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

Federal-Mogul Reports Fourth Quarter Results

    SOUTHFIELD, Mich., Feb. 1 Federal-Mogul Corporation
today announced fourth quarter sales of $1,348 million compared to
$1,574 million in 1999.  In line with the company's announcement on
January 22, Federal-Mogul reported a fourth quarter loss of $(.99) per share
from operations versus earnings of $.87 per share from operations in 1999.
Excluded from earnings from operations were charges for restructuring and
impairment, a tax valuation allowance adjustment and an asbestos liability
adjustment in 2000 and integration costs in 1999.  Including these items,
Federal-Mogul reported a fourth quarter 2000 loss of $(4.80) per share
compared to net earnings of $.79 in 1999.  Cash flow from operations which
includes capital expenditures, restructuring, and asbestos payments was a
usage of $160 million.
    (Photo: http://www.newscom.com/cgi-bin/prnh/20000525/DETH025LOGO )
    As previously announced, Federal-Mogul's performance in the fourth quarter
was impacted by continued depression of the heavy duty market, volume
shortfalls in the North American automotive original equipment market,
cessation of quarter-ending aftermarket sales incentives, and foreign
exchange.
    "We are not pleased with these results and are working aggressively to
improve our operating performance," said Frank Macher, chief executive
officer, who joined the company on January 11, 2001.  "We are intensifying the
focused efforts on our six initiatives for operating improvement.  These
initiatives are aimed at increasing the company's cash flow while dramatically
reducing our cost structure and asset base."
    By operating segment, the Americas and Asia reported fourth quarter sales
of $899 million compared to $1,032 million in 1999.  Europe and Africa
reported sales of $449 million compared to $542 million in 1999.  By product
group, Federal-Mogul's fourth quarter sales were 39% in powertrain; 30% in
sealing, visibility and systems protection; and 31% in brakes, chassis,
ignition and fuel.  The original equipment market represented 55% of the
company's global sales with the replacement market accounting for 45% of
fourth quarter sales.  Excluding exchange impacts, original equipment sales
were down by 8% and aftermarket sales were down 9% in the fourth quarter
compared to 1999.
    For 2000, Federal-Mogul had sales of $6,013 million, compared to
$6,488 million in 1999.  Federal-Mogul reported earnings per share from
operations for the year of $.53 per share versus $4.04 per share in 1999.

    Federal-Mogul Hosts Fourth Quarter Conference Call
    Federal-Mogul will be hosting a conference call at 1:00 p.m. EST today,
February 1, 2001 featuring Frank Macher, chief executive officer, Chip
McClure, president and chief operating officer, and Mike Lynch, executive vice
president and chief financial officer.  To receive the dial in number call
800-289-0579 for domestic callers and 719-457-2550 for international callers
and give 651042 as the Federal-Mogul RSVP confirmation code when requested.
Please dial into the conference 10-15 minutes prior to 1:00 p.m.
    A recording of this call will be available from 3:00 p.m. EST on
February 1 through February 7, 2001.  To access this recording, dial
719-457-0820 and then enter 651042 for the confirmation code.
    Headquartered in Southfield, Michigan, Federal-Mogul is an automotive
parts manufacturer providing innovative solutions and systems to global
customers in the automotive, light trucks, heavy duty, farm and industrial
markets.  The company was founded in 1899.  For more information on
Federal-Mogul, visit the company's web site at http://www.federal-mogul.com .
Federal-Mogul's press releases are available by fax through Company News
On-Call, call 800-758-5804, ext. 306225.
    Information in this press release contains forward-looking statements,
which are not historical facts and involve risks and uncertainties.  Actual
results, events and performance could differ materially from those
contemplated by these forward-looking statements including, without
limitation, the ability to implement and achieve the intended results of the
strategic initiatives, the cost and timing of implementing restructuring
actions, conditions in the automotive components industry, certain global and
regional economic conditions and other factors detailed from time to time in
the company's filings with the Securities and Exchange Commission.  Federal-
Mogul undertakes no obligation to update any forward-looking statement to
reflect events or circumstances after the date of this press release.

