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

Federal-Mogul Announces First Quarter Results

    SOUTHFIELD, Mich., April 19 Federal-Mogul Corporation
today announced first quarter 2001 sales of $1,451 million
compared to $1,644 million in 2000.  In line with expectations announced on
March 28, Federal-Mogul reported a first quarter loss of $(.60) per share from
operations versus earnings of $.86 per share from operations in 2000.
Excluded from earnings from operations were charges for restructuring and
impairment.  Including these items, Federal-Mogul reported a first quarter
loss of $(.89) per share compared to net earnings of $.18 in 2000.  Cash flow
from operations which includes capital expenditures, restructuring, and
asbestos payments was a usage of $146 million.
    (Photo: http://www.newscom.com/cgi-bin/prnh/20000525/DETH025LOGO )
    By region, the Americas and Asia reported first quarter sales of $937
million compared to $1,102 million in 2000.  Europe and Africa reported sales
of $514 million compared to $542 million in 2000.  The original equipment
market represented 58% of the company's global sales with the replacement
market accounting for 42% of first quarter sales.  Excluding exchange impacts,
original equipment sales were down by 10% and aftermarket sales were down 7%
compared to first quarter 2000.
    "North American demand from both our aftermarket and original equipment
customers was significantly lower.  Although we intensified efforts to reduce
our cost structure, we were not able to match the pace and degree of our
customer's volume declines.  A bright spot this quarter was our cash usage,
which historically has run much higher in the first quarter than it did this
year," said Frank Macher, chief executive officer.  "We are making progress on
our efforts to run lean and competitive.  Our drive to be low cost, as
evidenced by our announced agreement to acquire WSK Gorzyce to expand our
piston manufacturing into Poland, reflects our company's global commitment to
operate more efficiently."
    Federal-Mogul's asbestos liability payments were on track as planned at
$88 million, down from fourth quarter 2000 levels.
    "As promised, we have changed our asbestos management strategy and are
actively pursuing some form of legislative relief," said Macher.  "Our outlook
for estimated asbestos claim payments remains $350 million in 2001."

    Federal-Mogul Hosts First Quarter Conference Call
    Federal-Mogul will be hosting a conference call at 2 p.m. EDT today,
Thursday, April 19, to discuss the company's first quarter 2001 earnings
release.  The conference call will feature 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, participants should call 800-289-0579 for domestic callers and
719-457-2550 for international callers, and give 505925 as the Federal-Mogul
RSVP confirmation code when requested.  Participants should dial into the
conference 10 minutes prior to 2 p.m.  A recording of this call will be
available from 5 p.m. EDT on April 19 through Tuesday, April 24, 2001.  To
access this recording, dial 719-457-0820 and then enter 505925 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 truck, heavy-duty, railroad, farm and
industrial markets.  The company was founded in 1899.  Visit the company's web
site at http://www.federal-mogul.com for more information.  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
                                                           March 31

                                                     2001              2000

    Net sales                                     $1,450.7          $1,643.7
    Cost of products sold                          1,145.4           1,210.4
          Gross margin                               305.3             433.3

    Selling, general and administrative
     expenses                                        229.6             211.0
    Amortization of goodwill and other
     intangible assets                                30.4              31.2
    Restructuring charge                              29.8              68.7
    Adjustment of assets held for sale
     and other long-lived
     assets to fair value                              0.6              10.0
    Interest expense                                  83.8              71.0
    Interest income                                   (1.2)             (1.3)
    International currency exchange
     losses                                            0.7               0.6
    Other expense, net                                 5.8               7.6
          Earnings (Loss) Before Income
           Taxes                                     (74.2)             34.5

    Income tax expense (benefit)                     (12.0)             20.6


          Net Earnings (Loss)                       $(62.2)            $13.9


    Earnings (Loss) Per Common Share:

     Basic                                          $(0.89)            $0.19

     Diluted                                        $(0.89)            $0.18

    Weighted Average Shares (Thousands)
     Basic                                          70,583            70,263
     Diluted                                        70,583            72,926



                 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 March 31, 2001
                                                     Adjustments

                                                  Restruct-  Impair-
                                          As        uring     ment     From
                                       Reported    Charge    Charge Operations

    Net sales                          $1,450.7     $  -      $ -    $1,450.7
    Cost of products sold               1,145.4        -        -     1,145.4
      Gross margin                        305.3        -        -       305.3

    Selling, general and
     administrative expenses              229.6        -        -       229.6
    Amortization of goodwill and
     other intangible assets               30.4        -        -        30.4
    Restructuring charges                  29.8    (29.8)       -           -
    Adjustment of assets held for
     sale and other long-lived
     assets to fair value                   0.6        -     (0.6)          -
    Interest expense                       83.8        -        -        83.8
    Interest income                        (1.2)       -        -        (1.2)
    International currency exchange
     losses                                 0.7        -        -         0.7
    Other expense, net                      5.8        -        -         5.8
      Earnings (Loss) Before Income
       Taxes                              (74.2)    29.8      0.6       (43.8)

