FARR


The cover shows color clipart images that represent markets that Farr Company
serves. The images are arranged around a circle and "The Markets We Serve" is in
the center of the circle. The "F" symbol and "FARR" logo are at the top of the
cover and "1998 Annual Report" is at the bottom.




                               1998 ANNUAL REPORT






                                MISSION STATEMENT

To be a highly successful company providing filtration products and services of
             premium value that protect people, equipment and their
                         environment from contaminants.

          To produce acceptable rewards to those having a stake in the
                           success of the enterprise.


                                     =====




    TOTAL MARKET CAPITALIZATION           SHORT-TERM & LONG TERM DEBT

   (bar graph showing 1995, 1996,        (bar graph showing 1995, 1996,
    1997 and 1998 quarterly               1997 and 1998 end of quarter
    market capitalization,                debt, in millions)
    in millions)




         NET INCOME TREND                       SALES TREND

   (bar graph showing 1995, 1996,        (bar graph showing 1995, 1996,
    1997 and 1998 quarterly               1997 and 1998 end of quarter
    quarterly net income,                 quarterly sales, in millions)
    in thousands)











                             Short-Term
Measurement       Market       & Long-
 Period       Capitalization  Term Debt   Income Trend    Sales Trend
(quarter)       (millions)   (millions)    (thousands)     (millions)
- ---------       ----------   ----------   ------------     ----------

                                                

1995 - Q1         $ 24.7      $17.7         $  633          $27.3
     - Q2         $ 27.0      $18.1         $  675          $28.7
     - Q3         $ 31.4      $16.7         $  726          $28.4
     - Q4         $ 29.5      $10.5         $1,090          $28.9
1996 - Q1         $ 35.2      $ 8.8         $1,178          $30.1
     - Q2         $ 49.2      $ 6.6         $1,499          $31.4
     - Q3         $ 53.8      $ 5.2         $1,595          $30.0
     - Q4         $ 61.7      $ 3.0         $1,618          $29.6
1997 - Q1         $ 68.4      $ 1.7         $1,700          $30.3
     - Q2         $ 89.0      $  .6         $1,826          $31.6
     - Q3         $105.0      $  .4         $1,892          $31.9
     - Q4         $ 82.7      $  .1         $1,957          $32.2
1998 - Q1         $105.6      $  .2         $1,918          $32.0
     - Q2         $100.7      $  -          $1,876          $30.4
     - Q3         $ 70.0      $  -          $1,784          $31.0
     - Q4         $ 82.3      $  .1         $1,627          $28.9



                                     - 2 -




FINANCIAL HIGHLIGHTS

(In thousands, except per share items)          1998       1997       1996
- ----------------------------------------------------------------------------
                                                               
Net sales ................................   $122,285   $125,762   $122,021
Income before income taxes ...............     10,993     11,240      9,680
Income tax provision .....................      3,788      3,865      3,790
Net Income ...............................      7,205      7,375      5,890
Diluted earnings per common share ........        .86        .88        .71
Current assets ...........................     39,090     41,007     37,679
Current liabilities ......................     14,565     19,270     17,873
Working capital ..........................     24,525     21,737     19,806
Long-term debt, net of current portion ...       --         --        2,068
Property, plant, and equipment, net ......     18,027     17,619     15,611
Stockholders' Investment .................     42,054     38,507     31,210
- ----------------------------------------------------------------------------




ABOUT THE COMPANY


Farr Company's basic business is the control of particulate and vapor
contaminants in air and liquids. The Company is engaged in the design,
development, manufacture, sale and service of filters and filtration systems.
These products are used for a wide variety of applications including heating,
ventilation and air conditioning systems, manufacturing and process cleanrooms,
special filters for original equipment manufacturers, natural gas, gasoline and
diesel-powered engines, railroad locomotives, dust collection systems and gas
turbines. Air filter efficiencies range from 20 percent (on outdoor air) in
disposable products to 99.9999+ percent (@ .12 microns particulate) in cleanroom
products. Products are available as standard items or may be custom engineered.
They range in size and complexity from a small throwaway air filter to a large
gas turbine system with a single filter component module weighing in excess of
twenty tons. Products are sold in many locations of the world. Sales are made
through direct Company salesmen, manufacturer's representatives, distributors
and foreign licensees.


                                     - 3 -



                           1998 LETTER TO SHAREHOLDERS

The year of 1998 was one of high activity in terms of planning and
implementation of numerous projects and organizational structuring. We strongly
believe these actions are paving the way for significant growth but regret to
report that growth has not yet materialized.

Both sales and net income for the year were disappointing at $122,285,000 and
$7,205,000, equal to 86 cents per share, down from the prior year's $125,762,000
and $7,375,000, equal to 88 cents per share. Our continued restructuring and
cost reduction programs have resulted in lower selling, general and
administrative expenses, which partially offset the adverse effects of lower
sales volume and gross margins.

Lower sales and net income were partially attributable to an uneven accounting
period which resulted in a 53-week fiscal year in 1997 versus the more
traditional 52-week fiscal year in 1998, and declining foreign currency exchange
rates. Adjusting for those two variables, sales were flat year-over-year, and
net income increased 2 percent.

The Asian financial crisis which was triggered in the last half of 1997 remained
severe throughout 1998. This affected exports from our U.S. plants and caused
our new, fully operational joint venture plant in Malaysia to significantly
underachieve planned production.

