year-end        395                   384                    537 
                  ======                  ====                  ======   
Shares available for 
 future grants      242                    249                    184 
                   ======                 =====                 =======   

</TABLE>

The following table summarizes information about the options outstanding at 
December 31, 1996:

<TABLE>
<CAPTION>

Options Outstanding                                         Options Exercisable
- ---------------------------------------------              --------------------
              Number       Weighted-     Weighted-      
Range of      outstanding  average       average      Number          Weighted-
exercisable   at 12/31/96  remaining     exercise    exercis-      average exer-
prices                  contractual life  price   able at 12/31/96  cise prices
- ------------ ---------- -------------- --------- ----------------    ---------  
<S>             <C>          <C>          <C>          <C>            <C>       
   $5.00         41          0.8        $  5.00         41            $  5.00
   13.91-18.83  138          4.4          17.81        138              17.81
   22.50-25.00  223          6.7          24.81        202              24.95
   25.31-38.94   59          7.9          29.62         14              30.27
                ----         ----      ---------      -----          ---------
   $5.00-38.94  461          5.6          $21.57        395             $20.58
                =====        ====      ==========      =====          =========

/TABLE
<PAGE>
NOTE 11 INTERIM FINANCIAL INFORMATION (UNAUDITED)

The following information includes all adjustments, as well as normal 
recurring items, that the Company considers necessary for a fair presentation 
of 1996 and 1995 interim results of operations.  Certain 1996 quarterly 
amounts have been reclassified to conform to the annual presentation.

<TABLE>
<CAPTION>
                                          1996                          
                               -----------------------------------       
(millions of dollars)                 Quarter Ended                     
- -------------------------------------------------------------------       
                                March     June    Sept.   Dec.   Year     
                                 31        30      30      31    1996      
                               ------    ------  ------  ----- --------     
<S>                           <C>       <C>       <C>       <C>  <C>        
Net sales                     $ 348.9  $ 381.8  $ 387.7 $ 421.7 $1,540.1 
Cost of sales                   277.5    297.5    308.1   322.4  1,205.5  
Depreciation                     18.4     17.5     17.8    17.6     71.3   
Selling, general and 
  administrative expenses        30.8     29.2     27.1    35.6    122.7   
Minority interest                 0.7      0.5      0.7     0.7      2.6   
Goodwill amortization             2.6      2.8      4.0     4.1     13.5    
Loss on sale of business           -        -        -   61.5(c)  61.5(c)    
Equity in affiliate earnings
  and other income              (4.1)   (2.8)     (3.6)   (2.6)   (13.1)   
                                -----   -----     -----   -----   ------    
Earnings (loss) before interest 
  expense and finance
  charges and income taxes       23.0   37.1      33.6   (17.6)    76.1     
Interest expense and
  finance charges                 3.5    3.5       7.0     7.4     21.4   
                                 -----  -----     -----   -----   -----   
Earnings (loss) before
  income  taxes                  19.5   33.6      26.6   (25.0)    54.7      
Provision (benefit) for
 income taxes                     7.2   11.8       7.8   (13.9)(c) 12.9(c) 
                                 -----  -----     -----  -----    ------  
Earnings (loss)                $ 12.3 $ 21.8    $ 18.8  $(11.1) $  41.8   
                                ======  =====    ====== ======    =====   
Net earnings (loss)
  per share                    $ 0.52 $ 0.93    $ 0.80  $(0.47)(c) $ 1.77   
                               ====== ======    ======   ======    ====== 
 </TABLE>

<TABLE>
<CAPTION>
 (table continued)                                              1995
- -------------------------------------------------------------------------
Quarter Ended (millions of dollars)
- -------------------------------------------------------------------------
                March 31   June 30     Sept. 30      Dec. 31     Year 1995
<S>             <C>          <C>        <C>            <C>        <C>
Net sales        $327.8      $356.0      $298.5       $346.8      $1,329.1
Cost of sales     253.0       276.9       241.0        274.0       1,044.9
Depreciation       17.2       18.1         15.8        16.9        68.0
Selling,general
 and administr-
 ative expenses    26.4        26.3        22.1         23.0        97.8
Minority interest   0.4         0.6        0.5           0.5         2.0
Goodwill amortiz-           
 ation              2.4         2.3        2.5           2.4         9.6
Loss on sale of
 business            -          -          -              -            -
Equity in affiliate
 earnings and other
 (income) expense (4.2)       (5.9)      (4.7)         (3.8)        (18.6)
                   -----      --------   -------     --------      --------
Earnings (loss) be-
 fore interest expense
 and finance charge and
 income taxes      32.6        37.7        21.3          33.8         125.4
Interest expense and
 finance charges    3.5         3.6         3.6           3.5          14.2
                  -------    ---------   ---------    --------     ---------
Earnings (loss) be-
 fore taxes        29.1         34.1        17.7         30.3(a)     111.2 
Provision (benefit)
 for income taxes  11.5         13.0        4.5           8.0(b)     37.0 
                 ---------   ----------  ---------   ----------    ----------
Net earnings (loss)$ 17.6       $21.1       $13.2        $22.3       $74.2
                 =========  ===========  ==========   ==========   ==========
Net earnings(loss)$ 0.75       $0.90         $0.56        $0.95      $3.15
 per share       =========  ===========  ===========  ===========  ==========


