The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Federal Signal Corporation Announces 12% Increase in Full Year EPS From Continuing Operations Before Restructuring Charges; Continuing Operations EPS Growth in the Range of 14% to 21% Expected in 2001

    - Full Year 2000 Highlights -

     -- 12% increase in full year earnings per share from continuing
        operations before restructuring charges, meeting the current consensus
        of analysts' estimates
     -- 19% increase in full year total operating income before restructuring
        charges, 13% increase in full year sales
     -- Fire Rescue Group earnings more than doubled on a 26% increase in
        sales
     -- All groups reported increases in sales and earnings before
        restructuring charges
     -- Record full year orders, sales and backlog

    - Outlook for 2001 -

     -- Expect EPS from continuing operations of $1.50 to $1.60, up 14% to 21%
        over 2000 EPS excluding restructuring charges
     -- Continued profitability improvement in Fire Rescue
     -- Good municipal markets, high beginning backlogs for Fire Rescue and
        Environmental Products

    OAK BROOK, Ill., Jan. 25 Federal Signal Corporation
announced record orders, sales and backlog for the fourth quarter and full
year ended December 31, 2000.  Fourth quarter net sales increased 15% to
$301 million and new orders increased 13% to $304 million.  Fourth quarter
diluted earnings per share from continuing operations before restructuring
charges were $.32 compared to $.35 in 1999.  Diluted net income per share
including the results of the discontinued Sign operations and $.04 per share
restructuring charges was $.28 compared to $.37 in 1999.  Fourth quarter net
income was $12.6 million compared to $17.0 million the prior year.  Year-end
backlog increased 5% to a record $361 million.
    Net sales for the full year increased 13% to $1,106 million in 2000 and
new orders increased 9% to $1,114 million.  Diluted earnings per share from
continuing operations before restructuring charges increased 12% to $1.32 from
$1.18 the prior year.  Diluted net income per share including the discontinued
Sign operations and $.05 per share restructuring charges was $1.26, up
slightly from $1.25 in 1999.  Net income was $57.5 million in 2000, even with
the prior year.
    Fourth quarter and full year results are reported in conformity with
revenue recognition accounting rules newly required by the SEC (Staff
Accounting Bulletin #101).  This accounting change increased fourth quarter
sales approximately 9% and fourth quarter earnings per share by approximately
$.04.  The effect on full year sales was slightly positive and on full year
net income was minor.  Supplemental information on the accounting change
follows the consolidated financial data tables.

    FOURTH QUARTER

    Fourth quarter Environmental Products Group earnings before restructuring
    charges were down 9% on flat sales.  New orders were up 13%.
     -- Municipal orders and markets remained strong.  The decline in group
        margin before restructuring charges was driven by weak industrial unit
        and contractor sweeper unit performance.  The strong order performance
        came too late in the quarter to positively affect the delivery rate.
        The group's vacuum truck plant consolidation was also substantially
        completed.

    Fire Rescue Group earnings more than doubled on a 43% increase in sales.
    New orders increased 27%.
     -- Group sales and income results were favorably affected by the
        accounting change newly required by the SEC; on the prior accounting
        basis, sales were up approximately 15% and income was up over 60%.
        Certain new orders which had been delayed from the third quarter
        helped raise fourth quarter orders sharply in broadly strong municipal
        markets.  Continuing operating performance improvement in North
        America substantially improved the group's throughput, productivity
        and operating margin.

    Fourth quarter Safety Products Group income fell 22% on a 7% sales
    decline.  New orders fell 8%.
     -- Safety Products new orders and sales were broadly lower, with very
        weak December results; municipal markets are good but some municipal
        orders moved into 2001.  Margins were down mostly because of the sales
        decline.

    Tool Group income before restructuring charges fell 25% on an 11% sales
    increase.  New orders rose 8%.  Results benefited from the P.C.S.
    acquisition, which continued to perform well during the quarter.
     -- Without the acquisition, sales declined about 4% mainly as a result of
        slower U.S. auto and industrial activity.  Margins excluding
        restructuring charges declined sharply, caused by lower sales and the
        comparison to an exceptionally high margin in 1999 on very strong
        sales mix and other positive factors at all units.  The superhard
        cutting tools plant consolidation was also completed.