We are meeting these challenges in Asia with specific programs which are being
implemented aggressively. Phil Whitaker has joined Farr as Vice President,
International Sales and Marketing. He has specific education and experience in
the Asian market and in our industry. His first objective is to revitalize and
strengthen distribution in foreign markets to increase exports and to expand the
output of the Malaysian facility.

During 1998, our foreign subsidiary operations in Canada and England continued
to perform exceptionally well. Both Canada and England increased net income in
excess of 35 percent over the prior year. This was the third consecutive year of
record profits in the Canadian subsidiary. Additionally, England improved its
cash flow from operating activities by over 50 percent above the prior year
through management programs for reducing working capital.

We believe the introduction of a new line of utility filters which meets price
competition and performance characteristics for specific market needs will
continue to enhance performance in the U.K.

                                     - 4 -


As previously reported, our Air Pollution Control (APC) and Engineered Systems
in the U.S. have been organized into a business unit which is committed to a
higher level of innovation and product performance in targeted markets than
previously attained at any time by Farr. A major element of this is the new Farr
Air Cleaning Test System (FACTS), a customer test and evaluation laboratory
introduced in the second quarter of 1998. This enables application engineers to
precisely evaluate customer air handling and filter applications using the
actual contaminants from customer operations. The results are highly reliable
equipment designs and selections to suit specific customer requirements.
Interest in this innovation has attracted a number of qualified agents to
represent Farr in areas of weak geographic representation and has also resulted
in securing several major orders.

The APC Business Unit is introducing a new product line this year which will
provide customers with innovative, cost effective solutions and significantly
reduce lead times. This product introduction incorporates filter cartridge
technology which we believe to be unique to Farr. We are very enthusiastic about
the growth opportunities for this product introduction.

During 1998, a program was developed and implemented to form strategic
partnerships with our HVAC distributors. It calls for strong commitments of
mutual cooperation aimed at growing the distributors' sales. The objective is to
ensure that our distributors have a complete line of top grade products to meet
individual market needs as well as providing for a two-way exclusivity with
Farr. We expect that this will stimulate sales across the entire HVAC line of
products.

In the fourth quarter, construction of our new U.S. Transportation and Engine
products business unit facility was completed in Memphis, Tennessee. This
encompasses product development, engineering, marketing, sales and customer
service.

This location fits the geography of most of our customers as well as the plants
in Arkansas and Mississippi which produce most of the U.S. engine and railroad
products. We are confident that positive effects of this organization and
location will enhance our ability to continue double-digit growth in these
markets.

In sharp contrast to the strong double-digit growth we experienced in previous
years from Custom OEM sales, severe competitive pricing resulted in a
significant reduction in this business during 1998. Other products and markets
will have to make up at least some of these losses until new opportunities can
be identified and established.

                                     - 5 -



While lack of growth in sales and net income was disappointing during 1998,
operating performance remained solid. Return on average stockholder investment
for 1998 was 18 percent and return on average assets was 12 percent. Our already
strong balance sheet and financial condition continued to improve. At year-end
we had over $6,000,000 in cash and no long-term debt.

As we enter 1999, a strong financial condition and cash flow from operations
continue to provide the Company a platform with which we can readily pursue new
business opportunities and continue the stock repurchase authorization that was
started in 1998. During 1998, we repurchased 360,550 shares or roughly 4 percent
of the outstanding stock through the 500,000 share repurchase program that was
increased to 1,000,000 shares in early 1999. This repurchase program adds
long-term shareholder value by increasing earnings per share.

As of the fourth quarter of 1998, the Company's domestic and foreign internal
computer systems had been updated to be Year 2000 (Y2K) compliant. In addition,
major customers and suppliers have advised the Company that their systems are
scheduled to be Year 2000 ready by the end of 1999.

The Farr organization is very strong, experienced and highly motivated. We
believe that plans for growth are well founded and are being expertly
implemented.

Farr's suppliers, employees and distributors are highly supportive of our plans
for which we express appreciation. The mission statement on page two calls for
rewards to all stakeholders in the enterprise. We are dedicated to this goal on
their behalf.



      /s/  H. Jack Meany                      /s/ John c. Johnston
      -----------------------                 -------------------------
           H. Jack Meany                          John C. Johnston
      Chairman of the Board             President and Chief Executive Officer


NOTE:

The Board of Directors took a major step in Farr's succession plans at its
February 16, 1999 regular meeting. John Johnston, President, was elected Chief
Executive Officer, replacing Jack Meany, who remains Chairman of the Board,
Chairman of the Executive Committee and an officer of the Company.


                                     - 6 -




CONSOLIDATED BALANCE SHEETS                               Farr Company and Subsidiaries

December 31,                                                      1998            1997
- ----------------------------------------------------------------------------------------
Assets
Current Assets:
                                                                              
  Cash and cash equivalents .............................   $ 6,083,000     $ 5,109,000
  Short term investments ................................          --         2,031,000
  Accounts receivable, less allowances of $370,000
    in 1998 and $254,000 in 1997 ........................    19,433,000      20,267,000
  Inventories
    Raw materials .......................................     4,629,000       4,812,000
    Work in progress ....................................     3,413,000       3,307,000
    Finished goods ......................................     2,774,000       2,690,000
                                                           -----------------------------
                                                             10,816,000      10,809,000
  Prepaid expenses ......................................       688,000         904,000
  Income taxes receivable ...............................       849,000         666,000
  Deferred income tax benefit ...........................     1,221,000       1,221,000
                                                           -----------------------------
    Total current assets ................................    39,090,000      41,007,000
                                                           -----------------------------
Property, plant and equipment at cost
  Land ..................................................     2,246,000       2,098,000
  Buildings and improvements ............................    18,468,000      17,429,000
  Machinery and equipment ...............................    36,340,000      35,935,000
                                                           -----------------------------
                                                             57,054,000      55,462,000
  Less accumulated depreciation and amortization ........    39,027,000      37,843,000
                                                           -----------------------------
                                                             18,027,000      17,619,000
Investments and other ...................................     2,784,000       2,202,000
                                                           -----------------------------
                                                            $59,901,000     $60,828,000
                                                           =============================