<PAGE>
     
(a)  Includes favorable year-end adjustments of approximately $3.0 million
     relating primarily to inventories and accruals.

(b)  Includes a favorable year-end adjustment of approximately $3.0 million
     relating primarily to research and experimentation credits and foreign
     credits.

(c)  The Company recorded a pretax operating loss on the sale of the North
     American manual transmission business of $61.5 million, which, net of tax
     benefit of $26.5 million, results in an aftertax charge of $35 million, or
     $1.49 per share.  See Note 15 to the Company's consolidated financial
     statements for additional information.

NOTE 12 INCOME TAXES

The Company has not provided deferred taxes on the excess of its financial book
investment in foreign joint ventures and subsidiaries over its tax basis in
these investments as they are essentially permanent in nature.  It is not
practicable to estimate the amount of unrecognized deferred tax liability.
<PAGE>
     Income before taxes from continuing operations and provision for taxes, in 
millions of dollars, consists of:

</TABLE>
<TABLE>
<CAPTION>

Components of income tax expense:

                         1996                  1995                   1994
                       -------------------  ----------------------  ----------
               U.S. Non-U.S. Total  U.S. Non-U.S. Total   U.S.  Non-U.S. Total
               ----- ------ -----  ----- -----   -----    -----  ------  ------
<S>             <C>  <C>     <C>   <C>   <C>     <C>      <C>     <C>   <C>
Income before 
  taxes         $25.1 $29.6  $54.7 $78.8 $32.4   $111.2    $83.3  $24.4  $107.7
                ===== =====  ===== ===== =====  ======    ====== =====   =====
Income taxes: 
  Current :
   Federal/
   foreign      $12.0 $11.0  $23.0 $19.0 $12.5  $ 31.5     $29.4  $ 9.7  $ 39.1
   State          2.3     -    2.3   6.4     -     6.4       7.5      -     7.5
                ----- ------ ------ ----- -----  ------    ------  ------  ---- 
                 14.3  11.0   25.3  25.4  12.5    37.9      36.9    9.7    46.6
 Deferred      (13.4)   1.0  (12.4) (2.1)  1.2    (0.9)     (4.1)   0.8    (3.3)
                -----  ----- ------ ----- -----  ------    ------  ------  -----
Total income
 taxes       $  0.9  $12.0  $ 12.9 $23.3  $13.7  $ 37.0    $ 32.8  $ 10.5  $43.3
               ===== ======   ===== ===== ====== =======    ====== ======= =====
</TABLE>

     The analysis of the variance of income taxes as reported from income 
taxes computed at the U.S. statutory rate for consolidated operations for 
1996, 1995 and 1994, in millions of dollars,is as follows:

<TABLE>
<CAPTION> 
                                             1996        1995      1994
                                             -----      ------    ------
<S>                                          <C>       <C>       <C>   
Income taxes at U.S. statutory rate of 35%   $19.1     $ 38.9    $ 37.7 
Increases (decreases) resulting from: 
     Income from non-U.S. sources            2.7          4.7       4.6 
     State taxes, net of federal benefit     1.5          4.1       4.3 
     Business tax credits, net              (3.8)        (5.7)     (1.7)
     Affiliate earnings                     (5.0)        (6.7)     (5.0)
     Nontemporary differences                2.5          1.6       3.1 
     Basis difference on assets sold        (4.2)           -         - 
     Other, net                              0.1          0.1       0.3
                                            -----       ------    ------
          Income taxes as reported         $12.9       $ 37.0    $ 43.3
                                           ======      ========   ======= 
</TABLE>
     Following are the gross components of the deferred taxes as of 
December 31, 1996 and 1995 in millions of dollars:
<PAGE>
<TABLE>
<CAPTION>
                                                          1996         1995
                                                          -------     -------- 
<S>                                                    <C>            <C>
Deferred tax assets - current:
     Accrued costs related to manual transmission sale $   17.8       $   -
                                                          =======     ======= 
Deferred tax assets - noncurrent:
     Postretirement benefits                             $100.0       $ 97.4 
     Pension                                               14.4         20.1 
     Other long-term liabilities and reserves              18.5         19.2 
     Foreign tax credits                                   14.4         22.3 
     Valuation allowance                                  (14.4)       (22.3)
     Other                                                 11.2         14.8
                                                          ------      ------- 
                                                          144.1        151.5 
Deferred tax liabilities - noncurrent:
     Fixed assets                                          72.6         69.7 
     Pension                                               18.8         19.3 
     Other                                                 17.3         21.7
                                                          ------      ------- 
                                                          108.7        110.7
                                                          ------      ------- 
Net deferred tax asset - noncurrent                      $ 35.4       $ 40.8
                                                        ========      ======== 
</TABLE>
<PAGE>
     The foreign tax credit has been fully considered in the valuation
allowance.
NOTE 13 RESEARCH AND DEVELOPMENT COSTS

Total research and development costs amounted to $54.4 million in 1996, $36.7
million in 1995 and $33.8 million in 1994.

NOTE 14 ACQUISITION OF BUSINESS

On June 17, 1996, the Company acquired the operations and substantially all of
the operating assets of three of Coltec Industries Inc.'s automotive OEM
businesses:  Holley Automotive, Coltec Automotive and Performance Friction
Products.  The businesses have a broad base of air and fluid management
products, established OEM relationships and three technologically advanced
manufacturing facilities.  The Company paid $287.8 million in cash, including
$4.8 million of costs related to the acquisition, which was initially financed
by utilization of $260 million under the Company's revolving credit facility and
borrowings under various money market facilities.  As discussed in Note 5, in
November 1996, the Company issued $150 million of 7.0% Senior Notes and used the
proceeds to pay down revolving credit borrowings.

     The acquisition was accounted for using the purchase method of accounting. 
Accordingly, the purchase price was allocated to the assets acquired based upon
their estimated fair market values.  The excess of the purchase price over the
estimated fair value of net assets acquired amounted to $242 million, which has
been accounted for as goodwill and is being amortized over 40 years using the
straight-line method.

     Included in the consolidated statement of earnings are sales of $123
million and pretax operating income of $13 million from the businesses since the
date of acquisition.  The following pro forma information has been prepared
assuming that the acquisition had occurred at the beginning of 1996 and 1995,
and includes adjustments for estimated amounts of goodwill amortization and
increased interest expense.  The pro forma financial information is not
necessarily indicative of the results of operations that would have occurred had
the transaction been consummated at the beginning of the respective periods, nor
is it necessarily indicative of results of operations that may occur in the
future.
<PAGE>
<TABLE>
<CAPTION>
                                                  Year Ended December 31,
                                                  ------------------------      
                                                     1996           1995
                                                     ------        ------   
                                                  (millions of dollars, except
                                                       per share amounts)
<S>                                               <C>            <C>       
Net sales                                           $1,669.0     $1,584.2
Net earnings                                            46.7         81.6
Net earnings per share                              $   1.98     $   3.47

</TABLE>
<PAGE>
NOTE 15 SALE OF NORTH AMERICAN MANUAL TRANSMISSION BUSINESS

On December 31, 1996, the Company sold its North American manual transmission
business located in Muncie, Indiana, to Transmisiones Y Equipos Mecanicos S.A.
De C.V.  Under the agreement, the Company received $20.3 million in cash at
closing for certain assets of the business and will receive approximately $20
million in cash during a transition period for the value of inventory and
certain services to be provided.  The Company recorded a pretax loss on the sale
of $61.5 million during the fourth quarter of 1996, which, net of tax benefit of
$26.5 million, results in an aftertax charge of $35 million, or $1.49 per share.
The effective income tax rate differs from the U.S. statutory rate as a result
of recognizing differences between financial reporting and tax basis of the
business sold.  The charge includes a loss on the assets sold; costs necessary
to supply existing customers while the business is transferred to its new
location; and costs of reconfiguring the Muncie facility to support continuing
operations of the remaining four-wheel drive transfer case business.  In 1996,
the Company incurred a pretax operating loss of $17 million from the manual
transmission business on net sales of $100 million.
<PAGE>

