UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C.  20549


                                 FORM 10-Q


              QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                      THE SECURITIES EXCHANGE ACT OF 1934



  For the quarter ended March 31, 1995         Commission File Number 1-7518


                          DOW CORNING CORPORATION
           (Exact name of registrant as specified in its charter)



                Michigan                                     38-0495575
     (State or other jurisdiction of                      (I.R.S. Employer
      incorporation or organization                      Identification No.)



            2200 West Salzburg Road, Midland, Michigan  48686-0994
             (Address of principal executive offices)   (Zip Code)



       Registrant's telephone number, including area code:  517-496-4000



Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months and (2) has been subject to such filing 
requirements for the past 90 days. Yes  X  .  No     .


           Number of shares outstanding of common stock:  2,500,000


The registrant qualifies under General Instruction H(1)(a) and (b) of Form 10-
Q and is filing this Form using the reduced disclosure format described in 
General Instruction H(2).  The registrant is a corporation 50% of the common 
stock of which is held by Corning Incorporated and 50% of the common stock of 
which is held by Dow Holdings Inc., a wholly-owned subsidiary of The Dow 
Chemical Company.


2
                        PART 1 - FINANCIAL INFORMATION
                        ------------------------------

ITEM 1.  FINANCIAL STATEMENTS
- -----------------------------

     Following is an index of the consolidated financial statements of Dow 
Corning Corporation included as a part of this report.

                                                                          Page
                                                                          ----

     Consolidated balance sheets at March 31, 1995 and December 31, 1994    3

     Consolidated statements of operations and retained earnings for the
     three months ended March 31, 1995 and 1994                             4

     Consolidated statements of cash flow for the three months ended 
     March 31, 1995 and 1994                                                5

     Notes to consolidated financial statements                             6


     The consolidated financial statements include the accounts of Dow Corning 
Corporation and all subsidiaries.

     The information furnished reflects all adjustments which are, in the 
opinion of management, necessary for a fair presentation of the unaudited 
interim periods.  All such adjustments are of a normal, recurring nature.


3
                          DOW CORNING CORPORATION
                          -----------------------
                        CONSOLIDATED BALANCE SHEETS
                        ---------------------------
                 (in millions of dollars except share data)

                        ASSETS                        March 31,   December 31,
                        ------                          1995          1994
                                                      ---------   ------------

CURRENT ASSETS:
     Cash and cash equivalents                        $  265.6      $  201.1
     Short-term investments                                2.8           0.7
     Accounts and notes receivable (less allowance
       for doubtful accounts of $10.9 in 1995 and
       $10.2 in 1994)                                    428.7         416.2
     Anticipated implant insurance receivable            132.6         157.5
     Inventories                                         340.6         308.4
     Implant deposit                                     275.0         275.0
     Deferred income taxes                               245.5         252.9
     Other current assets                                 41.7          24.0
                                                      --------      --------

          Total current assets                         1,732.5       1,635.8
                                                      --------      --------

PROPERTY, PLANT AND EQUIPMENT, at cost                 3,010.7       2,934.9

     Less - accumulated depreciation                  (1,809.5)     (1,743.0)
                                                      --------      --------

                                                       1,201.2       1,191.9
                                                      --------      --------

OTHER ASSETS
     Anticipated implant insurance receivable            955.9         943.6
     Deferred income taxes                               176.4         182.7
     Other assets                                        137.8         139.2
                                                      --------      --------
                                                       1,270.1       1,265.5
                                                      --------      --------

                                                      $4,203.8      $4,093.2
                                                      ========      ========

     LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
     Short-term borrowings                            $  468.4      $  446.8
     Accounts payable                                    156.2         160.2
     Implant reserve                                     432.4         475.4
     Other current liabilities                           228.7         242.6
                                                      --------      --------

          Total current liabilities                    1,285.7       1,325.0
                                                      --------      --------

LONG-TERM DEBT                                           378.4         335.1
                                                      --------      --------

OTHER LIABILITIES:
     Implant reserve                                   1,307.1       1,286.9
     Other liabilities                                   360.4         352.1
                                                      --------      --------
                                                       1,667.5       1,639.0
                                                      --------      --------

MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES           123.5         117.9
                                                      --------      --------

STOCKHOLDERS' EQUITY:
     Common stock, $5 par value (2,500,000 shares
          authorized and outstanding)                     12.5          12.5
     Retained earnings                                   647.0         597.5
     Cumulative translation adjustment                    89.2          66.2
                                                      --------      --------

          Stockholders' equity                           748.7         676.2
                                                      --------      --------

                                                      $4,203.8      $4,093.2
                                                      ========      ========


4
                          DOW CORNING CORPORATION
                          -----------------------
        CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
        -----------------------------------------------------------
                (in millions of dollars except share data)

                                                  Three months ended March 31,
                                                  ----------------------------
                                                       1995          1994    
                                                       ----          ----

NET SALES                                             $611.8        $509.1

OPERATING COSTS AND EXPENSES:
     Manufacturing cost of sales                       396.4         331.3
     Marketing and administrative expenses             100.4          93.3
                                                      ------        ------

                                                       496.8         424.6
                                                      ------        ------

OPERATING INCOME                                       115.0          84.5

OTHER INCOME (EXPENSE):
     Interest income, currency gains (losses)
       and other, net                                   (4.7)         (2.0)
     Interest expense                                  (20.9)        (16.1)
                                                      ------        ------

INCOME BEFORE INCOME TAXES                              89.4          66.4

     Income taxes                                       36.2          25.9

     Minority interests' share in income                 3.7           3.3
                                                      ------        ------


NET INCOME (1995 - $19.80 per share; 1994 - $14.88
   per share)                                           49.5          37.2

Retained earnings at beginning of period               597.5         604.3
                                                      ------        ------

Retained earnings at end of period                    $647.0        $641.5
                                                      ======        ======


5
                          DOW CORNING CORPORATION
                          -----------------------
                    CONSOLIDATED STATEMENTS OF CASH FLOW
                    ------------------------------------
                          (in millions of dollars)

                                                  Three months ended March 31,
                                                  ----------------------------
                                                       1995          1994    
                                                       ----          ----

CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income                                       $ 49.5        $ 37.2
     Depreciation and amortization                      46.7          44.8
     Other, net                                         12.4          (5.3)
     Changes in operating assets and liabilities       (51.8)       (101.8)
     Implant payments                                  (44.1)        (25.8)
     Implant insurance reimbursement                    24.9           1.5
     Noncash portion of implant charges                  7.9           7.0
                                                      ------        ------

          Cash provided by (used for) operating
            activities                                  45.5         (42.4)
                                                      ------        ------


CASH FLOWS FROM INVESTING ACTIVITIES:
     Capital expenditures                              (34.9)        (36.2)
     Other, net                                         (1.7)          8.7
                                                      ------        ------

       Cash used for investing activities              (36.6)        (27.5)
                                                      ------        ------


CASH FLOWS FROM FINANCING ACTIVITIES:
     Long-term borrowings                               49.9          55.8
     Payments on long-term debt                         (5.4)        (19.0)
     Net change in short-term borrowings                10.3          31.0
                                                      ------        ------

          Cash provided by financing activities         54.8          67.8
                                                      ------        ------


EFFECT OF EXCHANGE RATE CHANGES ON CASH                  0.8          (0.1)
                                                      ------        ------


CHANGES IN CASH AND CASH EQUIVALENTS:
     Net increase (decrease) in cash and cash
       equivalents                                      64.5          (2.2)
     Cash and cash equivalents at beginning of period  201.1         263.0
                                                      ------        ------

       Cash and cash equivalents at end of period     $265.6        $260.8
                                                      ======        ======


6

                          DOW CORNING CORPORATION
                          -----------------------
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 ------------------------------------------
                 (in millions of dollars except where noted)


NOTE 1 - Income Taxes
- ---------------------

     The provision for income taxes reflects the Company's estimated annual 
effective tax rate.


NOTE 2 - Inventories
- --------------------

     Inventory values are primarily determined by the last-in, first-out 
method using the dollar value concept.  It is therefore not practical to 
separate inventory value by classification.


NOTE 3 - Per Share Computations
- -------------------------------

     Per share calculations are based on 2,500,000 shares outstanding during 
all periods.