Liabilities & Stockholders' Investment Current Liabilities:
Notes payable to banks .................................    $   145,000     $    93,000
Accounts payable .......................................      6,061,000       9,701,000
Accrued liabilities ....................................      7,072,000       8,726,000
Income taxes payable and current deferred income taxes .      1,287,000         750,000
                                                           -----------------------------
Total current liabilities ..............................     14,565,000      19,270,000
                                                           -----------------------------
Deferred income taxes ..................................      1,773,000       2,196,000
Other noncurrent liabilities ...........................      1,509,000         855,000
Commitments and contingencies ..........................           --              --
Stockholders' investment
Common stock, $.10 par value -
Authorized - 10,000,000 shares
Outstanding 8,874,468 shares at December
31, 1998 and 8,561,106 shares at December 31, 1997 .....        813,000         827,000
Additional paid-in capital .............................      8,480,000      11,785,000
Cumulative translation adjustments .....................     (2,405,000)     (1,749,000)
Retained earnings ......................................     35,166,000      27,644,000
                                                           -----------------------------
Total stockholders' investment .........................     42,054,000      38,507,000
                                                           -----------------------------
                                                            $59,901,000     $60,828,000
                                                           =============================

The accompanying notes are an integral part of these consolidated balance 
sheets.

                                     - 7 -




CONSOLIDATED STATEMENTS OF INCOME                               Farr Company and Subsidiaries

For the Years Ended December 31,                           1998           1997           1996
- -----------------------------------------------------------------------------------------------

                                                                                  
Net Sales .......................................   $122,285,000   $125,762,000   $122,021,000
Cost of Sales ...................................     91,160,000     92,792,000     91,276,000
                                                   --------------------------------------------
Gross Margin ....................................     31,125,000     32,970,000     30,745,000
  Selling, general and administrative expenses ..     20,298,000     21,692,000     20,419,000
  Interest expense ..............................        103,000        197,000        687,000
  Interest income ...............................  (     269,000) (     159,000) (      41,000)
                                                   --------------------------------------------
Total Expenses ..................................     20,132,000     21,730,000     21,065,000
                                                   --------------------------------------------
Income Before Income Taxes ......................     10,993,000     11,240,000      9,680,000
  Income Tax Provision ..........................      3,788,000      3,865,000      3,790,000
                                                   -------------------------------------------- 
Net Income ......................................   $  7,205,000   $  7,375,000   $  5,890,000
                                                   ============================================

Diluted Earnings per Common Share ...............   $        .86   $        .88   $        .71
                                                   ============================================
Basic Earnings per Common Share .................   $        .87   $        .90   $        .72
                                                   ============================================



The accompanying notes are an integral part of these consolidated financial
statements.




CONSOLIDATED STATEMENTS OF STOCKHOLDERS' INVESTMENT

                                                                                            Cumulative
For the Years Ended December 31, 1998,              Common      Additional      Retained    Translation  Comprehensive
1997 and 1996                                        Stock    Paid-in Capital   Earnings    Adjustments     Income
- ----------------------------------------------------------------------------------------------------------------------
                                                                                          
Balance-- December 31, 1995 ...................   $   815,000   $11,215,000   $14,379,000   ($1,624,000)
  Net Income ..................................          --            --       5,890,000          --     $ 5,890,000
  Exercise of Stock Options ...................         3,000        96,000          --            --            --
  Cumulative Translation Adjustment ...........          --            --            --         418,000       418,000
  Treasury Stock Sold - 2,961 shares ..........          --          18,000          --            --            --
                                                                                                         -------------
  Comprehensive Income - 1996 .................                                                           $ 6,308,000
                                                 ---------------------------------------------------------------------
Balance-- December 31, 1996 ...................       818,000    11,329,000    20,269,000   ( 1,206,000)
  Net Income ..................................          --            --       7,375,000          --     $ 7,375,000
  Exercise of Stock Options ...................         7,000       250,000          --            --            --
  Cumulative Translation Adjustment ...........          --            --            --     (   543,000) (    543,000)
  Treasury Stock Sold - 18,750 shares .........         2,000       206,000          --            --            --
                                                                                                         -------------
  Comprehensive Income - 1997 .................                                                           $ 6,832,000
                                                 ---------------------------------------------------------------------
Balance-- December 31, 1997 ...................       827,000    11,785,000    27,644,000                (  1,749,000)
  Net Income ..................................          --            --       7,205,000          --     $ 7,205,000
  Exercise of Stock Options ...................        25,000       772,000          --            --            --
  Stock Options Expired .......................          --    (     12,000)         --            --            --
  Cumulative Translation Adjustment ...........          --            --            --     (   656,000) (    656,000)
  Treasury Stock Acquired 386,110 shares ......  (     39,000) (  4,065,000)         --            --            --
  Tax Benefit from Exercise of Stock Options ..          --            --         317,000          --            --
                                                                                                         -------------
  Comprehensive Income - 1998 .................                                                           $ 6,549,000
                                                 ---------------------------------------------------------------------
Balance-- December 31, 1998 ...................   $   813,000   $ 8,480,000   $35,166,000   ($2,405,000)
                                                 =======================================================