Selected Financial Data  
Borg-Warner Automotive, Inc. and Consolidated Subsidiaries
<TABLE>
<CAPTION>

                              Year Ended December 31,
                              -----------------------------------------
                               1996       1995        1994      1993   1992
                              ------    -------     ------    -------  -----    
                              (millions of dollars, except per share data)
<S>                         <C>       <C>       <C>         <C>    <C> 
STATEMENT OF OPERATIONS DATA
Net sales                    $1,540.1  $1,329.1  $1,223.4  $985.4  $ 926.0 
Cost of sales                 1,205.5   1,044.9     948.4   769.3  755.2(a)
Depreciation                     71.3      68.0      60.9    57.9   64.3(a)
Selling, general and adminisrative 
 expenses                       122.7      97.8      92.1    83.5   69.6 
Minority interest                 2.6       2.0       1.4     0.1   (1.3)
Goodwill amortization            13.5       9.6       9.6     9.7    9.7 
Loss on sale of business         61.5(e)     -          -       -      -
Equity in affiliate earnings and 
 other income                   (13.1)    (18.6)    (10.6) (10.6)  (6.9)
Interest expense and finance 
  charges(d)                     21.4      14.2      13.9   18.4   44.8(d)
Provision for income taxes       12.9      37.0      43.3   24.3    2.7
                                 -----     ------    -----   -----  ------ 
Earnings (loss) before cumulative
  effect of accounting change    41.8      74.2      64.4   32.8    (12.1)
Cumulative effect of accounting 
  change(b)                         -         -         -   (130.8)   -  
Net earnings (loss)          $   41.8     $74.2  $   64.4 $ (98.0)  $ (12.1)
                             ==========  =======  ========  =======  =======
Earnings (loss) per share before cumulative effect
 of accounting change(c)     $   1.77(e) $ 3.15  $   2.75 $ 1.41  $ (0.53)
Cumulative effect of initial 
 application of new accounting
 standard for postretirement benefits,
 net of taxes per share(c)        -         -         -  (5.62)      - 
                              --------  --------   ----- ------   ----- 
Net earnings (loss) per      $   1.77    $ 3.15   $  2.75  $ (4.21) $(0.53)
   share (c)                 ========= ======== ======== =======  =======
Average shares outstanding
  (thousands)(c)               23,564   23,562    23,424   23,284 23,005 
Cash dividend declared per  
 share                       $   0.60  $  0.60  $   0.45  $ 0.125    -  
 
BALANCE SHEET DATA (at end of period)
Total assets                $ 1,623.6  $1,335.2 $1,240.3 $1,159.4 $1,074.2
Total debt                      317.3     134.7    107.3    159.6    -(d)

</TABLE>
<PAGE>
(a)Cost of sales for 1992 included a $28.7 million charge for the write-off of
excess capacity and depreciation includes $7.3 million related to such
capacity. 
 
(b)Amount reflects the adoption of SFAS No. 106 in 1993.
 
(c)Earnings per share have been calculated assuming that the offering of shares
of the Company's common stock in August 1993 had been outstanding for the entire
year.

(d)Prior to the Spin-Off, interest was allocated to the Company on the basis of
the Company's relative operating investment compared to BW-Security's overall
capital investment (debt plus equity).  Prior to the Spin-Off, all debt was
considered to be part of the BW-Security investment.  

(e)The Company recorded a pretax loss on the sale of the North American manual
transmission business of $61.5 million, which, net of tax benefit of $26.5
million, results in an aftertax charge of $35 million, or $1.49 per share.  See
Note 15 to the Company's consolidated financial statements for additional
information.
<PAGE>
STOCK PRICE
<TABLE>
<CAPTION>
                                     High           Low
                                   ---------      --------
<S>                                <C>            <C>       
Fourth Quarter 1996                $ 40-7/8       $ 33-1/4 
Third Quarter 1996                   40-3/8         34      
Second Quarter 1996                  43             33-5/8 
First Quarter 1996                   33-5/8         28-3/8 


Fourth Quarter 1995                $ 32-1/4       $ 27-5/8
Third Quarter 1995                   33-7/8         28-1/2
Second Quarter 1995                  29-3/8         23-1/2
First Quarter 1995                   26-1/8         22-3/8

</TABLE>


BORG-WARNER AUTOMOTIVE, INC.