NOTE 4 - Receivables Sold
- -------------------------

     The Company sells certain receivables with limited recourse provisions.  
Dow Corning Corporation sells on an ongoing basis substantially all of its 
U.S. trade receivables, with limited recourse, to Bay Asset Funding 
Corporation ("BAFC"), a wholly owned but separate corporate entity of the 
Company.  BAFC has agreements in place with third parties whereby it may sell 
on an ongoing basis fractional ownership interests in such trade receivables, 
with limited recourse, for a purchase price of up to $65.0.  The agreements 
contemplate that (a) the trade receivables sold to BAFC by the Company are 
solely the assets of BAFC, (b) the creditors of BAFC are separate from the 
creditors of the Company, and (c) in the event of a liquidation of BAFC, such 
creditors would be entitled to satisfy their claims from BAFC's assets prior 
to any distribution to the Company.  

     Net of related reserves, the amount of receivables sold under third party 
agreements which remained uncollected at March 31, 1995 was $62.0.  The sale 
of such receivables resulted in net proceeds of approximately $29.8 in 1995.


NOTE 5 - Implant Deposit
- ------------------------

     In connection with the Settlement Agreement (as further described in Note 
6 of Notes to Consolidated Financial Statements), the Company has entered into 
an agreement whereby $275.0 in cash and cash equivalents is restricted to use 
for future breast implant settlement payments.  Accordingly, this amount is 
included in the caption "Implant deposit" in the accompanying consolidated 
balance sheet.


7
NOTE 6 - Contingencies
- ----------------------

Breast Implant Litigation and Claims
- ------------------------------------

     Prior to January 6, 1992, the Company, directly and through its wholly-
owned subsidiary, Dow Corning Wright Corporation, was engaged in the 
manufacture and sale of silicone gel breast implants and the raw material 
components of these products.  As part of a review process initiated in 1991 
by the United States Food and Drug Administration (FDA) of Premarket Approval 
Applications (PMAA) for silicone gel breast implants, on January 6, 1992, the 
FDA asked breast implant producers and medical practitioners to voluntarily 
halt the sale and use of silicone gel breast implants pending further review 
of the safety and effectiveness of such devices, and the Company complied with 
the FDA's request and suspended shipments of implants.  Subsequently, the 
Company announced that it would not resume the production or sale of silicone 
gel breast implants and that it would withdraw its PMAA for silicone gel 
breast implants from consideration by the FDA.

     Since late 1991, there has been considerable publicity associated with 
the breast implant controversy, and the Company experienced a substantial 
increase in the number of lawsuits against the Company relating to breast 
implants.  As of March 31, 1995 the Company has been named, often together 
with other defendants, in approximately 19,000 pending breast implant products 
liability lawsuits filed by or on behalf of individuals who claim to have or 
have had silicone gel breast implants.  Many of these cases involve multiple 
plaintiffs.  In addition, there were 45 breast implant products liability 
class action lawsuits which had been filed against the Company as of March 31, 
1995.  It is anticipated that the Company will be named as a defendant in 
additional breast implant lawsuits in the future by those breast implant 
recipients not participating in the Breast Implant Litigation Settlement 
Agreement (as described below).  The typical alleged factual bases for these 
lawsuits include allegations that the plaintiffs' breast implants caused 
specified ailments, including, among other things, autoimmune disease, 
scleroderma, systemic disorders, joint swelling and chronic fatigue.  The 
Company is sometimes named as the manufacturer of silicone gel breast 
implants, and other times the Company is named as the supplier of silicone raw 
materials to other breast implant manufacturers.  The Company is vigorously 
defending this litigation asserting, among other defenses, that there is no 
causal connection between silicone breast implants and the ailments alleged by 
the plaintiffs in these cases.  Once the Breast Implant Litigation Settlement 
Agreement (as described below) becomes final and binding, it is anticipated 
that lawsuits brought by those breast implant plaintiffs participating in the 
settlement will be dismissed.

     Consolidation of a substantial number of breast implant lawsuits for 
pretrial purposes has occurred in federal court (U.S. District Court for the 
Northern District of Alabama, the "Court") and various state courts where a 
substantial number of breast implant lawsuits have been filed.  As of March 
31, 1995, substantially more than half of all breast implant cases have been 
consolidated for pretrial purposes at the federal and state levels.

     On September 9, 1993, the Company announced that representatives of 
plaintiffs and defendants involved with silicone breast implant litigation had 
developed a "Statement of Principles for Global Resolution of Breast Implant 
Claims" (the "Statement of Principles").  The Statement of Principles 
summarizes a proposed claims based structured resolution of claims arising out 
of breast implants which have been or could be asserted against various 
implant manufacturers, suppliers, physicians and hospitals.  The Company 
negotiated with other potential parties to reach a Breast Implant Litigation 
Settlement Agreement similar in concept to the Statement of Principles.


8
NOTE 6 - Contingencies (Continued)
- ----------------------

     On March 23, 1994, the Company, along with other defendants and 
representatives of breast implant litigation plaintiffs, entered into a 
settlement pursuant to a Breast Implant Litigation Settlement Agreement (as 
amended by the Court, the "Settlement Agreement").  The Company's 
participation in this Settlement Agreement was approved by the Company's Board 
of Directors on March 28, 1994.  Under the Settlement Agreement, industry 
participants (the "Funding Participants") agreed to contribute up to 
approximately $4.2 billion over a period of more than thirty years to 
establish several special purpose funds.  A related funding agreement (the 
"Funding Agreement") specifies the amount that each Funding Participant would 
contribute to the settlement fund and the timing of those contributions.  The 
Settlement Agreement provides for a claims based structured resolution of 
claims arising out of silicone breast implants and defines the circumstances 
under which payments from the funds would be made.  The Settlement Agreement 
includes provisions for (a) class membership and the ability of plaintiffs to 
opt out of the class, (b) the establishment of defined funds for medical 
diagnostic/evaluation procedures, explantation, ruptures, compensation for 
specific diseases and administration, (c) payment terms and timing and (d) 
claims administration.

     The settlement covers claims of most breast implant recipients, and 
related claims, brought in the courts of U.S. federal and state jurisdictions.  
The settlement also covers the claims of breast implant recipients brought in 
jurisdictions outside of the U.S. if payments received by those potential 
claimants from the settlement fund, and related releases, serve to preclude 
them from bringing legal actions in these other jurisdictions.  The settlement 
does not cover claims of breast implant recipients who have affirmatively 
chosen not to participate in the Settlement Agreement, or whom the Court has 
specifically excluded from the Settlement Agreement unless these potential 
claimants affirmatively join the settlement.  Breast implant recipients who 
reside in Ontario or Quebec, Canada, or in Australia have been specifically 
excluded by the Court.  The Settlement Agreement defines various periods 
during which, upon the occurrence of certain events, breast implant plaintiffs 
may elect not to settle their claims by way of the Settlement Agreement and 
pursue their individual breast implant litigation against manufacturers and 
other defendants (the "Opt Out Plaintiffs").  The Settlement Agreement also 
provides the children of breast implant recipients with the right to opt out 
of the settlement in certain circumstances.  Under the terms of the Settlement 
Agreement, in certain circumstances, if any defendant who is a Funding 
Participant considers the number of Opt Out Plaintiffs to be excessive, such 
defendant may decide to exercise the option to withdraw from participation in 
the settlement during a number of periods specified in the Settlement 
Agreement.

     On April 1, 1994, the Court preliminarily approved the Settlement 
Agreement.  On April 18, 1994, the Court issued notice of the Settlement 
Agreement to breast implant recipients and others who may be eligible to 
participate in the settlement ("Settlement Class Members").  This notice began 
a 60-day period, ending June 17, 1994, during which Settlement Class Members 
had the ability to become initial Opt Out Plaintiffs.  This period was 
extended to July 1, 1994 with respect to certain Settlement Class Members 
whose Court issued notice was delayed.  The Court afforded initial Opt Out 
Plaintiffs an opportunity to rejoin the settlement within specified periods 
which ended March 1, 1995.  The Court has indicated that Opt Out Plaintiffs 
may be allowed, on a case by case basis, to rejoin the settlement after March 
1, 1995.  A Court hearing to review the fairness of the Settlement Agreement 
was completed on August 22, 1994.  On September 1, 1994, the Court granted 
final approval to the Settlement Agreement, determining that it is fair, 
reasonable and adequate, and on September 8, 1994, the Company's Board of 
Directors approved the Company's continued participation in the Settlement 
Agreement.   