The accompanying notes are an integral part of these consolidated financial
statements.
                                     - 8 -




CONSOLIDATED STATEMENTS OF CASH FLOWS                             Farr Company and Subsidiaries

For the Years Ended December 31,                               1998          1997          1996
- -------------------------------------------------------------------------------------------------

Operating Activities:
                                                                                    
  Net Income .........................................   $ 7,205,000   $ 7,375,000   $ 5,890,000
    Adjustments to reconcile net income
      to net cash provided by operating activities:
  Depreciation and amortization ......................     2,505,000     2,360,000     2,392,000
  Provision for loss on accounts receivable ..........       171,000       206,000       109,000
  Benefit retirement trust ...........................       669,000       635,000       186,000
  Equity in loss of affiliate ........................        35,000        30,000          --
  Changes in deferred income taxes ...................  (    556,000)      402,000        86,000
  Exchange loss (gain) ...............................        34,000  (    131,000)       97,000
  Net loss on sale/retirement of
    property, plant and equipment ....................        21,000        38,000        49,000
  Change in assets and liabilities
    Inventories ......................................  (    228,000)    1,586,000     3,048,000
    Receivables and prepaid expenses .................       690,000  (    126,000)  (   600,000)
    Accounts payable and accrued expenses ............  (  4,837,000)    2,250,000   (   960,000)
    Income taxes payable .............................       397,000  (    603,000)        2,000
                                                        -----------------------------------------
  Net cash provided by operating activities ..........     6,106,000    14,022,000    10,299,000
                                                        -----------------------------------------
Investing Activities:
  Purchases of property, plant and equipment .........  (  2,985,000) (  4,508,000) (  1,465,000)
  Redemption (purchases) of short term investments ...     2,031,000  (  2,031,000)         --
  Proceeds from sale of property, plant and
    equipment ........................................          --            --           6,000
  Investment in joint venture ........................          --    (    250,000)         --
  Prepaid pension costs ..............................          --    (    586,000)         --
  Note receivable-affiliate ..........................  (    106,000)         --            --   
  Purchase of investments, benefit trust .............  (    669,000) (    635,000) (    186,000)
                                                        -----------------------------------------
    Net cash used in investing activities ............  (  1,729,000) (  8,010,000) (  1,645,000)
                                                        -----------------------------------------
Financing Activities:
  Proceeds from revolving line of credit and
    long-term debt ...................................        50,000          --       8,603,000
  Principal payments on revolving line of credit
    and long-term debt ...............................          --    (  3,114,000)  (16,195,000)
  Proceeds from sale of stock, stock option plans ....       797,000       257,000        99,000
  Treasury stock sold (acquired) .....................  (  4,104,000)         --          18,000
  Other ..............................................        10,000        28,000         7,000
                                                        -----------------------------------------
    Net cash used in financing activities ............  (  3,247,000) (  2,829,000) (  7,468,000)
                                                        -----------------------------------------
Effect of Exchange Rate Changes on Cash ..............  (    156,000) (     71,000) (      1,000)
Increase in cash and cash equivalents ................       974,000     3,112,000     1,185,000
                                                        -----------------------------------------
Cash and Cash Equivalents at Beginning of Year .......     5,109,000     1,997,000       812,000
                                                        -----------------------------------------
Cash and Cash Equivalents at End of Year .............   $ 6,083,000   $ 5,109,000   $ 1,997,000
                                                        =========================================



The accompanying notes are an integral part of these consolidated financial
statements.

                                     - 9 -


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS         Farr Company and Subsidiaries

1.  Significant Accounting Policies
         Farr Company and its wholly-owned subsidiaries (the "Company") has
         prepared its financial statements in accordance with generally accepted
         accounting principles. The preparation of financial statements in
         conformity with generally accepted accounting principles requires
         management to make estimates and assumptions that effect the reported
         amounts of assets and liabilities and disclosure of contingent assets
         and liabilities at the date of the financial statements and the
         reported amounts of revenues and expenses during the reporting period.
         Actual results could differ from those estimates. Following are the
         Company's significant accounting policies:

   Basis of Presentation -- Farr Company is a multinational company engaged
         principally in the design, development, manufacture, sale and service
         of air and to a minor degree, liquid filters. The principal market for
         the Company's products and services are North American based commercial
         wholesale distributors, HVAC OEMs and contractors and transportation
         businesses. The accompanying consolidated financial statements include
         the accounts of Farr Company and its wholly-owned subsidiaries. A
         functional currency has been determined for each foreign entity of the
         Company, and the exchange gain or loss from translating the foreign
         currency statements to their U.S. dollar equivalents at the rates of
         exchange in effect at the end of each period is charged or credited to
         cumulative translation adjustments within stockholders' investment.
         Differences from converting nonfunctional to functional currencies and
         transaction gains and losses are included in income. During 1998, 1997
         and 1996, $34,000 was charged to income, $131,000 was credited to
         income and $97,000 was charged to income, respectively.