    FULL YEAR

    Full year sales, margin and income growth in 2000 were very strong for the
Fire Rescue Group.  Income growth in the other three groups was solid
notwithstanding the fact that poor fourth quarter results in weak markets
negatively affected full year results.

    For the full year, the Environmental Products Group increased income
    before restructuring charges 6% on a 3% sales gain.  New orders rose 12%.
     -- The group's sales growth was driven by broadly good performance in
        sweepers, waterblasters and municipal vacuum trucks.  Industrial
        vacuum truck sales were quite a bit lower.  Group operating margin
        before restructuring charges improved somewhat, augmented by good
        performance by the European unit.

    Fire Rescue Group earnings more than doubled on a 26% increase in sales.
    New orders were up 10%.
     -- Florida-based manufacturing operations improved substantially over the
        year, raising productivity, throughput and margins.  Sales growth at
        the Finland-based operation was modest and income declined as this
        unit incurred costs related to the rollout of several important new
        products.  New orders for the group were strong in good North American
        municipal markets.

    Safety Products Group earnings rose 6% on a 2% sales increase.  New orders
    decreased 3%.
     -- Continued weakness in oilfield-related markets caused orders to be
        weak and sales growth modest.  Municipal markets were good all year,
        which benefited margin comparisons to 1999.

    Tool Group income before restructuring charges rose 9% on a 23% sales
    gain.  New orders rose 24%.  Full year performance strongly benefited from
    two acquisitions, one in mid-1999 and one in the first quarter of 2000.
     -- Tool Group performance suffered as a result of weakened U.S. auto and
        broad industrial markets in the second half of the year, especially
        the fourth quarter.  Excluding the two acquisitions, sales were up
        modestly.

    Earnings per share from discontinued operations declined from
$.07 per share to $.02 per share as U.S. sign markets weakened substantially
in 2000.

    OUTLOOK

    Commenting on the company's outlook, Joseph J. Ross, chairman and chief
executive officer, stated, "Our large municipal markets look strong as we
enter 2001, but U.S. industrial market weakness is expected to continue into
the second half of 2001.  Overall, we still expect a good growth year with
earnings from continuing operations before restructuring charges increasing in
the 14% to 21% range.  The Fire Rescue Group in particular has a high backlog,
good markets and steadily improving operating performance.  This group will be
the key earnings growth driver in 2001.  We expect first quarter earnings per
share in the $.30 to $.32 range, with performance in the range dependent on
U.S. non-municipal market strength.
    "The economic slowdown of the last few months, specifically within our
broad-based U.S. industrial business, has continued into this year.  As a
result, we anticipate full year earnings per share in the $1.50 to $1.60
range, the lower end of our previous broad target range.  Our performance
within this range will be influenced by the strength of the industrial segment
of the U.S. economy in the second half of 2001.  Cash flow for the full year
should show greater growth than earnings from continuing operations as we
continue to improve the ratio of working capital to sales.
    "I am also pleased to announce that Andrew Graves has been elected
president and chief operating officer of the company.  As our business grows
and becomes more complex, it is timely to add strength to our corporate
office.  Andy comes to us from CNH Global N.V., the successor company to Case
Corporation and New Holland Corporation, and brings with him a great deal of
operating experience, much of it focused outside of the U.S.  Most recently,
Andy was president of CNH Capital Corporation, managing a global portfolio in
excess of $12 billion in assets providing loan and leasing services to CNH
customers.  Prior to his role with CNH Capital Corporation, Andy served as
Vice President, Latin America for Case Corporation."
    Federal Signal will host its fourth quarter conference call today,
Thursday, January 25, 2001 at 3:30 p.m. Eastern Time to highlight results of
the fourth quarter as well as full year 2000, and discuss the company's
outlook.  The call will last approximately one hour.  You may listen to the
conference call over the Internet through Federal's website at
http://www.federalsignal.com .  To listen to the call live, we recommend you
go to the website at least 15 minutes in advance to register and to download
and install (if necessary) the required free audio software.  If you are
unable to listen to the live broadcast, a replay accessible from our website
will be available shortly after the call concludes through 5:00 p.m. Eastern
Time, Friday, February 2, 2001.
    Federal Signal Corporation is a global manufacturer of leading niche
products in four operating groups: environmental vehicles and related
products, fire rescue vehicles, safety and signaling products, and consumable
industrial tooling.  Based in Oak Brook, Illinois, the company's shares are
traded on the New York Stock Exchange under the symbol FSS.
    This release contains various forward-looking statements. Statements in
this release that are not historical are forward-looking statements.  Such
statements are subject to various risks and uncertainties that could cause
actual results to vary materially from those stated.  Such risks and
uncertainties include: economic conditions in various regions, product and
price competition, raw material prices, foreign currency exchange rate
changes, technology changes, patent issues, litigation results, legal and
regulatory developments and other risks and uncertainties described in
releases filed with the Securities and Exchange Commission.