     The Court's final approval of the Settlement Agreement has been appealed 
to the U.S. Court of Appeals for the Eleventh Circuit primarily by certain 
providers of health care indemnity payments or services and by certain foreign 
claimants.


9
NOTE 6 - Contingencies (Continued)
- ----------------------

     The Settlement Agreement provides that industry participants will 
contribute a total of $4.2 billion, of which the Company is obligated to 
contribute up to approximately $2.02 billion, over a period of more than 30 
years.  The Company's required contributions under the Settlement Agreement 
cannot be changed without the Company's consent.  Under the terms of the 
Funding Agreement, the Company has made or anticipates making settlement 
payments in accordance with the following schedule:

               1994                  $ 42.50 
               1995                   275.00 
               1997                   275.00
               1998                   275.00 
               1999 through 2011       51.17 per year
               2012 through 2019       38.38 per year
               2020 through 2026       25.57 per year          

     The Company's first payment of $275.0 under the Funding Agreement is due 
upon the earlier of (a) a resolution of pending appeals which confirms the 
Court's final approval of the Settlement Agreement or (b) the completion of a 
second opt out process or the determination that there will be no second opt 
out process (as described below).  The Company has placed $275.0 into an 
escrow account and is required, among other things, to attempt to obtain a 
letter of credit or other form of assurance in the amount of $275.0 to provide 
financial assurance to the Court of the Company's ability to meet its 
obligations under the Settlement Agreement.  After the third payment of 
$275.0, the amount of the letter of credit will be reduced to $51.2 or may be 
eliminated by order of the Court.  The Company continues to consider methods 
to provide this assurance.

     Initial claims for specific disease compensation were required to be 
filed with the Court in September 1994.  After these claims and the supporting 
medical records have been evaluated by the Court for validity, eligibility, 
accuracy, and consistency, the Court will make a final determination as to 
whether the current disease compensation settlement fund is sufficient to pay 
validated claims.  In an effort to determine whether or the extent to which 
the current disease compensation settlement fund is sufficient to pay 
validated claims, the Court has conducted a study of a sample of current 
disease compensation settlement fund claims.  On May 1, 1995, the Court issued 
a statement indicating its conclusions ("Preliminary Conclusions") that this 
study of a sample of current disease compensation settlement fund claims 
indicated that the total amount of current claims likely to be approved for 
payment would substantially exceed the $1.2 billion presently committed under 
the settlement to pay such claims and that, accordingly, amounts payable under 
the current disease compensation settlement fund would be less than the 
amounts specified in the Settlement Agreement.  In addition, the Court 
requested that the parties to the Settlement Agreement commence negotiations 
relating to possible modifications of the Settlement Agreement.  While 
information is not yet available to the Company to sufficiently analyze the 
Court's Preliminary Conclusions, the Company presently intends to honor the 
Settlement Agreement and not to increase its commitments thereunder.  If the 
current disease compensation settlement fund is not sufficient to pay 
validated claims, and if such insufficiency cannot be resolved through other 
means, claimants with validated claims would have the ability to opt out 
during another period as specified in the Settlement Agreement.  If any 
defendant who is a Funding Participant considers the number of new Opt Out 
Plaintiffs against said defendant to be excessive, such defendant may decide 
to exercise a second option to withdraw from participation in the settlement.


10
NOTE 6 - Contingencies (Continued)
- ----------------------

     Since July 1, 1994, many former Opt Out Plaintiffs have rejoined the 
settlement.  Based on information received from the Court, approximately 5,000 
of the initial U.S. Opt Out Plaintiffs and approximately 2,000 potential 
foreign claimants (including initial foreign Opt Out Plaintiffs and foreign 
claimants excluded from the settlement class) have identified the Company as 
potentially responsible, in whole or in part, with respect to their current or 
potential future claims.  On April 25, 1995, the Court dismissed the federal 
claims of approximately 350 of the 2,000 potential foreign claimants described 
above on the basis that such potential foreign claimants have an appropriate 
forum for the resolution of their claims in the jurisdictions of their 
residences.  The Court also dismissed the federal claims of approximately 800 
other foreign claimants, and the Company anticipates that future federal 
claims of foreign claimants will be dismissed, on the same basis.  It is 
uncertain as to whether the claims of foreign claimants filed in state courts 
will be dismissed by those state courts on the same basis.

     The Settlement Agreement is in the process of being implemented.  The 
settlement implementation process can be affected by external factors as 
described above such as the resolution of pending appeals, the number and 
magnitude of claims filed in the settlement and the potential future 
substantiation of the Court's Preliminary Conclusions as described above.  
However, based on its analysis of the most current information, including 
assessments by knowledgeable third parties who have been directly involved in 
the negotiation and implementation of the Settlement Agreement, and its 
assessment of the Company's financial resources, management believes that the 
aggregate amount of the Company's obligation and the amount and timing of the 
related cash payments under the Settlement Agreement are reliably 
determinable.  Notwithstanding the Court's Preliminary Conclusions, management 
currently believes that events will not occur which would lead to the 
Company's withdrawal from the settlement.  Nonetheless, management will 
continue to analyze additional facts and circumstances, including information 
pertaining to the Court's Preliminary Conclusions and related negotiations, to 
determine (a) whether and the extent to which additional provisions may be 
required as a result of a second opt out period and (b) whether the Company 
will ultimately withdraw from the settlement.

     The Company believes that a substantial portion of the indemnity, 
settlement and defense costs related to breast implant lawsuits and claims 
will be covered by the Company's products liability insurance.  Substantially 
all of the Company's insurers have reserved the right to deny coverage, in 
whole or in part, due to differing theories regarding, among other things, 
when coverage may attach, and their respective obligations relative to other 
insurers.  The Company has a substantial amount of unexhausted claims-made 
insurance coverage with respect to lawsuits and claims commencing in 1986 and 
thereafter.  For lawsuits and claims involving implant dates prior to 1986, 
substantial coverage exists under a number of primary and excess occurrence 
policies having various limits.  Because defense costs and disposition of 
particular breast implant lawsuits and claims may be covered, in whole or in 
part, both by the claims-made coverage issued from and after 1986, and one or 
more of the occurrence policies issued prior to 1986, determination of 
aggregate insurance coverage depends on, among other things, how defense and 
indemnity costs are allocated among the various policy periods.  Also, a 
number of the breast implant lawsuits pending against the Company request 
punitive damages and compensatory damages arising out of alleged intentional 
torts.  Depending on policy language, applicable law and agreements with 
insurers, any such damages which may be awarded pursuant to such lawsuits may 
or may not be covered, in whole or in part, by insurance.

     Discussions among the Company and its primary insurers have occurred and 
are continuing with a view toward reaching an agreement as to the allocation 
of costs of breast implant litigation among the various insurers issuing 
products liability insurance policies to the Company relative to breast 
implants and other products.  In 1993, the Company commenced a lawsuit against 
certain of these insurers seeking, among other things, a judicial enforcement 
of the obligations of the insurers under certain of these insurance policies.  
Approximately 85% of the anticipated implant insurance receivable recorded in 
the


11
NOTE 6 - Contingencies (Continued)
- ----------------------

financial statements is currently subject to litigation.  This litigation 
principally involves those insurers who provided coverage on an occurrence 
basis and generally does not involve insurers who provided coverage on a 
claims made basis.

     Management continues to believe that it is probable that the Company will 
recover from its insurers a substantial amount of breast implant related 
payments which have been or may be made by the Company.  In reaching this 
belief, the Company has analyzed its insurance policies, considered its 
history of coverage and insurance reimbursement for these types of claims, and 
consulted with knowledgeable third parties with significant experience in 
insurance coverage matters.  This belief is further supported by the fact that 
the Company received insurance recoveries of $71.4 in 1994 and $24.9 in the 
first quarter of 1995 and entered into settlements with certain insurers for 
future reimbursement.  These settlements relate to only a small number of the 
Company's insurers and a small portion of the Company's total insurance 
program.