   Accounting Period -- The Company's fiscal year ends on the Saturday closest
         to December 31. The fiscal years ended January 2, 1999, January 3, 1998
         and December 28, 1996 comprise 52, 53 and 52 weeks, respectively. In
         the consolidated financial statements, all fiscal years are shown to
         begin as of January 1 and end as of December 31 for clarity of
         presentation.

   Cash and Cash Equivalents -- Cash includes currency on hand, demand deposits
         with financial institutions and investments with original maturities of
         three months or less.

   Short-Term Investments -- Short-term investments, consisting principally of
         certificates of deposit and repurchase agreements secured by government
         obligations, are held to maturity and are carried at cost, which
         approximates fair value.

   Inventories -- Inventories include material, labor and factory overhead.
         Domestic inventories are stated at cost, determined by the last-in,
         first-out method. All other inventories are stated at the lower of
         cost, using the first-in, first-out method, or market.

   Property, Plant and Equipment -- The cost of property, plant and equipment is
         depreciated over the estimated useful lives of the respective assets,
         using declining-balance and straight-line methods, based upon the
         following lives.

         Building and improvements             10  -  40 years
         Machinery and equipment                3  -  12 years

         Maintenance and repairs are charged to expense as incurred and the cost
         of additions and betterments are capitalized. When assets are retired
         or otherwise disposed of, the assets and the related accumulated
         depreciation accounts are relieved, and any resulting gains or losses
         from sales or retirements, are reflected in income.

         In 1995, the Financial Accounting Standards Board (FASB) issued
         Statement No. 121 - "Accounting for the Impairment of Long Lived Assets
         to Be Disposed Of" (FASB No. 121), effective for 1996. The Company's
         adoption of FASB No. 121 resulted in no impact on the Company's results
         of operations or financial position.

   Investments and Other -- Investments and other include intangible assets that
         are amortized on a straight-line basis over five years; retirement
         assets held under a rabbi trust covering supplemental executive savings
         plan benefits for certain employees; and a 50 percent ownership
         interest in a Malaysian joint venture which is accounted for under the
         equity method.

   Product Engineering and Development -- Engineering and development costs
         aggregating $2,530,000, $2,129,000 and $2,217,000 in 1998, 1997 and
         1996, respectively, for new products or improvements of existing
         products, were expensed as incurred.

   Revenue Recognition -- Revenue is recognized at the time the product is
         shipped to the customer.

   Income Taxes -- The Company accounts for income taxes in accordance with the
         Statement of Financial Accounting Standards No. 109, "Accounting for
         Incomes Taxes," which requires the use of the liability method of
         accounting for deferred income taxes. The provision for income taxes
         includes Federal, foreign, state and local income taxes currently
         payable and those deferred because of temporary differences between the
         financial statement and tax bases of assets and liabilities.

                                     - 10 -



During fiscal 1998, the Company adopted Financial Accounting Standard No.130,
"Reporting Comprehensive Income", (SFAS No. 130), which established standards
for reporting and display of comprehensive income and its components in a full
set of general purpose financial statements. Accordingly, the Company has
reported its comprehensive income within its Consolidated Statements of
Stockholders' Investment to meet this new reporting requirement. For all periods
presented, no income tax benefit or expense was associated with any component of
other comprehensive income.

Certain reclassifications have been made to the prior years' financial
statements to conform with current year presentation.

2.  Inventories
         Domestic inventories totaling $6,475,000 and $6,103,000 at December 31,
         1998 and December 31, 1997, respectively, are stated at cost determined
         by the last-in, first-out method. If the first-in, first-out method of
         inventory valuation had been used, inventories would have been
         $6,751,000 and $6,613,000 higher than reported at December 31, 1998 and
         December 31, 1997, respectively.

         During 1997, domestic inventory quantities were reduced resulting in
         the deposition of last-in, first-out inventory quantities carried at
         cost prevailing in a prior year. Charging these lower costs to
         operations had no material effect on net income in 1997.

3.  Restructuring Costs
         The Company recorded a restructuring charge of $1,500,000 in the fourth
         quarter of 1992 related to anticipated costs associated with the
         closures of two manufacturing plants. The two United States plants
         located in Pryor, Oklahoma and Eatonton, Georgia were closed in 1993 as
         part of the Company's efforts to consolidate manufacturing operations
         and increase production efficiency, asset utilization and
         profitability. The remaining $411,000 balance of this restructuring
         charge is included as a component of accrued liabilities in the
         accompanying Consolidated Balance Sheet as of December 31, 1998. If the
         present weak real estate market in Eatonton, Georgia continues beyond
         2000, the Company may need to record an additional provision to cover
         the estimated costs of sub-leasing and maintaining the facility through
         the Company's lease commitment period.

4.  Common Stock
         On April 3, 1989, the Company's Board of Directors declared a dividend
         distribution of one common share purchase right for each share of
         common stock outstanding on April 18, 1989. An exercisable right will,
         under certain conditions, entitle its holder to purchase from the
         Company one-half of one share of common stock at the exercise price,
         subject to adjustment, at a price of $40 per whole share, subject to
         adjustment. The exercise price as of December 31, 1998 is $14.222 per
         whole share of common stock. The rights will become exercisable ten
         days after any person acquires 20 percent or more of the Company's
         outstanding common stock, or announces an offer which would result in
         such person acquiring 30 percent or more of the Company's common stock.
         The rights will expire on April 3, 1999, and may be redeemed by the
         Company for $.01 per right at any time until ten business days after a
         person acquires 20 percent or more of the Company's common stock. Under
         certain circumstances after a person acquires 20 percent or more of the
         Company's common stock, or after a merger or other business combination
         involving the Company, an exercisable right will entitle its holder to
         purchase shares of common stock (or shares of an acquiring company)
         having a market value of twice the exercise price of one right.