                      FEDERAL SIGNAL CORPORATION (NYSE)
                         Consolidated Financial Data
              For the Fourth Quarter and Full Year 2000 and 1999
                     (in thousands except per share data)

                                                                     Percent
                                             2000          1999       change
    Quarter December 31:
    Sales                                  $300,544      $261,314      15%
    Income:
      Income from continuing operations,
       before restructuring charges          14,745        16,094      -8%
      Restructuring charges, net of tax      (1,756)
      Income from continuing operations      12,989        16,094     -19%
      Discontinued operations, net of tax      (360)          915
      Net income                             12,629        17,009     -26%
    Share earns (diluted):
      Income from continuing operations,
       before restructuring charges             .32           .35      -9%
      Restructuring charges, net of tax        (.04)
      Income from continuing operations *       .29           .35     -17%
      Discontinued operations, net of tax      (.01)          .02
      Net income                                .28           .37     -24%

      * amounts may not add due to
        rounding

    Average common shares outstanding        45,506        46,256

    Sales                                  $300,544      $261,314      15%
    Cost of sales                          (215,327)     (180,596)
    Operating expenses before
     restructuring charges                  (55,124)      (50,976)
    Operating income before
     restructuring charges                   30,093        29,742       1%
    Restructuring charges                    (2,832)
    Operating income                         27,261        29,742      -8%
    Interest expense                         (8,222)       (6,211)
    Other income (expense)                       94           (92)
    Income before income taxes               19,133        23,439
    Income taxes                             (6,144)       (7,345)
    Income from continuing operations        12,989        16,094
    Discontinued operations, net of tax        (360)          915
    Net income                              $12,629       $17,009     -26%

    Gross margin on sales                      28.4%        30.9%
    Operating margin on sales                   9.1%        11.4%
    Comprehensive income                    $15,398      $13,529


                                                                       Percent
                                               2000          1999       change
    12 months:
    Sales                                  $1,106,127      $977,209      13%
    Income:
      Income from continuing operations,
       before restructuring charges            59,976        54,383
      Restructuring charges, net of tax        (2,321)
      Income from continuing operations        57,655        54,383       6%
      Discontinued operations, net of tax         726         3,154
      Cumulative effect of accounting
       change                                    (844)
      Net income                               57,537        57,537
    Share earns (diluted):
      Income from continuing operations,
       before restructuring charges              1.32          1.18      12%
      Restructuring charges, net of tax          (.05)
      Income from continuing operations          1.27          1.18       8%
      Discontinued operations, net of tax         .02           .07
      Cumulative effect of accounting
       change                                    (.02)
      Net income *                               1.26          1.25       1%

      * amounts may not add due to
        rounding

    Average common shares outstanding          45,521        45,958

    Sales                                  $1,106,127      $977,209      13%
    Cost of sales                            (768,783)     (676,607)
    Operating expenses before
     restructuring charges                   (216,946)     (199,250)
    Operating income before restructuring
     charges                                  120,398       101,352      19%
    Restructuring charges                      (3,744)
    Operating income                          116,654       101,352      15%
    Interest expense                          (31,401)      (23,339)
    Other income (expense)                       (839)        1,296
    Income before income taxes                 84,414        79,309
    Income taxes                              (26,759)      (24,926)
    Income from continuing operations          57,655        54,383
    Discontinued operations, net of tax           726         3,154
    Cumulative effect of accounting
     change                                      (844)
    Net income                                $57,537       $57,537