                F E D E R A L - M O G U L  C O R P O R A T I O N
                S T A T E M E N T S   O F   O P E R A T I O N S
                  (Millions of Dollars, Except Per Share Data)

                                      (Unaudited)
                                   Three Months Ended        Year Ended
                                      December 31           December 31
                                     2000      1999        2000      1999

    Net sales                      $1,348.4  $1,574.3    $6,013.2  $6,487.5
    Cost of products sold           1,113.5   1,169.2     4,595.9   4,709.1
     Gross margin                     234.9     405.1     1,417.3   1,778.4

    Selling, general and
     administrative expenses          215.2     210.6       844.6     848.9
    Amortization of goodwill and
     other intangible assets           29.9      32.8       123.6     127.2
    Restructuring charge               58.4         -       135.7         -
    Adjustment of assets held
     for sale and other long-
     lived
     assets to fair value              60.8         -        75.4       7.9
    Asbestos charge                   184.4         -       184.4         -
    Integration costs                     -      10.3           -      46.9
    Interest expense                   72.7      66.1       289.3     273.5
    Interest income                    (1.2)     (1.8)       (4.3)     (4.6)
    International currency
     exchange losses (gains)           (1.4)     (6.2)       (0.1)     (2.7)
    Other expense, net                  5.6       3.9        31.0      21.4
     Earnings (Loss) Before
      Income Taxes,
      Extraordinary
      Item and Cumulative Effect
       of Change in
      Accounting Principle           (389.5)     89.4      (262.3)    459.9

    Income tax expense (benefit)      (51.8)     29.2        19.2     180.9

        Earnings (Loss) Before
         Extraordinary Item and
         Cumulative Effect of
          Change in
         Accounting Principle        (337.7)     60.2      (281.5)    279.0

    Extraordinary item - loss on
     early retirement of debt,
     net of applicable income
      tax benefit                         -         -           -      23.1
    Cumulative effect of change
     in accounting for costs of
     start-up activities, net of
      applicable income tax
      benefit                             -         -           -      12.7

        Net Earnings (Loss)         $(337.7)    $60.2     $(281.5)   $243.2

    Earnings (Loss) Per Common
     Share

    Basic
     Earnings (loss) before
      extraordinary item and
      cumulative effect of
       change in accounting
       principle                     $(4.80)    $0.85      $(4.02)    $3.96
     Extraordinary item - loss
      on early retirement of
      debt,
      net of applicable income
       tax benefit                        -         -           -     (0.34)
     Cumulative effect of change
      in accounting for costs of
      start-up activities, net
       of applicable income tax
       benefit                            -         -           -     (0.18)

        Net Earnings  (Loss)         $(4.80)    $0.85      $(4.02)    $3.44

    Diluted
     Earnings (loss) before
      extraordinary item and
      cumulative effect of
       change in accounting
       principle                     $(4.80)    $0.79      $(4.02)    $3.59
     Extraordinary item - loss
      on early retirement of
      debt,
      net of applicable income
       tax benefit                        -         -           -     (0.28)
     Cumulative effect of change
      in accounting for costs of
      start-up activities, net
       of applicable income tax
       benefit                            -         -           -     (0.15)

        Net Earnings (Loss)          $(4.80)    $0.79      $(4.02)    $3.16

    Weighted Average Shares
     (Thousands)
     Basic                           70,463    70,262      70,445    69,787
     Diluted                         70,463    83,775      70,445    84,206



                  F E D E R A L - M O G U L   C O R P O R A T I O N
                             B A L A N C E   S H E E T S

                                (Millions of Dollars)



                                                            December 31
                                                       2000             1999
    Assets
    Cash and equivalents                              $107.2            $64.5
    Accounts receivable                                512.8            514.6
    Investment in accounts receivable
     securitization                                    229.1            232.2
    Inventories                                        808.6            883.6
    Prepaid expenses and income tax
     benefits                                          479.1            331.6
        Total current assets                         2,136.8          2,026.5

    Property, plant and equipment, net               2,388.8          2,503.7
    Goodwill                                         3,303.1          3,547.8
    Other intangible assets                            746.4            796.3
    Asbestos-related insurance recoverable             771.1            325.9
    Other noncurrent assets                          1,007.7            745.0