         In 1997, the Company issued 18,750 treasury shares to acquire
         Metalcraft Air Filtration, Inc. In 1996, the Company transferred 2,961
         shares to the Employee Stock Ownership Plan. As of December 31, 1998
         and December 31,1997 the Company held in treasury 743,944 and 357,834
         shares of its common stock at a cost of $5,295,000 and $1,191,000,
         respectively. Outstanding stock amounts are reflected net of
         outstanding treasury shares in the Consolidated Statements of
         Stockholders' Investment. Per share amounts and shares outstanding in
         the current and prior periods have been restated to reflect the 3-for-2
         stock splits paid in the form of stock dividends (see note 5).

5.   Dividend and Stock Split
         On April 29, 1998 and February 18, 1997, the Company's Board of
         Directors declared dividends that were paid in the form of 3-for-2
         stock splits on May 29, 1998 and March 28, 1997, respectively.

                                     - 11 -



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS         Farr Company and Subsidiaries
(continued)

6.   Notes Payable and Long-term Debt
         The Company's foreign subsidiaries utilize overdraft facilities that
         aggregate to approximately $2,137,000 of which $145,000 was utilized as
         of December 31, 1998. As of December 31, 1997, total foreign overdraft
         facilities aggregated approximately $2,280,000 of which $93,000 was
         utilized. The weighted average interest rate was 8.6% in 1998 and 7.9%
         in 1997.

         The Company utilizes a $10,000,000 revolving credit facility for its
         domestic needs. As of December 31, 1998, the Company had no borrowings
         outstanding under this facility. This facility will expire on June 1,
         1999 when the then outstanding loan balance, if any, will be due.
         Interest is payable on the loan at a floating rate equal to the Prime
         rate or the bank's Offshore rate plus 1.75 percent. As of 1998 and 1997
         year end, no long term debt was outstanding.

         At December 31, 1998, no real, personal and intangible property was
         pledged as security for long-term debt commitments.

         Under the Company's domestic credit agreement, the Company is required
         to maintain certain financial covenants.

         Interest paid on outstanding debt and obligations net of amounts
         capitalized were $118,000, $210,000 and $788,000 in 1998, 1997, and
         1996, respectively.

         No future principal payments are scheduled as no long-term debt was
         outstanding as of December 31, 1998.

                                     - 12 -



7.  Income Taxes

         The provision for income taxes is summarized as follows:



For the Years Ended December 31,           1998         1997         1996
- ---------------------------------------------------------------------------
                                                              
Current --       Federal ...........  $1,655,000   $2,441,000   $2,772,000
                 State .............     266,000      231,000      432,000
                 Foreign ...........   1,311,000      791,000      282,000
                                     --------------------------------------
                                       3,232,000    3,463,000    3,486,000
                                     --------------------------------------
Deferred--       Federal ...........     484,000      429,000  (    96,000)
                 State .............     124,000       16,000         --
                 Foreign ........... (    52,000) (    43,000)     400,000
                                     --------------------------------------
                                         556,000      402,000      304,000
                                     --------------------------------------
                                      $3,788,000   $3,865,000   $3,790,000
                                     ======================================



         The following is a reconciliation of income taxes at the Federal
         statutory rate with income taxes recorded by the Company:



For the Years Ended December 31,                                 1998         1997         1996
- -------------------------------------------------------------------------------------------------
                                                                                    
Computed income taxes at statutory rate .................   $3,738,000   $3,618,000   $3,291,000
State income taxes, net of federal income tax benefit ...      258,000      163,000      285,000
Taxes on foreign subsidiaries' net income in excess
  of (less than) income taxes at statutory rates ........       24,000  (    61,000)      40,000
Other items, net ........................................  (   232,000)     145,000      174,000
                                                           --------------------------------------
Provision for income taxes ..............................   $3,788,000   $3,865,000   $3,790,000
                                                           ======================================



         Deferred taxes are recorded based upon differences between the
         financial statement and tax bases of assets and liabilities and
         available tax credit carryforwards. Temporary differences and
         carryforwards which give rise to a significant portion of deferred tax
         assets and liabilities were as follows:



For the Years Ended December 31,               1998           1997
- --------------------------------------------------------------------
                                                           
Depreciation and amortization ........   ($  355,000)   ($  456,000)
Employee compensation accruals .......     1,138,000        567,000
Plant relocation and restructuring ...       140,000        168,000
DISC commission accrual ..............   ( 1,386,000)   ( 1,584,000)
Acquisition reserves .................   (   610,000)   (   526,000)
Inventory ............................       493,000        437,000
Other items, net .....................       161,000        409,000
                                         ---------------------------
                                         ($  419,000)   ($  975,000)
                                         ===========================



         Included in income taxes payable and current deferred income taxes at
         December 31, 1998 and December 31, 1997, were $369,000 and $ 365,000,
         respectively, of foreign deferred income taxes.