     The Company has recorded an anticipated insurance receivable which is 
less than the amount for which the Company will seek reimbursement; a 
substantial portion of this anticipated insurance receivable relates to 
insurers who provided coverage on an occurrence basis.  The principal 
uncertainties which exist with respect to the ultimate realization of this 
asset include the method applied in allocating losses between insurers who 
provided coverage on a claims made basis and insurers who provided coverage on 
an occurrence basis, the method applied in allocating losses among the 
insurers who provided coverage on an occurrence basis, delays in reimbursement 
due to the insurers' failure to pay on a timely basis, and the extent to which 
insurers may become insolvent in the future.  The Company has taken these 
factors into account when estimating the amount of insurance recovery to 
record in the financial statements.  Specifically, the Company selected a 
reasonable and legally sound allocation theory which is one of several 
generally accepted allocation theories in circumstances involving product 
liability claims; the allocation theory selected is supported by recent 
developments in the ongoing insurance litigation.  The Company also assumed a 
reasonable delay between the time the Company makes breast implant related 
payments and the time the Company receives reimbursement from the insurers, 
and an allowance for insolvent insurers has been provided.

     The Company has reflected anticipated financial consequences to the 
Company of the breast implant situation.  During 1991 and 1992, the Company 
recorded $25.0 and $69.0, respectively, of pretax costs related to breast 
implant matters.  In 1993 the Company recorded a pretax charge of $640.0.  
This charge included the Company's best estimate of its potential liability 
for breast implant litigation based on settlement negotiations, and also 
included provisions for legal, administrative, and research costs related to 
breast implants, for a total of $1.24 billion, less anticipated insurance 
recoveries of $600.0.  As discussed below, the Company recorded the liability 
attributable to the Settlement Agreement and the related insurance receivable 
on a present value basis.

     On January 20, 1995, the Company announced a pretax charge of $241.0 
($151.8 after tax) for the fourth quarter of 1994.  This charge reflected the 
Company's best current estimate of additional costs to resolve breast implant 
litigation and claims outside of the Settlement Agreement, and included 
provisions for legal, administrative, and research costs related to breast 
implants.  This pretax charge of $241.0 consists of a $647.0 liability less 
anticipated insurance recoveries of $406.0.  These amounts were recorded on an 
undiscounted basis.


12
NOTE 6 - Contingencies (Continued)
- ----------------------

     As a result of the provisions described above, as of March 31, 1995 the 
Company's financial statements reflect a total liability of $1,739.5 and a 
total anticipated implant insurance receivable of $1,088.5.  Of these amounts, 
a liability of $560.6 and an anticipated implant insurance receivable of 
$373.4 have been recorded to reflect costs and insurance recoveries, 
respectively, relevant to breast implant liabilities not covered by the 
Settlement Agreement; these amounts are recorded on an undiscounted basis.  
Because the amount and timing of the liability attributable to the Settlement 
Agreement is reliably determinable, the Company recorded this liability and 
the related anticipated implant insurance receivable on a present-value basis 
using a discount rate of 7.0% over a period of more than 30 years.  This rate 
approximated the interest rate on monetary assets that are risk free and that 
have maturities corresponding with the scheduled cash payments.  The 
Settlement Agreement liability recorded in the financial statements at March 
31, 1995 is $1,178.9; this amount is $1,976.2 on an undiscounted basis.  The 
Settlement Agreement anticipated implant insurance receivable recorded in the 
financial statements at March 31, 1995 is $715.1; this amount is $1,156.2 on 
an undiscounted basis.  Differences between discounted amounts recorded in the 
financial statements and undiscounted amounts represent interest to be 
recorded over the life of the net liability.  The net amount of imputed 
interest recorded was $28.3 in 1994 and $7.9 in the first quarter of 1995.  
Amounts recorded in the financial statements related to the Settlement 
Agreement are adjusted as insurance proceeds are received, as payments are 
made against reserves and as imputed interest is recorded on discounted 
amounts.

     Implant reserves less the anticipated implant insurance receivable 
reflects management's best current estimate of the cost of ultimate resolution 
of breast implant litigation and claims.  The liability under the Settlement 
Agreement is reliably determinable.  However, additional facts and 
circumstances may develop which could affect the reliability and precision of 
the estimate of costs not covered by the Settlement Agreement as well as the 
estimate of the anticipated implant insurance receivable.  Those facts and 
circumstances include, among other things, the ultimate number and extent of 
claims not covered by the Settlement Agreement, the ultimate cost of resolving 
those claims, the amount and timing of insurance recoveries and the allocation 
of insurance payments among the Company's insurers.  Management cannot 
currently estimate the impact that these factors may have on the current 
estimate of costs not covered by the Settlement Agreement as well as the 
estimate of the anticipated implant insurance receivable.  As additional facts 
and circumstances develop, the estimate may be revised, or provisions may be 
necessary to reflect any additional costs of resolving breast implant 
litigation and claims not covered by the settlement.  Future charges resulting 
from any revisions or provisions, if required, could have a material adverse 
effect on Dow Corning's financial position or results of operations in the 
period or periods in which such charges are recorded.

     The Company is not satisfied with the rate of progress toward resolving 
breast implant litigation outside of the Settlement Agreement.  The Company is 
also not satisfied with the progress toward achieving commitments from certain 
of the Company's insurers relative to insurance recovery.  While information 
is not yet available to the Company to sufficiently analyze the Court's 
Preliminary Conclusions, the Company is also concerned with the implications 
of the Court's Preliminary Conclusions relative to the increased likelihood of 
a second opt out period which may result in additional Opt Out Plaintiffs.  As 
a result of these and other factors, the Company may need to modify its 
approach and is considering a variety of alternatives for resolving breast 
implant litigation and related issues outside of the Settlement Agreement.  
The Company has retained financial and legal advisors to assist in analysis of 
the alternatives.  In addition, alternative approaches may be necessary if 
events occur that would lead to a material adverse impact on the Company's 
liquidity.  The Company is actively considering an action to seek protection 
under the reorganization provisions of Chapter 11 of the United States 
Bankruptcy Code in order to maintain normal business operations while seeking 
to resolve breast implant litigation and other liabilities through the Chapter 
11 reorganization process.  While Chapter 11 is intended to permit a debtor to 
preserve its business and assets while restructuring its liabilities, any 
reorganization proceedings may have a material adverse effect on the results 
of operations, financial condition or liquidity of the Company.


13
NOTE 6 - Contingencies (Continued)
- ----------------------

Other Litigation
- ----------------

     Due to the nature of its business as a supplier of specialty materials to 
a variety of industries, the Company, at any particular time, is a defendant 
in a number of products liability lawsuits for injury allegedly related to the 
Company's products, and, in certain instances, products manufactured by 
others.  Many of these lawsuits seek damages in substantial amounts.  For 
example, the Company has been named in products liability lawsuits pertaining 
to materials previously used in connection with temporomandibular joint 
implant applications and raw materials supplied by the Company to 
manufacturers of the NORPLANT(R) Implant contraceptive device (NORPLANT(R) is 
a registered trademark of the Population Council for Subdermal Levonorgestrel 
Implants).  The Company has followed a practice of aggressively defending all 
products liability claims asserted against it.  Although the Company intends 
to continue this practice, currently pending proceedings and any future claims 
are subject to the uncertainties attendant to litigation and the ultimate 
outcome of any such proceedings or claims cannot be predicted with certainty.  
Nonetheless, the Company believes that these products liability claims will 
not have a material adverse effect on the Company's results of operations or 
financial condition.

Environmental Matters
- ---------------------

     The Company has been advised by the United States Environmental 
Protection Agency (EPA) or by similar state regulatory agencies that the 
Company, together with others, is a Potentially Responsible Party (PRP) with 
respect to a portion of the cleanup costs and other related matters involving 
a number of abandoned hazardous waste disposal facilities.  Management 
believes that there are 13 sites at which the Company may have some liability, 
although management currently expects to settle the Company's liability for a 
majority of these sites for de minimis amounts.  Based upon preliminary 
estimates by the EPA or the PRP groups formed with respect to these sites, the 
aggregate liabilities for all PRPs at these sites at which management 
currently believes the Company may have more than the de minimis liability is 
$106.0.  Management cannot currently estimate the aggregate liability for all 
PRPs at those sites at which management expects the Company has a de minimis 
liability.

     The Company records accruals for environmental matters when it is 
probable that a liability has been incurred and the Company's costs can be 
reasonably estimated.  The amount accrued for environmental matters at March 
31, 1995 was $15.8, although possible costs could range up to $32.0.  While 
there are a number of uncertainties with respect to the Company's estimate of 
its ultimate liability for cleanup costs at these sites, it is the opinion of 
the Company that the possibility that costs in excess of those accrued or 
disclosed will have a material adverse impact on the Company's consolidated 
financial position or results of operations is remote.  This opinion is based 
upon the number of identified PRPs at each site, the number of such PRPs that 
are believed by management to be financially capable of paying their share of 
the ultimate liability, and the portion of waste sent to the sites for which 
management believes the Company might be held responsible based on available 
records.


