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 Record Second Quarter Sales, Earnings, Cash Flow and EVA

22 July 1999

Federal-Mogul Reports Record Second Quarter Sales, Earnings, Cash Flow and EVA
    -- $22 Million of economic value added.
    -- Earnings per share from operations up 102% to $1.21, excluding
       integration costs.
    -- Second quarter sales reach new record of $1,687 million, up 39%.
    -- Cash flow from operations, net of capital expenditures, totals
       $202 million.
    -- $70 million additional net new business announced.
    -- Acquisition of Alcan Nural completed.
    -- Automotive cylinder liner joint venture with Teikoku established.
    -- Divestiture of Italian auto parts distributor announced.

    SOUTHFIELD, Mich., July 22 -- Federal-Mogul Corporation
today announced record second quarter sales, earnings, cash and
EVA, posting solid financial results for the tenth consecutive quarter.
    "Our ability to add economic value through excellent cash generation and
by doubling our earnings per share from operations shows that the integration
plan is right on track," said Dick Snell, chairman and chief executive
officer.  "Our focus on defect reduction continues to strengthen customer
partnerships."
    Federal-Mogul announced an additional $70 million in net new business
awards covering the 1999 to 2003 timeframe for both original equipment and
aftermarket customers.  This is an 11% increase over the first quarter
announcement bringing net new business to $730 million.  The $70 million net
new sales by Federal-Mogul's operating groups include Powertrain Systems with
$40 million, Sealing Systems with $27 million and General Products with
$3 million.
    In line with its growth strategy, Federal-Mogul completed its announced
acquisition of Alcan Nural, a German piston company.  Federal-Mogul also
established a joint venture with Teikoku Piston Rings for the manufacture of
automotive cylinder liners at Federal-Mogul's current Lake City, Minnesota,
manufacturing facility.
    Federal-Mogul's second quarter revenues increased to $1,687 million
compared to $1,214 million in 1998.  For the second quarter, the company
earned $96 million or $1.21 per share from operations, compared to $31 million
or $.60 per share from operations in 1998.  Earnings per share from operations
exclude integration costs in 1999, and integration costs as well as
extraordinary items in 1998.  Including these items, the company reported
second quarter earnings of $87 million or $1.11 per share in 1999, and a loss
of $3 million or ($.07) per share in 1998.
    The company generated $202 million of cash from operations.  Cash from
operations is net of capital expenditures and excludes integration and
restructuring payments.  EVA increased from $2 million in the second quarter
of 1998 to $22 million the second quarter of 1999.
    Federal-Mogul's second quarter sales were 63% in North America, 32% in
Europe and 5% in the rest of the world.  The original equipment market
represented 53% of the company's global sales.
    Federal-Mogul's six-month consolidated sales reached $3,329 million, up
78% compared to the same period last year.  Earnings from operations for the
first two quarters of 1999 were $170 million, an increase of 181% over the
first six months of 1998.  Sales and earnings results were records for any
six-month period in the company's 100-year history.
    In the second quarter, Federal-Mogul was honored by Auto Value with
Outstanding Installer Promotion and Outstanding Manpower Support awards.
Advance Auto Parts recognized Federal-Mogul as its 1998 Hard Parts Vendor of
the Year. Federal-Mogul also received Toyota's Excellent Delivery Performance
Award.

    Powertrain Systems
    Powertrain Systems reported second quarter sales of $755 million compared
to $639 million in 1998.
    In new business awards, Federal-Mogul received the piston, rings and liner
business for Navistar's inline 6-cylinder engine.  Harley-Davidson selected
Federal-Mogul to supply engine bearings and Briggs and Stratton's M23 engine
program will feature Federal-Mogul's piston and ring assembly.  In Japan,
Federal-Mogul Ignition Products was awarded the spark plug business for
Mazda's OES division.  North America Sintered Products was awarded a contract
by Means Industries for the manufacture of key powder metal components that
make up their one-way clutch system to be used in the Ford 4R100 transmission
on the 2001 model year.
    Federal-Mogul's piston and ring manufacturing operations in Bradford and
Sunderland, England, received the 1998 Best Supplier Award by Nissan UK.
Powertrain Systems' Waupun, Wisconsin valve guide and seat manufacturing
facility received its second Gold Pentastar Award from Chrysler.

    Sealing Systems
    Sealing Systems reported second quarter sales of $319 million compared to
$303 million in 1998.
    In new business awards, in Europe Federal-Mogul was awarded the exhaust
gaskets and elastomeric seals business for various BMW models.