        Total Assets                               $10,353.9         $9,945.2

    Liabilities and Shareholders' Equity
    Short-term debt, including current
     portion of long-term debt                        $147.8           $190.8
    Accounts payable                                   431.9            621.9
    Accrued compensation                               157.8            182.9
    Restructuring and rationalization
     reserves                                          107.9             46.0
    Current portion of asbestos liability              350.0            180.0
    Interest payable                                    94.4             79.0
    Other accrued liabilities                          414.0            482.0
        Total current liabilities                    1,703.8          1,782.6

    Long-term debt                                   3,559.7          3,020.0
    Long-term portion of asbestos liability          1,461.9          1,335.3
    Post employment benefits                           637.6            661.9
    Other accrued liabilities                          709.3            454.9
    Minority interest in consolidated
     subsidiaries                                       57.5             40.3
    Company-obligated mandatorily
     redeemable preferred securities
      of subsidiary trust holding solely
      convertible subordinated
      debentures of the Company                        575.0            575.0

    Shareholders' equity:
      Series C ESOP preferred stock                     38.1             41.5
      Common stock                                     352.5            352.1
      Additional paid-in capital                     1,780.3          1,782.4
      Retained earnings (accumulated
       deficit)                                       (115.2)           170.3
      Unearned ESOP compensation                           -             (7.9)
      Accumulated other comprehensive
       income                                         (405.8)          (262.1)
      Other                                             (0.8)            (1.1)
        Total Shareholders' Equity                   1,649.1          2,075.2

        Total Liabilities and Shareholders'
         Equity                                    $10,353.9         $9,945.2


            F E D E R A L - M O G U L   C O R P O R A T I O N
               S T A T E M E N T  O F  C A S H   F L O W S
                          (Millions of Dollars)

                                  (Unaudited)
                               Three Months Ended     Year Ended
                                   December 31        December 31
                                  2000     1999      2000     1999

    Cash Provided From (Used
     By) Operating Activities
     Net earnings (loss)         $(337.7)   $60.2   $(281.5)  $243.2
     Adjustments to reconcile
      net earnings (loss) to
      net cash
      provided from (used by)
       operating activities:
       Depreciation and
        amortization                87.1     83.1     374.4    354.9
       Restructuring charge         58.4        -     135.7        -
       Adjustment of assets
        held for sale and
        other
        long-lived assets to
         fair value                 60.8        -      75.4      7.9
       Asbestos charge             184.4        -     184.4        -
       Loss on early
        retirement of debt             -        -         -     36.6
       Cumulative effect of
        change in accounting
        principle                      -        -         -     19.5
       Postemployment benefits       4.3    (18.1)     (9.1)   (18.8)
       Decrease (increase) in
        accounts receivable         81.0     88.1      38.1    (33.4)
       Decrease in inventories      82.5     72.0      40.7    117.2
       Increase (decrease) in
        accounts payable           (63.4)    98.3    (175.4)   149.7
       Decrease in current
        liabilities and other      (87.2)   (53.3)   (113.6)   (55.6)
       Payments against
        restructuring and
        rationalization
         reserves                  (29.4)    (6.7)    (72.2)   (80.6)
       Payments against
        asbestos liability        (116.7)   (55.8)   (351.4)  (178.2)
      Net Cash Provided From
       (Used By)
       Operating Activities        (75.9)   267.8    (154.5)   562.4

    Cash Provided From (Used
     By) Investing Activities
     Expenditures for
      property, plant and
      equipment and
      other long-term assets,
       net                         (83.9)  (105.1)   (313.3)  (395.2)
     Business acquisitions,
      net of cash acquired             -     (0.5)        -   (371.2)
     Proceeds from sales of
      businesses                     5.7     15.9      66.6     53.3
     Other                           5.8        -       2.4        -
      Net Cash Used By
       Investing Activities        (72.4)   (89.7)   (244.3)  (713.1)

    Cash Provided From (Used
     By) Financing Activities
     Issuance of common stock          -        -         -      1.2
     Net increase (decrease)
      in debt                      227.8   (217.9)    517.8   (131.5)
     Fees paid for debt
      issuance and other
      securities                    (4.6)       -      (4.6)   (25.5)
     Sale (repurchase) of
      accounts receivable
      under securitization         (15.2)    43.1     (62.1)   304.3
     Dividends                      (1.0)    (0.9)     (4.1)    (4.3)
     Other                          (7.3)    (2.8)     (5.5)    (6.2)
      Net Cash Provided From
       (Used By) Financing
       Activities                  199.7   (178.5)    441.5    138.0