    Gross margin on sales                        30.5%         30.8%
    Operating margin on sales                    10.5%         10.4%
    Net cash provided by operations:
      Net income                              $57,537       $57,537
      Depreciation*                            19,482        17,057
      Amortization*                             9,575         8,740
      Working capital changes and other       (22,204)      (25,678)
      Net cash provided by operations          64,390        57,656
    Capital expenditures*                      22,288        23,404
    Comprehensive income                       52,680        50,947

       * continuing operations only in
         both 2000 and 1999


                                                                     Percent
                                              2000          1999      change
    Group results:
    Quarter December 31:
      Sales
        Environmental Products               $59,376       $59,126      0%
        Fire Rescue                          130,361        91,210     43%
        Safety Products                       63,840        68,479     -7%
        Tool                                  46,967        42,499     11%
        Total sales                         $300,544      $261,314     15%

      Operating income (before
       restructuring charges)
        Environmental Products                $3,981        $4,357     -9%
        Fire Rescue                           11,366         4,800    137%
        Safety Products                       10,061        12,822    -22%
        Tool                                   7,381         9,782    -25%
        Total group operating income         $32,789       $31,761      3%

      Operating income (including
       restructuring charges)
        Environmental Products                $1,855*       $4,357    -57%
        Fire Rescue                           11,366         4,800    137%
        Safety Products                       10,061        12,822    -22%
        Tool                                   6,675*        9,782    -32%
        Total group operating income         $29,957       $31,761     -6%

    12 months:
      Sales
        Environmental Products              $255,269      $247,097      3%
        Fire Rescue                          389,311       310,008     26%
        Safety Products                      267,062       261,940      2%
        Tool                                 194,485       158,164     23%
        Total sales                       $1,106,127      $977,209     13%

      Operating income (before
       restructuring charges)
        Environmental Products               $25,874       $24,454      6%
        Fire Rescue                           24,940        10,900    129%
        Safety Products                       43,721        41,384      6%
        Tool                                  36,269        33,303      9%
        Total group operating income        $130,804      $110,041     19%

      Operating income (including
       restructuring charges)
        Environmental Products               $23,101*      $24,454     -6%
        Fire Rescue                           24,940        10,900    129%
        Safety Products                       43,721        41,384      6%
        Tool                                  35,298*       33,303      6%
        Total group operating income        $127,060      $110,041     15%

    * includes restructuring charges in 2000 of: - Environmental Products:
      Quarter - $2,126, 12 months - $2,773; Tool: Quarter - $706,12 months -
      $971


                                                December 31,      December 31,
                                                    2000              1999


    Assets
    Manufacturing activities:-
      Current assets:
        Cash and cash equivalents                  $13,556            $8,764
        Trade accounts receivable, net
         of allowances for doubtful
          accounts                                 167,964           152,956
        Inventories                                157,619           159,970
        Prepaid expenses                             9,797             8,895
      Total current assets                         348,936           330,585

      Properties and equipment                     112,596           111,212

      Intangible assets, net of
       accumulated amortization                    274,925           273,844

      Other deferred charges and assets             25,873            23,592

    Total manufacturing assets                     762,330           739,233

    Net assets of discontinued
     operations, including financial assets         14,558            18,132

    Financial services activities - Lease
     financing receivables, net of allowances for
      doubtful accounts                            214,230           191,261

    Total assets                                  $991,118          $948,626

    Liabilities
    Manufacturing activities:-
      Current liabilities:
        Short-term borrowings                     $145,813           $99,204
        Trade accounts payable                      60,878            68,533
        Accrued liabilities and income
         taxes                                      82,229            91,262
       Total current liabilities                   288,920           258,999
      Long-term borrowings                         125,449           134,410
      Deferred income taxes                         27,835            28,574
      Total manufacturing liabilities              442,204           421,983

    Financial services activities -
     Borrowings                                    191,483           172,610

    Shareholders' equity                           357,431           354,033

    Total liabilities and shareholders'
     equity                                       $991,118          $948,626

    Supplemental data:
      Manufacturing current liabilities,
       excluding short-term debt                  $143,107          $159,795
      Manufacturing debt                           271,262           233,614
      Debt-to-capitalization ratio:
        Manufacturing                                  45%               42%
        Financial services                             87%               87%