    General Products
    General Products reported second quarter sales of $613 million compared to
$272 million in 1998.
    In new original equipment business, Federal-Mogul Friction Products was
awarded by Ford the rear lining business for the C170.  Friction Products was
also awarded the front pads for a Mazda sport utility vehicle.
DaimlerChrysler awarded Federal-Mogul the fog lamp business for the Jeep
Cherokee.  Internationally, Federal-Mogul won front and rear fog lamp business
from General Motors and Isuzu in Thailand and Brazil.  Federal-Mogul also was
awarded from General Motors in China the siderail lamp business for the W van.
    Federal-Mogul's Lighting Products facility in Hampton, Virginia, received
the Shingo prize for manufacturing excellence awarded by the National
Association of Manufacturers and the Utah State University College of
Business.  The Lighting Products facility in Avilla, Indiana, received the
State of Indiana Quality Improvement Award.

    Third Quarter Dividend on Common Stock
    Federal-Mogul's Board of Directors today declared the regular quarterly
dividend of $.0025 cents a share on the common stock of the company.  Third
quarter common stock dividends are payable September 10, 1999 to shareowners
of record at the close of the business August 31, 1999.
    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 risk and uncertainties. Actual
results, events and performance could differ materially from those
contemplated by these forward-looking statements including, without
limitations, the company's ability to effectively divest certain assets, the
cost and timing of implementing restructuring actions, the combination of the
businesses of Federal-Mogul, T&N, Cooper and Fel-Pro, conditions in the
automotive components industry, certain global and regional economic
conditions and other factors discussed in this press release and those
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
                                     1999       1998       1999       1998

    Net sales                     $1,687.1   $1,214.0    $3,329.3  $1,872.0
    Cost of products sold          1,204.5      896.6     2,397.2   1,393.3
      Gross margin                   482.6      317.4       932.1     478.7

    Selling, general and
      administrative expenses        214.7      180.8       437.2     278.9
    Amortization                      31.1       21.3        63.9      30.2
    Purchased in-process
      research and development charge   --         --          --      18.6
    Restructuring charge                --         --          --      10.5
    Adjustment of assets held for sale
      and other long-lived assets
      to fair value                     --       (1.0)         --      19.0
    Integration costs                 13.3        4.7        23.4       4.7
    Interest expense                  68.5       56.3       139.4      72.8
    Interest income                   (1.0)      (2.1)       (2.0)     (8.8)
    International currency
      exchange losses                  0.4        1.2         2.7       2.3
    Net gain on British pound currency
      option and forward contract       --         --          --     (13.3)
    Other expense, net                 4.8        2.9        10.1       8.9
      Earnings Before Income Taxes
      and Extraordinary Item         150.8       53.3       257.4      54.9

    Income tax expense                63.5       24.9       108.7      33.7

      Net Earnings Before
        Extraordinary Item            87.3       28.4       148.7      21.2

     Extraordinary item - loss on
       early retirement of debt, net
       of applicable income tax
       benefit                         --        31.3        23.1      31.3
    Cumulative effect of change in
       accounting for costs of
       start up activities, net
       of applicable income
       tax benefits                    --          --        12.7        --

          Net Earnings (Loss)        $ 87.3     $(2.9)     $112.9    $(10.1)


    Earnings (Loss) Per Common Share

    Basic
      Earnings before extraordinary
        item                          $1.24     $ .63      $ 2.13     $ .47
     Extraordinary item - loss on
       early retirement of debt, net
       of applicable income tax
       benefit                           --      (.72)       (.34)     (.75)
     Cumulative effect of change in
       accounting for costs of
       start up activities, net of
       applicable income tax benefit     --        --        (.18)       --
         Net Earnings (Loss)          $1.24     $(.09)      $1.61     $(.28)

    Diluted
      Earnings before
        extraordinary item            $1.11     $ .55       $1.91     $ .42
      Extraordinary item - loss on
        early retirement of debt, net
        of applicable income tax
        benefit                          --      (.62)       (.27)     (.65)
     Cumulative effect of change in
        accounting for costs of
        start up activities, net of
        applicable income tax benefit    --        --        (.15)       --
          Net Earnings (Loss)         $1.11     $(.07)      $1.49     $(.23)

    Weighted Average Shares (Thousands)
      Basic                          70,230    43,299      69,307    41,746
      Diluted                        83,622    50,514      83,749    47,561

              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
                                                           1999         1998

    Assets
    Cash and equivalents                                $   86.5     $   77.2
    Accounts receivable                                    912.0      1,025.0
    Investment in accounts receivable securitization       236.4         91.1
    Inventories                                          1,006.3      1,068.6
    Prepaid expenses and income tax benefits               283.2        337.7
        Total current assets                             2,524.4      2,599.6