      (Increase) Decrease in
       Cash and Equivalents         51.4     (0.4)     42.7    (12.7)

    Cash and equivalents at
     beginning of period            55.8     64.9      64.5     77.2

      Cash and Equivalents at
       End of Period              $107.2    $64.5    $107.2    $64.5


               F E D E R A L - M O G U L  C O R P O R A T I O N
              N E T  E A R N I N G S  R E C O N C I L A T I O N
                 (Millions of Dollars, Except Per Share Data)
                                 (Unaudited)


                                  Three Months Ended December 31, 2000
                                               Adjustments
                    As  Restructuring Impairment   Tax    Asbestos  From
                 Reported  Charge       Costs   Valuation  Charge
                                                Allowance         Operations

    Net sales   $1,348.4     $-          $-        $-        $-     $1,348.4
    Cost of
     products
     sold        1,113.5      -           -         -         -      1,113.5
      Gross
       margin      234.9      -           -         -         -        234.9

    Selling,
     general and
     administrative
     expenses      215.2      -           -         -         -        215.2
    Amortization
     of goodwill
     and other      29.9      -           -         -         -         29.9
     intangible
     assets
    Restructuring
     charge         58.4  (58.4)          -         -         -            -
    Adjustment
     of assets
     held for sale
     and other long-
     lived assets
     to fair value  60.8      -       (60.8)        -         -            -
    Asbestos
     charge        184.4      -           -         -    (184.4)           -
    Interest
     expense        72.7      -           -         -         -         72.7
    Interest
     income         (1.2)     -           -         -         -         (1.2)
    International
     currency
     exchange
     losses         (1.4)     -           -         -         -         (1.4)
    Other
     expense,
     net             5.6      -           -         -         -          5.6
        Earnings
       (Loss)
        Before
        Income
        Taxes     (389.5)  58.4        60.8         -     184.4        (85.9)

    Income tax
     expense
     (benefit)     (51.8)  20.2        20.5     (60.0)     54.4        (16.7)

        Net
        Earnings
        (Loss)   $(337.7) $38.2       $40.3     $60.0    $130.0       $(69.2)


        Diluted
        Loss Per
        Common
        Share     $(4.80) $0.54       $0.57     $0.86     $1.84       $(0.99)


               F E D E R A L - M O G U L  C O R P O R A T I O N
              N E T  E A R N I N G S  R E C O N C I L A T I O N
                 (Millions of Dollars, Except Per Share Data)
                                 (Unaudited)


                                   Year Ended December 31, 2000
                                               Adjustments
                    As  Restructuring Impairment   Tax    Asbestos  From
                 Reported  Charge       Costs   Valuation  Charge
                                                Allowance         Operations

    Net sales   $6,013.2     $-          $-        $-        $-    $6,013.2
    Cost of
     products
     sold        4,595.9      -           -         -         -     4,595.9
     Gross
      margin     1,417.3      -           -         -         -     1,417.3

    Selling,
     general and
     administrative
     expenses      844.6      -           -         -         -       844.6
    Amortization
     of goodwill
     and other
     intangible
     assets        123.6      -           -         -         -       123.6
    Restructuring
     charge        135.7 (135.7)          -         -         -           -
    Adjustment
     of assets
     held for sale
     and other
     long-lived
     assets
     to fair value  75.4      -       (75.4)        -         -           -
    Asbestos
     charge        184.4      -           -         -    (184.4)          -
    Interest
     expense       289.3      -           -         -         -       289.3
    Interest
     income         (4.3)     -           -         -         -        (4.3)
    International
     currency
     exchange
     losses         (0.1)     -           -         -         -        (0.1)
    Other expense,
     net            31.0      -           -         -         -        31.0
       Earnings
       (Loss)
       Before
       Income
       Taxes      (262.3) 135.7        75.4         -     184.4       133.2

    Income tax
     expense
     (benefit)      19.2   46.2        25.6     (60.0)     54.4        85.4

        Net
        Earnings
        (Loss)   $(281.5) $89.5       $49.8     $60.0    $130.0       $47.8


        Diluted
         Earnings
        (Loss)
         Per Common
         Share    $(4.02) $1.23       $0.69     $0.83     $1.80       $0.53