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 Second Quarter Results

    SOUTHFIELD, Mich., July 19 Federal-Mogul Corporation
today announced second quarter 2001 sales of $1,425 million
compared to $1,593 million in 2000.  Federal-Mogul reported a second quarter
loss of $(.44) per share from operations versus earnings of $.65 per share
from operations in 2000.  Excluded from earnings from operations were charges
for restructuring, impairment, gains/losses on sales of businesses and gains
on debt to equity swaps.  Including these items, Federal-Mogul reported a
second quarter loss of $(.25) per share compared to net earnings of $.65 in
2000.  For the quarter, free cash flow from operations was about breakeven,
including a decrease in inventory of $26 million, and the company reduced debt
by $29 million.
    (Photo:  http://www.newscom.com/cgi-bin/prnh/20000525/DETH025LOGO )
    By region, the Americas and Asia reported second quarter sales of $952
million compared to $1,082 million in 2000.  Europe and Africa reported sales
of $473 million compared to $512 million in 2000.  The original equipment
market represented 56% of the company's global sales with the replacement
market accounting for 44% of second quarter sales.  Excluding exchange impacts
and divestitures, original equipment sales were down by 7% and aftermarket
sales were down 7% compared to second quarter 2000.
    "The original equipment market strengthened overall in North America due
to the product offerings of the European and Japanese car manufacturers.
Unfortunately, our business did not enjoy that success because in North
America these customers do not yet represent a strong market for us; however,
our new global product line strategy cuts to the core of this issue.  We will
have global processes, global products and global technologies to serve
manufacturers no matter what markets they are in," said Frank Macher, chief
executive officer.  "In Europe, even though automotive sales are down, we did
have strong diesel sales and we see that continuing in the third quarter.  The
aftermarket showed signs of strength in North America as the second quarter
came to a close, but that was countered with much softer sales than
anticipated in Western Europe."
    During the second quarter, Federal-Mogul made $82 million of asbestos-
related payments.  The company continues to receive a high volume of new claim
filings.  The recent bankruptcies of certain co-defendant companies in
asbestos litigation, and the resulting decrease in voluntary asbestos
liability settlements and payments by such companies, are contributing to
increased financial demands against Federal-Mogul.  In addition, while
Federal-Mogul was able to maintain its trial list strategy financial targets,
it continues to face increasing trial pressure from a variety of state
jurisdictions.
    "Federal-Mogul continues to advocate federal legislation relating to
asbestos that enhances medical criteria for determining eligibility for
recovery, establishes procedures to limit the consolidation of claims, and
establishes venue requirements for where claims can be filed," Macher said.
"The recent political leadership shift in the United States Senate increases
the difficulty, particularly in the near term, of achieving a legislative
solution to the asbestos liability issues faced by Federal-Mogul and others."

    Federal-Mogul Hosts Second Quarter Conference Call
    Federal-Mogul will be hosting a conference call at 1:30 p.m. EDT today,
Thursday, July 19, to discuss the company's second 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 access the audio web
cast, visit the Federal-Mogul web site at http://www.federal-mogul.com and
click the web cast link.  To receive the dial-in number for the conference
call, participants should call 800-289-0579 (for domestic callers) and
719-457-2550 (for callers outside the United States) and give 691041 as the
confirmation code.  A recording of this call will be available at 5 p.m. EDT
July 19 and can be accessed through July 23.  To access this recording, dial
719-457-0820, enter 691041 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, small engine, heavy-duty and industrial markets.
The company was founded in 1899.  Visit the company's web site at
http://www.federal-mogul.com for more information.
    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 company's ability to implement and achieve the intended
results of its strategic initiatives, the cost and timing of implementing
restructuring actions, conditions in the automotive components industry,
certain global and regional economic conditions, changes in asbestos-related
litigation, exposure, claims or legislation 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   Six Months Ended
                                             June 30             June 30
                                          2001      2000      2001      2000