    Property, plant and equipment                        2,422.3      2,477.5
    Goodwill                                             3,577.1      3,398.4
    Other intangible assets                                832.3        886.4
    Other noncurrent assets                                564.2        578.2
        Total Assets                                    $9,920.3     $9,940.1

    Liabilities and Shareholders' Equity
    Short-term debt, including current portion
      of long-term debt                                 $  193.6     $  211.0
    Accounts payable                                       516.9        498.4
    Accrued compensation                                   195.8        200.3
    Restructuring and rationalization reserves             116.8        178.9
    Current portion of asbestos liability                  188.0        125.0
    Income taxes payable                                   131.5        142.2
    Other accrued liabilities                              590.2        673.7
        Total current liabilities                        1,932.8      2,029.5

    Long-term debt                                       3,314.3      3,130.7
    Long-term portion of asbestos liability              1,084.3      1,176.7
    Postemployment benefits                                663.5        677.0
    Other accrued liabilities                              352.8        327.0
    Minority interest in consolidated subsidiaries          40.1         38.0
    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                         42.8         44.4
      Series E preferred stock                                --        132.7
      Common stock                                         352.0        336.8
      Additional paid-in capital                         1,781.3      1,665.8
      Retained earnings (accumulated deficit)               42.0        (69.9)
      Unearned ESOP compensation                           (11.6)       (15.1)
      Accumulated other comprehensive income              (247.2)      (106.0)
      Other                                                 (1.8)        (2.5)
        Total Shareholders' Equity                       1,957.5      1,986.2

        Total Liabilities and Shareholders' Equity      $9,920.3     $9,940.1

              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   Six Months Ended
                                          June 30             June 30
                                       1999       1998    1999       1998

    Cash Provided From (Used By)
      Operating Activities
      Net earnings (loss)              $ 87.3   $ (2.9)   $ 112.9   $ (10.1)
      Adjustments to reconcile
        net earnings (loss) to net
        cash provided from operating
        activities:
          Depreciation and amortization  94.0      56.3     182.8      84.9
          Purchased in-process research
            and development charge         --        --        --      18.6
          Restructuring charge             --        --        --      10.5
          Adjustment of assets held
            for sale and other
            long-lived assets to
            fair value                     --      (1.0)       --      19.0
          Loss on early retirement
            of debt                        --      47.1      23.1      47.1
          Cumulative effect of change
            in accounting principle        --        --      12.7        --
          (Increase) decrease in
            accounts receivable          22.1      27.1    (124.0)    (30.0)
          Decrease in inventories        22.0       7.0      36.1      43.8
          Increase (decrease) in
            accounts payable             33.8     (23.3)     32.0      (1.3)
          Increase in current
            liabilities and other        62.8      36.1      77.8      56.5
          Payments against restructuring
            and rationalization
            reserves                    (31.1)    (16.2)    (62.1)    (20.7)
          Payments against asbestos
            liability                   (33.5)    (27.3)    (65.8)    (32.7)
          Net Cash Provided From
            Operating Activities        257.4     102.9     225.5     185.6

    Cash Provided From (Used By) Investing Activities
      Expenditures for property, plant
        and equipment and other
        long-term assets                (99.7)    (61.6)   (174.9)    (81.1)
      Proceeds from sale of
        business investments             22.7       4.6      28.6      53.9
      Proceeds from sale of options        --      (0.4)       --      39.1
      Business acquisitions, net of
        cash acquired                  (126.5)   (130.7)   (239.4) (2,786.5)
          Net Cash Used By
          Investing Activities         (203.5)   (188.1)   (385.7) (2,774.6)

    Cash Provided From (Used By) Financing Activities
      Issuance of common stock            0.6     594.0       0.7     601.4
      Net increase (decrease) in debt   (82.2)   (444.2)    156.8   1,667.5
      Fees paid for debt issuance and
        other securities                   --     (43.5)    (25.5)    (76.8)
      Investment in accounts
        receivable securitization        31.7      19.9      44.1      10.3
      Dividends                          (0.7)     (0.5)     (2.3)     (5.9)
      Other                              (2.5)      0.1      (4.3)     (6.8)
        Net Cash Provided From (Used By)
          Financing Activities          (53.1)    125.8     169.5    2,189.7

        Increase (Decrease) in Cash
          and Equivalents                 0.8      40.6       9.3     (399.3)

    Cash and equivalents at beginning
      of period                          85.7     101.5      77.2      541.4

        Cash and Equivalents at
          End of Period                 $86.5    $142.1     $86.5     $142.1