NOTE 7 - Reclassifications
- --------------------------

     Certain reclassifications of prior year amounts have been made to conform 
to the presentation adopted in 1995.






- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
     The consolidated interim financial statements should be read in 
conjunction with the consolidated financial statements as of and for the year 
ended December 31, 1994.


14
ITEM 2.  MANAGEMENT'S NARRATIVE ANALYSIS
- ----------------------------------------
                          (in millions of dollars)


Results of Operations
- ---------------------

     First quarter net sales increased $102.7 or 20.2% over levels reported 
for the comparable period in 1994.  The increase for the first three months of 
1995 is attributable to higher sales volumes, particularly in the United 
States and Europe, combined with favorable currency effects in Europe and 
Asia.

     Manufacturing cost of sales, as a percent of net sales, was 64.8% in the 
first quarter of 1995 compared to 65.1% in the first quarter of 1994.  This 
decease is due principally to lower personnel, depreciation and other 
operating costs, partly offset by a higher cost of raw materials.

     Marketing and administrative expenses, as a percent of net sales, were 
16.4% for the first quarter of 1995 and 18.3% for the same period in 1994.  
This decrease is principally due to lower personnel costs.

     Other expense for the first quarter of 1995 increased $7.5 over the 
comparable period in 1994 due principally to higher interest expense caused by 
higher average levels of debt.

     The effective tax rate in the first quarter of 1995 was 40.5%, compared 
to 39.0% for the same period in 1994.  The higher effective rate in 1995 is 
attributable to higher state income taxes combined with earnings growth 
outside of the United States.


Credit Availability
- -------------------

     At March 31, 1995, the Company had in place a revolving credit agreement 
with 16 domestic and foreign banks which provides for borrowings on a 
revolving credit basis until November 1997 of up to $400.0.  At March 31, 
1995, there was $375.0 outstanding under this facility.  Availability of 
credit under this facility may be affected by certain debt restrictions and 
provisions as described below.

     The Company has a number of debt agreements, including the Revolving 
Credit Agreement, which contain debt restrictions and provisions relating to 
property liens, sale and leaseback transactions, debt to tangible capital 
ratio and funds flow.  The Revolving Credit Agreement provides participating 
banks the right, subject to a vote of a majority in interest, to demand 
payment in the event that breast implant litigation expenditures, net of 
insurance recoveries, exceed certain limits.  On May 2, 1995, one of three 
credit rating agencies which rate the Company's debt further downgraded the 
Company's long-term debt rating.  This downgrade provides a counterparty to 
certain interest rate swap agreements with an option to present those 
agreements to the Company for settlement.  Failure of the Company to perform 
upon request, without some agreement to extend or waive the option, could 
result in violations of default provisions of one or more of the Company's 
debt agreements.  As of May 3, 1995, the Company had not received notice of 
option exercise by such swap agreement counterparty or notice of default under 
the Company's debt agreements and was in compliance with all debt restrictions 
and provisions.  However, no assurance can be given that events will not occur 
that could lead to violations of debt restrictions and provisions in the 
future, and no assurance can be given that such credit will continue to be 
available.

     Under the provisions of the Revolving Credit Agreement, the Company is 
subject to certain restrictions as to the payment of dividends or distribution 
of assets for other specified purposes.  The amount of the restriction is 
based on a formula which considers, among other things, the income before 
income taxes for the most recent fiscal year.  Based on the computation 
completed for the year ended December 31, 1994, the Company is restricted from 
issuing dividends or distributing assets for other specified purposes in 
excess of $71.9 in 1995, and is not currently paying dividends.


15
     The Company's ability to generate the financial liquidity required to 
meet ongoing operational needs, to meet its obligations under the Settlement 
Agreement and to resolve breast implant claims not covered by the Settlement 
Agreement is based on, among other things, future operational cash flows, the 
cost to resolve breast implant litigation, recovery of substantial amounts 
from the Company's insurance carriers and current and potential future 
financing arrangements.

     Developing facts and circumstances could result in a material and adverse 
effect on the Company's liquidity.  These facts and circumstances could 
include, among other things, continuing lack of satisfactory progress in 
resolving claims not covered by the Settlement Agreement, possible events 
which could lead to violations of debt restrictions and provisions as 
described above and continuing lack of satisfactory progress relative to 
insurance recovery.  In an effort to provide the Company with additional 
financial flexibility, should such facts and circumstances develop, the 
Company will continue to evaluate alternative financing arrangements as well 
as other alternatives discussed below.  However, there can be no assurance 
that alternative financing will be concluded successfully in the future.


Alternatives for Resolving Litigation
- ----------------------------------------------------

     The Company is not satisfied with the rate of progress toward resolving 
breast implant litigation outside of the Settlement Agreement.  The Company is 
also not satisfied with the progress toward achieving commitments from certain 
of the Company's insurers relative to insurance recovery.  While information 
is not yet available to the Company to sufficiently analyze the Court's 
Preliminary Conclusions, the Company is also concerned with the implications 
of the Court's Preliminary Conclusions relative to the increased likelihood of 
a second opt out period which may result in additional Opt Out Plaintiffs.  As 
a result of these and other factors, the Company may need to modify its 
approach and is considering a variety of alternatives for resolving breast 
implant litigation and related issues outside of the Settlement Agreement.  
The Company has retained financial and legal advisors to assist in analysis of 
the alternatives.  In addition, alternative approaches may be necessary if 
events occur that would lead to a material adverse impact on the Company's 
liquidity.  The Company is actively considering an action to seek protection 
under the reorganization provisions of Chapter 11 of the United States 
Bankruptcy Code in order to maintain normal business operations while seeking 
to resolve breast implant litigation and other liabilities through the Chapter 
11 reorganization process.  While Chapter 11 is intended to permit a debtor to 
preserve its business and assets while restructuring its liabilities, any 
reorganization proceedings may have a material adverse effect on the results 
of operations, financial condition or liquidity of the Company.


16
                          PART II - OTHER INFORMATION
                          ---------------------------


ITEM 1.  LEGAL PROCEEDINGS
- --------------------------

ENVIRONMENTAL MATTERS

     The Company has agreed to participate in the Toxic Substances Control Act 
Section 8(e) compliance audit program.  The Company expects to pay a civil 
penalty which will exceed $100,000.  While the exact amount of the civil 
penalty is not yet known, the United States Environmental Protection Agency 
(EPA) has put a limit of $1 million on any civil penalty to be paid.


BREAST IMPLANT LITIGATION

Breast Implant Products Liability Class Action Lawsuits
- -------------------------------------------------------

     As of March 31, 1995, the Company had been named, generally as one of 
several defendants, in 45 breast implant products liability class action 
lawsuits filed on behalf of individuals who claim to have or have had silicone 
gel breast implants.  Of these lawsuits, 31 have been brought in various 
Federal District Courts, 12 have been brought in various state courts, and 2 
have been brought in courts in Canada.
  
     Among the Federal District Court class action lawsuits, 27 were filed in 
1992, 3 were filed in 1993, and 1 was filed in the first quarter of 1994.  
These cases have been filed in the Federal District Courts for the Northern 
District of Alabama, the District of Arizona, the Northern District of 
California (3 cases), the Central District of California, the Southern 
District of California, the District of Hawaii, the Northern District of 
Illinois, the Eastern District of Kentucky, the Northern District of 
Louisiana, the Eastern District of Michigan, the District of Minnesota (2 
cases), the Eastern District of New York (2 cases), the Northern District of 
Ohio (3 cases), the Southern District of Ohio (7 cases), the Eastern District 
of Pennsylvania, the Western District of Pennsylvania (2 cases), the District 
of Utah and the Eastern District of Virginia.  In the class action case filed 
in the Federal District Court for the Eastern District of Virginia, all 
proceedings have been stayed and class certification has been denied.  All of 
these federal breast implant products liability class action lawsuits have 
been transferred to the Federal District Court for the Northern District of 
Alabama for discovery purposes (see "Consolidation of Breast Implant Products 
Liability Lawsuits" below).