    Net sales                          $1,425.4  $1,593.2  $2,876.1  $3,236.9
    Cost of products sold               1,124.2   1,182.8   2,269.6   2,393.2
      Gross margin                        301.2     410.4     606.5     843.7

    Selling, general and
     administrative expenses              205.8     207.9     435.4     418.9
    Amortization of goodwill and other
     intangible assets                     29.8      31.3      60.2      62.5
    Restructuring charge                    2.1         -      31.9      68.7
    Adjustment of assets held for sale
     and other long-lived
     assets to fair value                   0.1         -       0.7      10.0
    Interest expense                       82.2      71.4     166.0     142.4
    Interest income                        (1.0)     (1.0)     (2.2)     (2.3)
    International currency exchange
     losses (gains)                         2.4      (2.6)      3.1      (2.0)
    Other (income) expense, net           (30.2)      9.2     (24.4)     16.8
     Earnings (Loss) Before Income
      Taxes, and
      Extraordinary items                  10.0      94.2     (64.2)    128.7

    Income tax expense                     43.8      44.3      31.8      64.9

      Earnings (Loss) Before
       Extraordinary Items                (33.8)     49.9     (96.0)     63.8

    Extraordinary items - Gain on
     early retirement of debt,
     net of applicable income tax
     expense                              (16.3)        -     (16.3)        -

        Net Earnings (Loss)              $(17.5)    $49.9    $(79.7)    $63.8


    Earnings (Loss) Per Common Share

    Basic
     Earnings (loss) before
      extraordinary items                $(0.48)    $0.70    $(1.37)    $0.89
     Extraordinary items - gain on
      early retirement of debt,
      net of applicable income tax
      expense                              0.23         -      0.23         -
        Net Earnings (Loss) Available
         for Common Shareholders         $(0.25)    $0.70    $(1.14)    $0.89

    Diluted
     Earnings (loss) before
      extraordinary items                $(0.48)    $0.65    $(1.37)    $0.84
     Extraordinary items - gain on
      early retirement of debt,
      net of applicable income tax
      expense                              0.23       -        0.23       -
        Net Earnings (Loss) Available
         for Common
         Shareholders                    $(0.25)    $0.65    $(1.14)    $0.84


    Weighted Average Shares
     (Thousands)
     Basic                               71,169    70,276    70,880    70,269
     Diluted                             71,169    85,832    70,880    74,681


                  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)
                                                    June 30,      December 31,
                                                      2001             2000
    Assets
    Cash and equivalents                             $153.4           $107.2
    Accounts receivable                               516.5            512.8
    Investment in accounts receivable
     securitization                                   310.8            229.1
    Inventories                                       732.8            808.6
    Deferred taxes                                    176.9            235.5
    Prepaid expenses and income tax
     benefits                                         193.4            195.1
        Total current assets                        2,083.8          2,088.3

    Property, plant and equipment, net              2,283.5          2,388.8
    Goodwill                                        3,102.7          3,303.1
    Other intangible assets                           687.6            746.4
    Asbestos-related insurance recoverable            731.0            771.1
    Other noncurrent assets                         1,261.3          1,155.7

        Total Assets                              $10,149.9        $10,453.4

    Liabilities and Shareholders' Equity
    Short-term debt, including current
     portion of long-term debt                       $121.0           $147.8
    Accounts payable                                  432.4            431.9
    Accrued compensation                              195.5            157.8
    Restructuring and rationalization
     reserves                                          99.7            107.9
    Current portion of asbestos liability             350.0            350.0
    Interest payable                                   91.6             94.4
    Other accrued liabilities                         363.0            410.9
        Total current liabilities                   1,653.2          1,700.7