                                     - 13 -




NOTES TO CONSOLIDATED FINANCIAL STATEMENTS         Farr Company and Subsidiaries
(continued)

         The consolidated income before income tax, by domestic and foreign
         sources is as follows:



For the Years Ended December 31,            1998          1997         1996
- -----------------------------------------------------------------------------
                                                                
Domestic ..........................   $ 7,362,000   $ 8,859,000   $7,792,000
Foreign ...........................     3,631,000     2,381,000    1,888,000
                                     ----------------------------------------
                                      $10,993,000   $11,240,000   $9,680,000
                                     ========================================


         Income taxes paid, net, were $3,683,000, $3,806,000 and $3,461,000 in
         1998, 1997 and 1996, respectively.


8.  Employee Benefit Plans
         The Company has defined contribution retirement plans covering domestic
         employees who meet eligibility requirements. Company contributions are
         based on a formula as specified in the respective plan agreements.
         Contributions, which aggregated $1,093,000 in 1998, $1,295,000 in 1997
         and $851,000 in 1996 were charged to expense in accordance with the
         approved plan formulas.

         Under one of the Company's domestic defined contribution plans,
         covering key employees, Company contributions and employee compensation
         deferrals are made to a Company trust under provisions of the plan. The
         deferred compensation, contributions and earnings from the trust are
         included in the Company's Consolidated Balance Sheets both as a
         non-current asset and a non-current liability. The total plan
         non-current assets and non-current liabilities as of December 31, 1998
         and 1997 were $1,490,000 and $855,000, respectively.

         Pension costs for the Company's defined benefit plans, covering
         eligible employees in foreign operations, are determined by independent
         actuarial valuations.


         The Company has two foreign defined benefit plans. The following table
         sets forth the change in benefit obligation, the change in plan assets,
         the funded status, the assumptions used in the accounting for the plans
         on an average weighted basis and the components of net periodic benefit
         cost for the years ended December 31, 1998 and 1997.



For the Years Ended December 31,                            1998         1997
- -------------------------------------------------------------------------------
Change in benefit obligation
                                                                     
  Benefit obligation at beginning of year ..........   $5,726,000   $5,092,000
  Foreign currency exchange rate changes ...........  (    44,000)        --
  Service cost .....................................      352,000      294,000
  Interest cost ....................................      428,000      388,000
  Net actuarial loss ...............................      274,000      135,000
  Benefits paid ....................................  (   189,000) (   183,000)
                                                      -------------------------
  Benefit obligation at end of year ................    6,547,000    5,726,000
                                                      -------------------------

Change in plan assets
  Fair value of plan assets at beginning of year ...    6,813,000    6,015,000
  Foreign currency exchange rate changes ...........  (    30,000)        --
  Actual return on plan assets .....................      642,000      745,000
  Employer contribution ............................      143,000      163,000
  Plan participants' contributions .................       87,000       74,000
  Benefits paid ....................................  (   189,000) (   183,000)
                                                      -------------------------
  Fair value of plan assets at end of year .........    7,466,000    6,814,000
                                                      -------------------------

  Funded status ....................................      919,000    1,088,000
  Unrecognized net actuarial gain ..................  (   294,000) (   516,000)
  Unrecognized prior service cost ..................       54,000       45,000
                                                      -------------------------
  Prepaid benefit cost .............................   $  679,000   $  617,000
                                                      =========================


                                     - 14 -




For the Years Ended December 31,                 1998        1997        1996
- -------------------------------------------------------------------------------
Weighted average assumptions
                                                              
  Discount rate ...........................      7.7%        7.7%        7.8%
  Expected return on plan assets ..........      9.5%        9.4%        9.8%
  Rate of compensation increase ...........      6.0%        6.0%        5.8%

Components of net periodic benefit cost
  Service cost ............................   $352,000    $294,000    $232,000
  Interest cost ...........................    431,000     389,000     337,000
  Expected return on plan assets ..........  ( 663,000)  ( 572,000)  ( 508,000)
  Amortization of prior service cost ......  (  13,000)  (  12,000)  (  20,000)
  Recognized net actuarial gain ...........  (   3,000)  (   1,000)  (  10,000)
                                             ----------------------------------
  Net periodic benefit cost ...............   $104,000    $ 98,000    $ 31,000
                                             ==================================


         The projected benefit obligation, accumulated benefit obligation, and
         fair market value of plan assets for the pension plan with an
         accumulated benefit obligation in excess of plan assets were
         $1,191,000, $1,006,000 and $1,175,000 respectively, as of December 31,
         1998, and $1,180,000, $1,006,000 and $1,175,000 respectively as of
         December 31, 1997.

         The Company provides no post-retirement health care and life insurance
         benefits or other post-employment benefits to its employees.


9.   Stock Options
         Under the 1983 and 1993 stock option plans, the Company may grant
         non-qualified and incentive stock options to officers and employees.
         Options are contingent upon continued employment, and become
         exercisable from at least one year after date of grant at such times
         and installments as the Compensation Committee of the Board shall
         provide. All options outstanding at December 31, 1998 had an exercise
         price equal to 100 percent of the fair market value on the date the
         option was granted except for 99,000 shares that were granted in 1995.
         Compensation expense recorded under the plan was $17,000 in 1998 and
         $27,000 in both 1997 and 1996. Options expire ten years from the date
         of grant, subject to earlier expiration under the terms of the plan.
         The 1983 plan covered a total of 703,125 shares of the Company's common
         stock of which at December 31, 1998, 35,157 shares were subject to
         presently outstanding options. At December 31, 1998, 787,500 shares of
         common stock were reserved for distribution under the 1993 plan, of
         which 281,260 shares were subject to outstanding options.