<TABLE>
<CAPTION>

NAME OF SUBSIDIARY                      % VOTING SECURITIES OWNED BY PARENT

<S>                                                              <C>
Borg-Warner Automotive Powertrain Systems Corporation                 100
     Borg-Warner Automotive South Asia Corporation                    100
          Divgi-Warner Limited                                         60  
          Huazhong (Automotive) Transmission Company, Ltd.             60
          Borg-Warner Automotive Powertrain 
           Service Center Corporation                                 100
     Borg-Warner Automotive Powdered Metals Corporation               100
     Borg-Warner Automotive Diversified 
      Transmission Products Corporation                               100
Borg-Warner Automotive Air/Fluid Systems Corporation                  100
     Borg-Warner Automotive Air/Fluid Systems 
         Corporation of Michigan                                      100  
     Borg-Warner Automotive Air/Fluid Systems Holding Corporation     100
          Borg-Warner Automotive Air/Fluid Systems Europe S.A.S.       90
               Borg-Warner Automotive Air/Fluid Systems, Tulle        100
Borg-Warner Automotive Morse TEC Corporation                          100
     Borg-Warner Automotive (Canada) Ltd.                             100
     Borg-Warner Automotive Japan Corporation                         100
          Borg-Warner Automotive K.K.                                 100
     Borg-Warner Automotive Taiwan Co., Ltd.                          100  
     B.W. Componentes Mexicanos de Transmissiones S.A. de C.V.         86
     Morse TEC Europe Sp.A                                            100
Borg-Warner Automotive Foreign Sales Corporation                      100
Borg-Warner Automotive Automatic Transmission Systems Corporation     100
     Borg-Warner Automotive Europe Corporation                        100
          Borg-Warner Automotive GmbH                                 100
     Borg & Beck Torque Systems, Inc.                                 100
     Borg-Warner Automotive-NW Corporation                            100
          Borg-Warner Automotive Korea, Inc.                           60
Creon Insurance Agency, Ltd.                                          100
     Creon Trustees, Ltd.                                             100  

</TABLE>


INDEPENDENT AUDITORS' CONSENT

We consent to the incorporation by reference in Registration Statements Nos. 
33-75564, 33-75566, 33-75568, 33-75572, 33-75574, 33-67822, and 33-67824 dated
February 1, 1995; Nos. 33-92430, 33-92428, 33-92432, and 33-92426 dated May 17,
1995; Nos. 33-92862 and 33-92860 dated May 30, 1995; Nos. 33-92858 dated June 1,
1995; Nos. 333-12941, 33-12875, and 33-12939 dated September 27, 1996; and No.
333-17179 dated December 3, 1996 of Borg-Warner Automotive, Inc. on Form S-8 of
our report, incorporated by reference in the Annual Report on Form 10-K of Borg-
Warner Automotive, Inc. for the year ended December 31, 1996.



DELOITTE & TOUCH LLP
Chicago, Illinois

March 21, 1997


                       POWER OF ATTORNEY



     The undersigned director of Borg-Warner Automotive, Inc. (the
"Corporation"), hereby appoints John F. Fiedler as his true and lawful attorney-
in-fact, with full poer for and on his behalf to execute, in his name and
capacity as a director of the Corporation, and to file with the Securities and
Exchange Commission on behalf of the Corporaiton under the Securities Exchange
Act of 1934, as amended, the Annual Report on Form 10-K for the fiscal year
ended December 31, 1996.

     This Power of Attorney shall automatically terminate at the cloase of
business on March 31, 1997.

     In witness whereof, the undersigned has executed this Power of Attorney on
this 30th day of January, 1997.

                                        By:  DONALD C. TRAUSCHT 
                                             -------------------
                                             Donald C. Trauscht

                                        By:  JERE A. DRUMMOND
                                             ------------------- 
                                             Jere A. Drummond
          
                                        By:  IVAN W. GORR
                                             -------------------
                                             Ivan W. Gorr

                                        By:  PAUL E. GLASKE
                                             -------------------
                                             Paul E. Glaske

                                        By:  ALEXIS P. MICHAS
                                             ------------------- 
                                             Alexis P. Michas

                                        By:  ALBERT J. FITZGIBBONS, III
                                             --------------------------    
                                             Albert J. Fitzgibbons, III
                                             
                                        By:  JAMES J. KERLEY
                                             -------------------
                                             James J. Kerley
                                             
                                             

                                        