    Long-term debt                                  3,737.3          3,559.7
    Long-term portion of asbestos liability         1,273.5          1,461.9
    Postemployment benefits                           622.8            637.6
    Other accrued liabilities                         945.9            910.8
    Minority interest in consolidated
     subsidiaries                                      55.6             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                    34.3             38.1
      Common stock                                    369.7            352.5
      Additional paid-in capital                    1,768.8          1,778.6
      Accumulated deficit                            (194.5)          (113.5)
      Accumulated other comprehensive loss           (691.1)          (504.7)
      Other                                            (0.6)            (0.8)
        Total Shareholders' Equity                  1,286.6          1,550.2

        Total Liabilities and Shareholders'
         Equity                                   $10,149.9        $10,453.4



                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   C A S H   F L O W S
                              (Millions of Dollars)
                                   (Unaudited)

                                               Three Months
                                                  Ended       Six Months Ended
                                                 June 30          June 30
                                              2001    2000     2001     2000

    Cash Provided From (Used By) Operating
     Activities
      Net earnings (loss)                    $(17.5)  $49.9   $(79.7)   $63.8
      Adjustments to reconcile net earnings
       (loss) to net cash
       provided from (used by) operating
       activities:
          Depreciation and amortization        93.3    93.5    191.1    192.6
          Restructuring charge                  2.1       -     31.9     68.7
          Adjustment of assets held for
           sale and other
           long-lived assets to fair value      0.1       -      0.7     10.0
          Gain on early retirement of debt    (25.1)      -    (25.1)       -
          Postemployment benefits              (3.9)   (5.5)    (0.4)    (4.3)
          Decrease (increase) in accounts
           receivable                          49.7     3.4     11.4    (81.4)
          Decrease (increase) in
           inventories                         25.6    (8.5)    34.7    (39.8)
          Increase (decrease) in accounts
           payable                             (4.1)    8.9     17.8    (90.7)
          Change in other assets and other
           liabilities                         44.6    39.4      5.8     13.9
          Payments against restructuring
           and rationalization reserves       (21.5)  (12.4)   (37.5)   (27.1)
          Payments against asbestos
           liability                          (82.4)  (84.1)  (170.7)  (159.5)
        Net Cash Provided From (Used By)
          Operating Activities                 60.9    84.6    (20.0)   (53.8)

    Cash Provided From (Used By) Investing
     Activities
      Expenditures for property, plant and
       equipment and
       other long-term assets                 (69.7)  (70.4)  (146.0)  (145.4)
      Proceeds from the sale of property,
       plant and equipment                      7.7       -     19.0      2.2
      Proceeds from sales of businesses       160.2     9.4    160.2     14.1
        Net Cash Provided From (Used By)       98.2   (61.0)    33.2   (129.1)
         Investing Activities

    Cash Provided From (Used By) Financing
     Activities
      Proceeds from the issuance of long-
       term debt                              110.8       -    346.8    285.0
      Principal payments on long-term debt   (113.4)  (89.8)  (135.5)  (107.0)
      Increase (decrease) in short-term debt    6.8    25.0    (25.3)     1.2
      Fees paid for debt issuance and other
       securities                              (4.3)      -    (18.5)       -
      Sale (repurchase) of accounts
       receivable under securitization        (81.4)   29.5   (129.6)    (1.5)
      Dividends                                (0.8)   (1.0)    (1.5)    (2.0)
      Other                                    (6.4)   (2.7)    (3.4)    (0.6)
        Net Cash Provided From (Used By)
         Financing Activities                 (88.7)  (39.0)    33.0    175.1

        (Increase) Decrease in Cash and
         Equivalents                           70.4   (15.4)    46.2     (7.8)

    Cash and equivalents at beginning of
     period                                    83.0    72.1    107.2     64.5

        Cash and Equivalents at End of
         Period                              $153.4   $56.7   $153.4    $56.7



              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 I A T I O N
                 (Millions of Dollars, Except Per Share Data)
                                 (Unaudited)