     In one of the federal class actions filed in the Southern District of 
Ohio (later transferred to the Northern District of Alabama), a class action 
was conditionally certified on behalf of all breast implant recipients in the 
United States and their spouses.  In a case filed in the first quarter of 1994 
in the Northern District of Alabama, the Judge has certified a non-mandatory 
worldwide class action and has given approval to a proposed class action 
settlement involving certain manufacturers (including the Company) of breast 
implants and suppliers (see "Settlement to Resolve Breast Implant Claims" 
below).  In the class action filed in the District of Utah, a class 
certification motion has been denied.  In the class action filed in the 
Eastern District of Michigan, that Court was asked to certify a class action 
on behalf of breast implant recipients residing outside the United States; 
this motion was denied, but class certification may be sought again in the 
future.


17
ITEM 1.  LEGAL PROCEEDINGS (Continued)
- --------------------------

     Among the 12 class action lawsuits brought in various state courts, 9 
were filed in 1992 and 3 were filed in the first quarter of 1994.  These cases 
have been filed in the following state courts:  the Dade County, Florida 
Eleventh Judicial Circuit Court; the District Court for the Third Judicial 
District of Utah; the Philadelphia County, Pennsylvania Court of Common Pleas; 
the Dauphin County, Pennsylvania Court of Common Pleas; the Cook County, 
Illinois Circuit Court (2 cases); the Marion County, Indiana Superior Court; 
the Civil District Court for the Parish of Orleans, Louisiana; the District 
Court for Douglas County, Nebraska; the Second Judicial District Court for the 
County of Bernalillo, New Mexico; and the Circuit Court for Multnomah County, 
Oregon (2 cases).  In 6 of these cases (the 2 cases in the Cook County, 
Illinois Circuit Court, the case in the District Court for the Third Judicial 
District of Utah, the cases in the Philadelphia County and the Dauphin County, 
Pennsylvania Courts of Common Pleas, and the case in the Second Judicial 
District Court for the County of Bernalillo, New Mexico), either the class 
action claims have been dismissed or class certification has been denied.  The 
case filed in Douglas County, Nebraska, and one of the cases filed in 
Multnomah County, Oregon, were removed from state to federal court and were 
then transferred to the Federal District Court for the Northern District of 
Alabama; the class action claims in the Douglas County, Nebraska case have 
been withdrawn.  In the case filed in the Civil District Court for the Parish 
of Orleans, Louisiana, that Court certified a class of women with silicone 
breast implants who either reside in or received their implants in the state 
of Louisiana; this order certifying a class action has been upheld on appeal.  
State class action cases in Florida, Indiana, Louisiana and Oregon remain 
pending, with only the Louisiana case having been certified as a class action.

     A class action was filed in Ontario, Canada during 1993 against Dow 
Corning Canada, Inc., a wholly-owned subsidiary of the Company.  The Judge has 
entered an order certifying a class of breast implant recipients in the 
Province of Ontario, Canada; the Ontario Court of Appeals has declined to hear 
an appeal from this class certification order.  In 1993, a petition was filed 
in Montreal, Canada seeking authorization to institute a class action on 
behalf of a class of breast implant recipients in the Province of Quebec, 
Canada, against Dow Corning Corporation and Dow Corning Canada, Inc.  The 
court has authorized this class action.

     The typical alleged factual bases for these lawsuits include allegations 
that the plaintiffs' breast implants caused specified ailments, including, 
among other things, autoimmune disease, scleroderma, systemic disorders, joint 
swelling and chronic fatigue.  The Company is sometimes named as the 
manufacturer of silicone gel breast implants, and other times the Company is 
named as the supplier of silicone raw materials to other breast implant 
manufacturers.

     Plaintiffs in these cases typically seek relief in the form of monetary 
damages, often in unspecified amounts, and have also asked for certain types 
of equitable relief such as requiring the Company to fund the removal of the 
breast implants of the class members, to fund medical research into any 
ailments caused by silicone gel breast implants and to fund periodic medical 
checkups for the class members.  The federal class action in the Federal 
District Court for the Eastern District of Pennsylvania claims monetary 
damages of more than $75,000 for each plaintiff.  One of the federal class 
actions in the Federal District Court for the Southern District of Ohio claims 
monetary damages of more than $50,000 for each plaintiff.  One of the federal 
class actions in the Federal District Court for the District of Minnesota 
claims an unspecified amount of monetary damages, but claims more than $50,000 
for each plaintiff on fraud claims.  The federal class action in the Federal 
District Court for the Southern District of California claims more than 
$50,000 for each plaintiff.  One of the federal class actions in the Federal 
District Court for the Western District of Pennsylvania claims damages of 
$50,000 compensatory and $50,000 punitive for each plaintiff.  Each other 
federal class action specifies monetary damages in an unspecified amount 
except that they claim


18
ITEM 1.  LEGAL PROCEEDINGS (Continued)
- --------------------------

the minimal jurisdictional amount.  The state class action in the Dade County, 
Florida Eleventh Judicial Circuit Court claims $500 million in punitive 
damages and unspecified compensatory damages for the class.  Each other state 
class action specifies monetary damages in an unspecified amount except that 
they claim the minimal jurisdictional amounts.  The class action in Ontario, 
Canada claims $80,000 in monetary damages for each named plaintiff and 
unspecified monetary damages for other members of the class.

     Monetary damages claimed in these cases in the aggregate are substantial; 
however, the Company does not consider the monetary damages claimed to be a 
realistic measure of the Company's ultimate resolution costs.


Individual Breast Implant Products Liability Lawsuits
- -----------------------------------------------------

     As of March 31, 1995, the Company has been named, often along with other 
defendants, in approximately 19,000 individual breast implant products 
liability lawsuits filed in federal courts and state courts in many different 
jurisdictions by or on behalf of individuals who claim to have or have had 
silicone gel breast implants; many of these cases involve multiple plaintiffs.  
The typical alleged factual bases for these lawsuits include allegations that 
the plaintiffs' breast implants caused specified ailments, including, among 
others, autoimmune disease, scleroderma, systemic disorders, joint swelling 
and chronic fatigue.  The Company is sometimes named as the manufacturer of 
silicone gel breast implants, and other times the Company is named as the 
supplier of silicone raw materials to other breast implant manufacturers.

     Plaintiffs in these cases typically seek relief in the form of monetary 
damages, often in unspecified amounts.  In those individual breast implant 
cases where management is aware that monetary damages are specified, the 
amount of monetary damages alleged ranges from approximately $100,000 to 
approximately $140 million.  Also, many of these cases only specify as 
monetary damages an amount in excess of the jurisdictional minimum for the 
courts in which such cases are filed.  Monetary damages claimed in these cases 
in the aggregate may be substantial; however, the Company does not consider 
the monetary damages claimed to be a realistic measure of the Company's 
ultimate resolution costs.


Consolidation of Breast Implant Products Liability Lawsuits
- -----------------------------------------------------------

     Many of these breast implant products liability cases have been or are in 
the process of being consolidated for purposes of case management in federal 
and state courts.  As previously reported, on June 25, 1992, the Judicial 
Panel on Multidistrict Litigation in In Re Silicone Gel Breast Implants 
Products Liability Litigation consolidated all federal breast implant cases 
for discovery purposes in the Federal District Court for the Northern District 
of Alabama (the "Court") under the multidistrict litigation rules "in order to 
avoid duplication of discovery, prevent inconsistent pretrial rulings, and 
preserve the resources of the parties, their counsel and the judiciary."  
Substantially all federal breast implant cases have been consolidated in the 
Federal District Court for the Northern District of Alabama.  A substantial 
number of breast implant cases originally filed in state courts have been 
removed to federal court and either have been or are likely to be similarly 
consolidated.  The Company anticipates that any federal breast implant 
products liability cases filed after June 25, 1992, as well as some state 
breast implant cases removed to federal courts, will be transferred to the 
Federal District Court for the Northern District of Alabama for discovery 
purposes under the multidistrict litigation rules.  In addition, the 
consolidation of many state breast implant products liability cases has 
proceeded in many jurisdictions where a substantial number of state breast 
implant lawsuits have been filed; however, this consolidation of state cases 
has not occurred in all jurisdictions.  As of March 31, 1995, substantially 
more than half of all breast implant cases were consolidated for pretrial 
purposes at the federal and state levels.  For more information on these 
matters, see Note 6 of Notes to Consolidated Financial Statements.