    Income tax expense (benefit)          (12.0)    10.1      0.2        (1.7)

      Net Earnings (Loss)                $(62.2)   $19.7     $0.4      $(42.1)


      Diluted Earnings (Loss) Per
       Common Share                      $(0.89)   $0.28    $0.01      $(0.60)



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

                                                          (Unaudited)
                                                      Three Months Ended
                                                           March  31

                                                     2001               2000

    Cash Provided From (Used By)
     Operating Activities
      Net earnings (loss)                          $(62.2)             $13.9
      Adjustments to reconcile net
       earnings (loss) to net cash
       provided from (used by)
       operating activities:
          Depreciation and amortization              97.8               99.1
          Restructuring charge                       29.8               68.7
          Adjustment of assets held for
           sale and other
           long-lived assets to fair value            0.6               10.0
          Postemployment benefits                     3.5                1.2
          Increase in accounts
           receivable                               (38.3)             (84.8)
          Decrease (increase) in
           inventories                                9.1              (31.3)
          Increase (decrease) in
           accounts payable                          21.9              (99.6)
          Change in current liabilities
           and other                                (38.8)             (25.5)
          Payments against
           restructuring and
           rationalization reserves                 (16.0)             (14.7)
          Payments against asbestos
           liability                                (88.3)             (75.4)
        Net Cash Used By Operating
         Activities                                 (80.9)            (138.4)

    Cash Provided From (Used By)
     Investing Activities
      Expenditures for property, plant
       and equipment and
       other long-term assets, net                  (65.0)             (72.8)
      Proceeds from the sales of
       businesses                                       -                4.7
        Net Cash Used By Investing
         Activities                                 (65.0)             (68.1)

    Cash Provided From (Used By)
     Financing Activities
      Proceeds from the issuance of
       long-term debt                               236.0              285.0
      Principle payments on long-term debt          (22.1)             (17.2)
      Increase (decrease) in short-term debt        (32.1)             (23.8)
      Fees paid for debt issuance and
       other securities                             (14.2)                 -
      Investment in accounts receivable
       securitization                               (48.2)             (31.0)
      Dividends                                      (0.7)              (1.0)
      Other                                           3.0                2.1
        Net Cash Provided From
         Financing Activities                       121.7              214.1

        Increase (Decrease) in Cash and
         Equivalents                                (24.2)               7.6

    Cash and equivalents at beginning
     of period                                      107.2               64.5

        Cash and Equivalents at End of
         Period                                     $83.0              $72.1



                  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)


                                                   (Unaudited)
                                                     March 31      December 31
                                                       2001             2000
    Assets
    Cash and equivalents                               $83.0           $107.2
    Accounts receivable                                517.6            512.8
    Investment in accounts receivable
     securitization                                    293.7            229.1
    Inventories                                        785.9            808.6
    Deferred taxes                                     232.0            235.5
    Prepaid expenses and income tax
     benefits                                          191.2            195.1
        Total current assets                         2,103.4          2,088.3

    Property, plant and equipment, net               2,342.2          2,388.8
    Goodwill                                         3,220.9          3,303.1
    Other intangible assets                            727.3            746.4
    Asbestos-related insurance recoverable             745.3            771.1
    Other noncurrent assets                          1,167.1          1,155.7
        Total Assets                               $10,306.2

    Liabilities and Shareholders' Equity
    Short-term debt, including current
     portion of long-term debt                        $113.9           $147.8
    Accounts payable                                   446.6            431.9
    Accrued compensation                               183.9            157.8
    Restructuring and rationalization
     reserves                                          120.3            107.9
    Current portion of asbestos liability              350.0            350.0
    Income taxes payable                                63.6             94.4
    Other accrued liabilities                          395.3            439.3
        Total current liabilities                    1,673.6          1,729.1

    Long-term debt                                   3,773.2          3,559.7
    Long-term portion of asbestos liability          1,363.4          1,461.9
    Postemployment benefits                            635.1            637.6
    Other accrued liabilities                          861.2            882.4
    Minority interest in consolidated
     subsidiaries                                       57.0             57.5
    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                     37.3             38.1
      Common stock                                     353.1            352.5
      Additional paid-in capital                     1,778.2          1,778.6
      Accumulated deficit                             (172.4)          (113.5)
      Accumulated other comprehensive loss            (627.8)          (504.7)
      Other                                             (0.7)            (0.8)
        Total Shareholders' Equity                   1,367.7          1,550.2
        Total Liabilities and Shareholders'
         Equity                                    $10,306.2        $10,453.4