            Supplemental Information Relative to Accounting Change

    The Securities and Exchange Commission issued Staff Accounting Bulletin
#101, Revenue Recognition in Financial Statements, which required Federal
Signal Corporation and many other companies to change the methods used to
record revenue in financial statements.  Prior to the required adoption of SAB
#101, Federal Signal Corporation principally recorded revenues at the time of
shipment, which was then in conformity with generally accepted accounting
principles.  Under SAB #101 retroactively applied to January 1, 2000, Federal
Signal Corporation records revenues principally at the time of delivery under
the terms of each respective sales agreement.  The retroactive application of
the new accounting method requires the restatement of previously-issued
financial statements for each of the first three interim quarters of 2000.
    The tables below summarize the restated group and consolidated data for
the first three interim quarters of 2000 in addition to the fourth quarter of
2000 (all amounts in $000's except per share amounts; * indicates restated
quarterly information):

                                                                       Year
                                    Three-month period ending         ending

                             March 31*  June 30* Sept. 30* Dec. 31    Dec. 31
    Sales
      Environmental Products    62,521    67,741   65,631   59,376    255,269
      Fire Rescue               79,282    98,860   80,808  130,361    389,311
      Safety Products           69,990    69,294   63,938   63,840    267,062
      Tool                      48,388    50,930   48,200   46,967    194,485
      Total sales              260,181   286,825  258,577  300,544  1,106,127

    Operating income (excluding
     restructuring charges)
      Environmental Products     6,017     8,042    7,834    3,981     25,874
      Fire Rescue                4,012     5,545    4,017   11,366     24,940
      Safety Products           11,229    11,281   11,150   10,061     43,721
      Tool                      10,152    10,002    8,734    7,381     36,269
      Group operating income    31,410    34,870   31,735   32,789    130,804

    Operating income (including
     restructuring charges)
      Environmental Products     6,017     7,967    7,262    1,855     23,101
      Fire Rescue                4,012     5,545    4,017   11,366     24,940
      Safety Products           11,229    11,281   11,150   10,061     43,721
      Tool                      10,152    10,002    8,469    6,675     35,298
      Group operating income    31,410    34,795   30,898   29,957    127,060


                                                                       Year
                                    Three-month period ending         ending

                            March 31*  June 30* Sept. 30*  Dec. 31    Dec. 31
    Sales                    260,181   286,825   258,577   300,544  1,106,127
    Cost of sales           (177,374) (198,039) (178,043) (215,327)  (768,783)
    Operating expenses       (54,155)  (56,680)  (50,987)  (55,124)  (216,946)
    Operating income before
     restructuring charges    28,652    32,106    29,547    30,093    120,398
    Restructuring charges                  (75)     (837)   (2,832)    (3,744)
    Operating income          28,652    32,031    28,710    27,261    116,654
    Interest expense          (6,970)   (7,992)   (8,217)   (8,222)   (31,401)
    Other income (expense)    (1,242)      176       133        94       (839)
    Income before income
     taxes                    20,440    24,215    20,626    19,133     84,414
    Income taxes              (6,677)   (8,017)   (5,921)   (6,144)   (26,759)
    Income from continuing
     operations               13,763    16,198    14,705    12,989     57,655
    Discontinued operations,
     net of tax                  939       172       (25)     (360)       726
    Cumulative effect of
     change in accounting
     method                     (844)                                    (844)
    Net income                13,858    16,370    14,680    12,629     57,537

    Average shares
     outstanding              45,674    45,436    45,468    45,506     45,521

    Earnings per share:
      Income from
       continuing
       operations               $.30      $.36      $.32      $.29      $1.27
      Discontinued
       operations, net of
       tax                       .02        **        **      (.01)       .02
      Cumulative effect of
       change in accounting
       method                   (.02)                                    (.02)
      Net income ***            $.30      $.36      $.32      $.28      $1.26

    Pro-forma earnings per
     share-diluted
     (before restructuring
      charges):
      Income from
       continuing
       operations               $.30      $.36      $.33      $.32      $1.32
      Discontinued
       operations, net of tax    .02        **        **      (.01)       .02
      Cumulative effect of
       change in accounting
       method                   (.02)                                    (.02)
      Net income ***            $.30      $.36      $.33      $.32      $1.31

    ** fractional amount
    *** amounts may not add due to rounding