19
ITEM 1.  LEGAL PROCEEDINGS (Continued)
- --------------------------

Settlement to Resolve Breast Implant Claims
- -------------------------------------------

     On September 9, 1993, the Company announced that representatives of 
plaintiffs and defendants involved with silicone breast implant litigation had 
developed a "Statement of Principles for Global Resolution of Breast Implant 
Claims" (the "Statement of Principles").  The Statement of Principles 
summarizes a proposed claims based structured resolution of claims arising out 
of breast implants which have been or could be asserted against various 
implant manufacturers, suppliers, physicians and hospitals.  The Company 
negotiated with other potential parties to reach a Breast Implant Litigation 
Settlement Agreement similar in concept to the Statement of Principles. 

     On March 23, 1994, the Company, along with other defendants and 
representatives of breast implant litigation plaintiffs, entered into a 
settlement pursuant to a Breast Implant Litigation Settlement Agreement (as 
amended by the Court, the "Settlement Agreement").  The Company's 
participation in this Settlement Agreement was approved by the Company's Board 
of Directors on March 28, 1994.  Under the Settlement Agreement, industry 
participants (the "Funding Participants") agreed to contribute up to 
approximately $4.2 billion over a period of more than thirty years to 
establish several special purpose funds.  A related funding agreement (the 
"Funding Agreement") specifies the amount that each Funding Participant would 
contribute to the settlement fund and the timing of those contributions.  The 
Settlement Agreement provides for a claims based structured resolution of 
claims arising out of silicone breast implants and defines the circumstances 
under which payments from the funds would be made.  The Settlement Agreement 
includes provisions for (a) class membership and the ability of plaintiffs to 
opt out of the class, (b) the establishment of defined funds for medical 
diagnostic/evaluation procedures, explantation, ruptures, compensation for 
specific diseases and administration, (c) payment terms and timing and (d) 
claims administration.  

     The settlement covers claims of most breast implant recipients, and 
related claims, brought in the courts of U.S. federal and state jurisdictions.  
The settlement also covers the claims of breast implant recipients brought in 
jurisdictions outside of the U.S. if payments received by those potential 
claimants from the settlement fund, and related releases, serve to preclude 
them from bringing legal actions in these other jurisdictions.  The settlement 
does not cover claims of breast implant recipients who have affirmatively 
chosen not to participate in the Settlement Agreement, or whom the Court has 
specifically excluded from the Settlement Agreement unless these potential 
claimants affirmatively join the settlement.  Breast implant recipients who 
reside in Ontario or Quebec, Canada, or in Australia have been specifically 
excluded by the Court.  The Settlement Agreement defines various periods 
during which, upon the occurrence of certain events, breast implant plaintiffs 
may elect not to settle their claims by way of the Settlement Agreement and 
pursue their individual breast implant litigation against manufacturers and 
other defendants (the "Opt Out Plaintiffs").  The Settlement Agreement also 
provides the children of breast implant recipients with the right to opt out 
of the settlement in certain circumstances.  Under the terms of the Settlement 
Agreement, in certain circumstances, if any defendant who is a Funding 
Participant considers the number of Opt Out Plaintiffs to be excessive, such 
defendant may decide to exercise the option to withdraw from participation in 
the settlement during a number of periods specified in the Settlement 
Agreement.


20
ITEM 1.  LEGAL PROCEEDINGS (Continued)
- --------------------------

     On April 1, 1994, the Court preliminarily approved the Settlement 
Agreement.  On April 18, 1994, the Court issued notice of the Settlement 
Agreement to breast implant recipients and others who may be eligible to 
participate in the settlement ("Settlement Class Members").  This notice began 
a 60-day period, ending June 17, 1994, during which Settlement Class Members 
had the ability to become initial Opt Out Plaintiffs.  This period was 
extended to July 1, 1994 with respect to certain Settlement Class Members 
whose Court issued notice was delayed.  The Court afforded initial Opt Out 
Plaintiffs an opportunity to rejoin the settlement within specified periods 
which ended March 1, 1995.  The Court has indicated that Opt Out Plaintiffs 
may be allowed, on a case by case basis, to rejoin the settlement after March 
1, 1995.  A Court hearing to review the fairness of the Settlement Agreement 
was completed on August 22, 1994.  On September 1, 1994, the Court granted 
final approval to the Settlement Agreement, determining that it is fair, 
reasonable and adequate, and on September 8, 1994, the Company's Board of 
Directors approved the Company's continued participation in the Settlement 
Agreement.   

     The Court's final approval of the Settlement Agreement has been appealed 
to the U.S. Court of Appeals for the Eleventh Circuit primarily by certain 
providers of health care indemnity payments or services and by certain foreign 
claimants.

     The Settlement Agreement provides that industry participants will 
contribute a total of $4.2 billion, of which the Company is obligated to 
contribute up to approximately $2.02 billion, over a period of more than 30 
years.  The Company's required contributions under the Settlement Agreement 
cannot be changed without the Company's consent.  Under the terms of the 
Funding Agreement, the Company has made or anticipates making settlement 
payments in accordance with the following schedule:

               1994                  $ 42.50 million
               1995                   275.00 million
               1997                   275.00 million
               1998                   275.00 million
               1999 through 2011       51.17 million per year
               2012 through 2019       38.38 million per year
               2020 through 2026       25.57 million per year          

     The Company's first payment of $275.0 million under the Funding Agreement 
is due upon the earlier of (a) a resolution of pending appeals which confirms 
the Court's final approval of the Settlement Agreement or (b) the completion 
of a second opt out process or the determination that there will be no second 
opt out process (as described below).  The Company has placed $275.0 million 
into an escrow account and is required, among other things, to attempt to 
obtain a letter of credit or other form of assurance in the amount of $275.0 
million to provide financial assurance to the Court of the Company's ability 
to meet its obligations under the Settlement Agreement.  After the third 
payment of $275.0 million, the amount of the letter of credit will be reduced 
to $51.2 million or may be eliminated by order of the Court.  The Company 
continues to consider methods to provide this assurance.

     Initial claims for specific disease compensation were required to be 
filed with the Court in September 1994.  After these claims and the supporting 
medical records have been evaluated by the Court for validity, eligibility, 
accuracy, and consistency, the Court will make a final determination as to 
whether the current disease compensation settlement fund is sufficient to pay 
validated claims.  In an effort to determine whether or the extent to which 
the current disease compensation settlement fund is sufficient to pay 
validated claims, the Court has conducted a study of a sample of current 
disease compensation settlement fund claims.  On May 1, 1995, the Court issued 
a statement indicating its conclusions ("Preliminary Conclusions") that this 
study of a sample of current disease compensation settlement fund claims 
indicated that the total amount of current claims likely to be approved for 
payment would substantially exceed the


21
ITEM 1.  LEGAL PROCEEDINGS (Continued)
- --------------------------

$1.2 billion presently committed under the settlement to pay such claims and 
that, accordingly, amounts payable under the current disease compensation 
settlement fund would be less than the amounts specified in the Settlement 
Agreement.  In addition, the Court requested that the parties to the 
Settlement Agreement commence negotiations relating to possible modifications 
of the Settlement Agreement.  While information is not yet available to the 
Company to sufficiently analyze the Court's Preliminary Conclusions, the 
Company presently intends to honor the Settlement Agreement and not to 
increase its commitments thereunder.  If the current disease compensation 
settlement fund is not sufficient to pay validated claims, and if such 
insufficiency cannot be resolved through other means, claimants with validated 
claims would have the ability to opt out during another period as specified in 
the Settlement Agreement.  If any defendant who is a Funding Participant 
considers the number of new Opt Out Plaintiffs against said defendant to be 
excessive, such defendant may decide to exercise a second option to withdraw 
from participation in the settlement.

     Since July 1, 1994, many former Opt Out Plaintiffs have rejoined the 
settlement.  Based on information received from the Court, approximately 5,000 
of the initial U.S. Opt Out Plaintiffs and approximately 2,000 potential 
foreign claimants (including initial foreign Opt Out Plaintiffs and foreign 
claimants excluded from the settlement class) have identified the Company as 
potentially responsible, in whole or in part, with respect to their current or 
potential future claims.  On April 25, 1995, the Court dismissed the federal 
claims of approximately 350 of the 2,000 potential foreign claimants described 
above on the basis that such potential foreign claimants have an appropriate 
forum for the resolution of their claims in the jurisdictions of their 
residences.  The Court also dismissed the federal claims of approximately 800 
other foreign claimants, and the Company anticipates that future federal 
claims of foreign claimants will be dismissed, on the same basis.  It is 
uncertain as to whether the claims of foreign claimants filed in state courts 
will be dismissed by those state courts on the same basis.