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Statement of Financial Condition at December 31, 1996 and the
Consolidated Statement of Income for the Twelve Months Ended December and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                           6,800
<SECURITIES>                                     4,700
<RECEIVABLES>                                  124,600
<ALLOWANCES>                                         0
<INVENTORY>                                     91,100
<CURRENT-ASSETS>                               253,100
<PP&E>                                         863,100
<DEPRECIATION>                                 328,900
<TOTAL-ASSETS>                               1,623,600
<CURRENT-LIABILITIES>                          337,900
<BONDS>                                        279,300
                                0
                                          0
<COMMON>                                           200
<OTHER-SE>                                     628,600
<TOTAL-LIABILITY-AND-EQUITY>                 1,623,600
<SALES>                                      1,540,100
<TOTAL-REVENUES>                             1,540,100
<CGS>                                        1,205,500
<TOTAL-COSTS>                                1,205,500
<OTHER-EXPENSES>                               197,000
<LOSS-PROVISION>                                61,500
<INTEREST-EXPENSE>                              21,400
<INCOME-PRETAX>                                 54,700
<INCOME-TAX>                                    12,900
<INCOME-CONTINUING>                             41,800
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    41,800
<EPS-PRIMARY>                                     1.77
<EPS-DILUTED>                                     1.77
        

</TABLE>

                                CAUTIONARY STATEMENTS

Information provided by the Company from time to time may contain "forward-
looking statements" as defined by the Private Securities Litigation Reform Act
of 1995.  Such forward-looking statements are subject to risks and uncertainties
including, but not limited to, those discussed below, which could cause actual
results to differ materially from those expressed, projected or implied in the
forward- looking statement.

1.  The Company's principal operations are cyclical, because they are directly
related to domestic and foreign automotive production, which is itself cyclical
and dependent on general economic conditions and other factors.  As compared to
1996, the Company expects automotive production in 1997 to be flat or to decline
slightly in North America and Europe, and to improve slightly in Asia.  Any
significant reduction in automotive production in 1997 and beyond would have an
adverse effect on the level of the Company's sales to automotive original
equipment manufacturers ("OEMs") and the Company's financial position and
operating results.

2.  Many of the Company's products are currently used exclusively  in sport-
utility vehicles and light trucks, the most rapidly growing segment in the
overall automotive market.  Any significant reduction in production in this
market segment would have an adverse effect on the level of the Company's sales
to OEMs and the Company's financial position and operating results.

3.  A number of the Company's major OEM customers manufacture products for their
own use that compete with the Company's products.  Although these OEM customers
have indicated that they will continue to rely on outside suppliers, the OEMs
could elect to manufacture products for their own use and in place of the
products  now supplied by the Company.

4.  The Company has a stated goal of increasing its revenues to $2 billion by
the year 2000 through the expansion of existing business and select
acquisitions.  Failure to grow existing business in sufficient volume because of
changes in the automotive market  and/or the unavailability of suitable
acquisition candidates would result in nonattainment of this goal.

5.  Annual price reductions to OEM customers have become a permanent feature of
the Company's business environment.  To maintain its profit margins, the
Company, among other things, seeks price reductions from its own suppliers,
adopts improved production processes to increase manufacturing efficiency,
updates product designs to reduce costs and develops new products whose benefits
support increased pricing.  The Company's ability to pass through increased raw
material costs to its OEM customers is also limited, with cost recovery less
than 100% and often on a delayed basis.  There can be no assurance that the
Company will be able to reduce costs in an amount equal to the annual price
reductions and the increase in raw material costs.

6.  The Company makes a significant annual investment in research and
development activities to develop new and improved products and manufacturing
processes.  There can be no assurance that research and development activities
will yield new or improved products or products which will be purchased by the
OEMs, or new and improved manufacturing processes.

7.  The Company has a stated goal to expand its operations in all significant
global markets to balance the cyclical nature of the automotive business.  There
can be no assurance that the Company will be able to expand its existing
business or acquire new business outside of North America to balance its sales. 
In addition, there can be no assurance that automotive production in North
America, Europe and Asia will not decline simultaneously.

8.  The Company has stated that it will continue to increase revenues and
operating earnings at a rate greater than overall world automotive production by
increasing its content per vehicle with innovative new components and systems. 
Any of the following factors could cause the Company to fail to outperform world
automotive production:  (a) a significant drop in production of sport utility
vehicles and light trucks, high content vehicles for the Company's products; (b)
a failure of research and development spending to result in new components and
systems which will be purchased by the OEMs; (c) technology changes which could
render the Company's components and systems obsolete; and (d) a reversal of the
trend of supplying systems (which allows the Company to increase content per
vehicle) instead of components.



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