                           Three Months Ended June 30, 2001
                                         Adjustments
                           Restruct-   Impair-           Gain on
                   As       uring       ment   Divest-     Debt       From
                Reported    Charge      Costs  itures    Exchanges  Operations

    Net sales   $1,425.4    $  -        $ -     $ -        $ -      $1,425.4
    Cost of
     products
     sold        1,124.2       -          -       -          -       1,124.2
      Gross
       margin      301.2       -          -       -          -         301.2

    Selling,
     general and
     administrative
     expenses      205.8       -          -       -          -         205.8
    Amortization
     of goodwill
     and other
     intangible
     assets         29.8       -          -       -          -          29.8
    Restructuring
     charge          2.1    (2.1)         -       -          -             -
    Adjustment of
     assets held
     for sale and
     other long-
     lived assets
     to fair value   0.1       -       (0.1)      -          -             -
    Interest
     expense        82.2       -          -       -          -          82.2
    Interest
     income         (1.0)      -          -       -          -          (1.0)
    International
     currency
     exchange
     losses          2.4       -          -       -          -           2.4
    Other (income)
     expense, net  (30.2)      -          -    37.6          -           7.4
      Earnings
       (Loss)
       Before
       Income
       Taxes,
       and
       Extraordinary
       Items        10.0     2.1        0.1   (37.6)         -         (25.4)

    Income tax
     expense        43.8     0.7          -   (39.3)         -           5.2

      Loss Before
       Extraordinary
       Items       (33.8)    1.4        0.1     1.7          -         (30.6)

    Extraordinary
     items - Gain
     on early
     retirement of
     debt, net of
     applicable
     income tax
     expense       (16.3)      -          -       -       16.3             -

      Net Loss    $(17.5)   $1.4       $0.1    $1.7     $(16.3)        $(30.6)


      Diluted Loss
       Per Common
       Share      $(0.25)  $0.02        $ -   $0.02     $(0.23)       $(0.44)



              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 I A T I O N
                 (Millions of Dollars, Except Per Share Data)
                                 (Unaudited)


                          Six Months Ended June 30, 2001
                                         Adjustments
                           Restruct-   Impair-           Gain on
                   As       uring       ment   Divest-     Debt       From
                Reported    Charge      Costs  itures    Exchanges  Operations

    Net sales   $2,876.1     $ -        $ -     $ -        $ -      $2,876.1
    Cost of
     products
     sold        2,269.6       -          -       -          -       2,269.6
      Gross
       margin      606.5       -          -       -          -         606.5

    Selling,
     general and
     administrative
     expenses      435.4       -          -       -          -         435.4
    Amortization
     of goodwill
     and other
     intangible
     assets         60.2       -          -       -          -          60.2
    Restructuring
     charge         31.9   (31.9)         -       -          -             -
    Adjustment of
     assets held
     for sale and
     other long-
     lived assets
     to fair value   0.7       -       (0.7)       -         -             -
    Interest
     expense       166.0       -          -        -         -         166.0
    Interest
     income         (2.2)      -          -        -         -          (2.2)
    International
     currency
     exchange
     losses          3.1       -          -        -         -           3.1
    Other (income)
     expense, net  (24.4)      -          -     37.6         -          13.2
      Loss Before
       Income
       Taxes,
       and
       Extraordinary
       Items       (64.2)   31.9        0.7    (37.6)        -         (69.2)

    Income tax
     expense        31.8    10.8        0.2    (39.3)        -           3.5

      Loss Before
       Extraordinary
       Items       (96.0)   21.1        0.5      1.7         -         (72.7)

    Extraordinary
     items - Gain
     on early
     retirement of
     debt, net of
     applicable
     income tax
     expense       (16.3)      -          -        -      16.3             -

      Net Loss    $(79.7)  $21.1       $0.5     $1.7    $(16.3)        $(72.7)


      Diluted Loss
       Per Common
       Share      $(1.14)  $0.30      $0.01    $0.02    $(0.23)       $(1.04)