     The Settlement Agreement is in the process of being implemented.  The 
settlement implementation process can be affected by external factors as 
described above such as the resolution of pending appeals, the number and 
magnitude of claims filed in the settlement and the potential future 
substantiation of the Court's Preliminary Conclusions as described above.  
However, based on its analysis of the most current information, including 
assessments by knowledgeable third parties who have been directly involved in 
the negotiation and implementation of the Settlement Agreement, and its 
assessment of the Company's financial resources, management believes that the 
aggregate amount of the Company's obligation and the amount and timing of the 
related cash payments under the Settlement Agreement are reliably 
determinable.  Notwithstanding the Court's Preliminary Conclusions, management 
currently believes that events will not occur which would lead to the 
Company's withdrawal from the settlement.  Nonetheless, management will 
continue to analyze additional facts and circumstances, including information 
pertaining to the Court's Preliminary Conclusions and related negotiations, to 
determine (a) whether and the extent to which additional provisions may be 
required as a result of a second opt out period and (b) whether the Company 
will ultimately withdraw from the settlement.


OTHER LITIGATION

     Due to the nature of its business as a supplier of specialty materials to 
a variety of industries, the Company, at any particular time, is a defendant 
in a number of products liability lawsuits for injury allegedly related to the 
Company's products, and, in certain instances, products manufactured by 
others.  Many of these lawsuits seek damages in substantial amounts.  For 
example, the Company has been named in products liability lawsuits pertaining 
to materials previously used in connection with temporomandibular joint 
implant applications and raw materials supplied by the Company to 
manufacturers of the


22
ITEM 1.  LEGAL PROCEEDINGS (Continued)
- --------------------------

NORPLANT(R) Implant contraceptive device (NORPLANT(R) is a registered 
trademark of the Population Council for Subdermal Levonorgestrel Implants).  
The Company has followed a practice of aggressively defending all products 
liability claims asserted against it.  Although the Company intends to 
continue this practice, currently pending proceedings and any future claims 
are subject to the uncertainties attendant to litigation and the ultimate 
outcome of any such proceedings or claims cannot be predicted with certainty.  
Nonetheless, the Company believes that these products liability claims will 
not have a material adverse effect on the Company's results of operations or 
financial condition.


SECURITIES LAWS AND SHAREHOLDER DERIVATIVE LAWSUITS

Securities Laws Class Action Lawsuits
- -------------------------------------

     As of March 31, 1995, the Company and certain of its directors and 
officers were named, as defendants with others, in two securities laws class 
action lawsuits filed by purchasers of stock of Corning Incorporated (Corning) 
and The Dow Chemical Company (Dow Chemical).  These cases were originally 
filed as several separate cases in the Federal District Court for the Southern 
District of New York in the first quarter of 1992; these cases were 
consolidated in the second quarter of 1992 so that there is one case involving 
claims on behalf of purchasers of stock of Corning and one case involving 
claims on behalf of purchasers of stock of Dow Chemical.  The plaintiffs in 
these cases allege, among other things, misrepresentations and omissions of 
material facts and breach of duty with respect to purchasers of stock of 
Corning and Dow Chemical relative to the breast implant issue.  The relief 
sought in these cases is monetary damages in unspecified amounts.  Motions to 
dismiss both cases have been filed by all defendants.


Shareholder Derivative Lawsuits
- -------------------------------

     As of March 31, 1995, the Company and/or certain of its directors and 
officers were named in three shareholder derivative lawsuits filed by 
shareholders of Corning and Dow Chemical.  The plaintiffs in these cases 
allege various breaches of fiduciary duties claimed to be owed by the 
defendants relative to the breast implant issue.  The relief sought by the 
shareholders filing these suits on behalf of Dow Chemical and Corning is 
monetary damages in unspecified amounts.  Motions to dismiss these cases have 
been filed by all defendants.


GRAND JURY INVESTIGATION

     On February 8, 1993, the Company received two federal grand jury 
subpoenas initiated by the Assistant U.S. Attorney in Baltimore, Maryland 
seeking documents and information related to silicone breast implants.  The 
Company provided information in response to the subpoenas and cooperated with 
the Assistant U.S. Attorney as this grand jury investigation proceeded.  On 
April 24, 1995, the Company was advised by the United States Attorney in 
Baltimore, Maryland, indicating that the Department of Justice has decided not 
to pursue any federal criminal charges against the Company relating to the 
Company's gel-filled breast implant product.  This investigation, therefore, 
has been concluded.


23
ITEM 1.  LEGAL PROCEEDINGS (Continued)
- --------------------------

LAWSUIT AGAINST INSURANCE CARRIERS

     On June 30, 1993, the Company filed a complaint, which was subsequently 
amended, in the Superior Court of California against 99 insurance companies 
which issued occurrence based products liability insurance policies to the 
Company from 1962 through 1985 ("Insurers").  The complaint also names as 
defendants three state insurance guaranty funds.  This action (the "California 
Action") resulted from an inability of some of the Insurers to reach an 
agreement with the Company on a formula for the allocation among the Insurers 
of payments of defense and indemnity expenses submitted by the Company related 
to breast implant products liability lawsuits and claims ("Insurance 
Allocation Agreement").  The California Action was filed to seek, among other 
things, a judicial enforcement of the obligations of the Insurers under the 
relevant insurance policies.

     On September 10, 1993, several of the Company's insurers filed a 
complaint against the Company and other insurers for declaratory relief in 
Wayne County Michigan Circuit Court (the "Michigan Action").  This complaint 
named additional insurers, particularly the insurers that provided coverage on 
a claims-made basis subsequent to 1985, and raised issues similar to those 
described above for determination by the courts.

     On September 13, 1993, plaintiff insurers in the Michigan Action brought 
a motion in the California Action for the California Action to be stayed or 
dismissed in favor of the Michigan Action on the grounds of inconvenient 
forum.  On October 1, 1993, the California Court dismissed the California 
Action on the grounds of inconvenient forum.  In light of this ruling, the 
Company has elected to litigate the coverage issues on breast implant products 
liability lawsuits and claims in the Michigan Action.

     On March 11, 1994, the court in the Michigan Action ruled that certain of 
the Company's primary insurers have a duty to defend the Company with respect 
to breast implant products liability lawsuits.  These insurers were also 
directed to reimburse the Company for certain defense costs previously 
incurred.  On November 16, 1994, the court further ruled in favor of the 
Company on allocation of defense costs.  The court ruled that each primary 
occurrence insurer is obligated to pay the defense costs for all cases 
alleging a date of implant either before or during the insurers' policy period 
and for all cases involving unknown implant dates.

     Notwithstanding this litigation, the Company is continuing its 
negotiations with the Insurers to obtain an Insurance Allocation Agreement as 
described above.


ITEMS 2. through 4.
- -------------------

     Items omitted in accordance with General Instruction H of Form 10-Q.


ITEM 5.  OTHER INFORMATION
- --------------------------

     None.


24
ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
- -----------------------------------------

     (a)  Exhibits

          See the Exhibit Index which is located on page 26.

     (b)  Reports on Form 8-K     

          The Company has filed a Form 8-K on January 20, 1995, in connection 
with a special charge to reflect the Company's best current estimate of 
additional costs to resolve breast implant litigation and claims outside of 
the settlement agreement.


25
                                  SIGNATURES
                                  ----------


     Pursuant to the requirements of the Securities Exchange Act of 1934, the 
registrant has duly caused this report to be signed on its behalf by the 
undersigned thereunto duly authorized.



                                         DOW CORNING CORPORATION



      Date     May 3, 1995               R. A. Hazleton
            -----------------            -------------------------------------
                                         R. A. Hazleton
                                         Chairman and Chief Executive Officer





      Date     May 3, 1995               J. W. Churchfield
            -----------------            -------------------------------------
                                         J. W. Churchfield
                                         Vice President for Planning and 
                                         Finance and Chief Financial Officer


26
                          DOW CORNING CORPORATION
                          -----------------------
                               EXHIBIT INDEX
                               -------------




     These exhibits are numbered in accordance with Exhibit Table I of Item 
601 of Regulation S-K.


   Exhibit
   Number                          Description                     Page Number
   -------                         -----------                     -----------

     12        Computation of ratio of earnings to fixed charges       27