         As permitted by Statement of Financial Accounting Standards No. 123,
         "Accounting for Stock-Based Compensation" (SFAS No. 123), effective for
         1996, the Company continues to account for stock compensation costs in
         accordance with the provisions of Accounting Principles Board Opinion
         No. 25, "Accounting for Stock Issued to Employees". Had compensation
         cost for the Company's stock plans been determined in accordance with
         SFAS No. 123, "Accounting for Stock-Based Compensation", the Company's
         net income and earnings per share would have been reduced to the
         following pro forma amounts:



For the Years Ended December 31,       1998         1997         1996
- -----------------------------------------------------------------------
                                                          
Net Income     As Reported        $7,205,000   $7,375,000   $5,890,000
               Pro Forma          $6,896,000   $7,237,000   $5,814,000
Diluted EPS    As Reported        $      .86   $      .88   $      .71
               Pro Forma          $      .82   $      .86   $      .70


         Because the SFAS No. 123 method of accounting has not been applied to
         options granted prior to December 31, 1994, the resulting pro forma
         compensation cost may not be representative of that to be expected in
         future years.

         The fair value of each option grant is estimated on the date of grant
         using the Black-Scholes option pricing model with the following
         weighted-average assumptions used for grants in 1998, 1997 and 1996:
         risk-free interest rate of 5.67 percent for options granted in 1998,
         6.26 percent for options granted in 1997 and 6.28 and 6.76 percent for
         options granted in 1996; expected dividend yields of 0 percent,
         expected volatility of 42 percent, expected life of 7 years for 1998
         options and expected dividend yields of 0 percent, expected volatility
         of 45 percent, expected life of 7 years for 1997 and 1996 options.


                                     - 15 -



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS         Farr Company and Subsidiaries
(continued

         Activity under the 1983 and 1993 plans is summarized as follows:



                                                 1998                           1997                           1996
                                      ---------------------------   ----------------------------   ----------------------------
                                                    Weighted                       Weighted                       Weighted
                                       Shares   Avg. Option Price    Shares    Avg. Option Price    Shares    Avg. Option Price
                                      -------   -----------------   -------    -----------------   -------    -----------------
                                                                                                    
Options outstanding
  beginning of year ...............   498,280       $  3.79         500,875        $  3.09         543,817        $  3.13
Granted ...........................    68,000         12.16          70,500           8.68           5,625           4.11
Exercised .........................   223,890          3.16          68,200           3.78          26,100           3.51
Cancelled and expired .............    25,973          3.14           4,895           3.18          22,467           3.67
                                      -------       -------         -------        -------         -------        -------
Options outstanding
  end of year .....................   316,417       $  6.09         498,280        $  3.79         500,875        $  3.09
                                      =======       =======         =======        =======         =======        =======
End of year shares exercisable ....    92,038       $  4.57         244,678        $  3.41         250,846        $  3.69
                                      =======       =======         =======        =======         =======        =======



         The following table summarizes information about fixed stock options
         outstanding as of December 31, 1998:



                              Options Outstanding                              Options Exercisable
      -----------------------------------------------------------------   ----------------------------
                                        Weighted-Avg.
         Range of          Number         Remaining       Weighted-Avg.      Number      Weighted-Avg.
      Exercise Prices   Outstanding   Contractual Life   Exercise Price   Exercisable   Exercise Price
      ---------------   -----------   ----------------   --------------   -----------   --------------
                                                                          
      $ 3.91 - $ 4.00      17,999         .8 Years           $ 3.99          17,999         $ 3.99
        4.78 -   5.00      17,325        2.6                   4.86          17,325           4.86
        2.83 -   2.83      23,625        5.2                   2.83          23,625           2.83
        2.22 -   4.11     123,469        6.1                   2.44          16,589           3.25
        8.00 -  12.75     134,000        8.9                  10.47          16,500           8.73
      ---------------     -------        ---                 ------          ------         ------
      $ 2.22 - $12.75     316,417        6.7                 $ 6.09          92,038         $ 4.57
      ===============     =======        ===                 ======          ======         ======


         On January 22, 1991, the Company's Board of Directors adopted and
         approved the 1991 Stock Option Plan for Non-Employee Directors. Under
         the 1991 Stock Option Plan, the Company is authorized to issue up to
         225,000 shares of common stock to the Company's non-employee directors
         of which 121,500 shares are subject to presently outstanding options.
         Activity for fiscal years 1998, 1997 and 1996 under the 1991 Plan are
         summarized as follows:




                                                 1998                           1997                           1996
                                      ---------------------------   ----------------------------   ----------------------------
                                                    Weighted                       Weighted                       Weighted
                                       Shares   Avg. Option Price    Shares    Avg. Option Price    Shares    Avg. Option Price
                                      -------   -----------------   -------    -----------------   -------    -----------------
                                                                                                    
Options outstanding
  beginning of year ...............   112,500        $  4.51          85,500       $  3.51          63,000        $  3.17
Granted ...........................    31,500          11.29          27,000          7.67          22,500           4.42
Exercised .........................    18,000           4.31            --             --             --              --
Cancelled and expired .............     4,500          12.75            --             --             --              --
                                      -------        -------         -------       -------          ------        -------
Options outstanding
  end of year .....................   121,500        $  6.05         112,500       $  4.51          85,500        $  3.51
                                      =======        =======         =======       =======          ======        =======

End of year shares exercisable ....    94,500        $  4.54          85,500       $  3.51          63,000        $  3.17
                                      =======        =======         =======       =======          ======        =======



                                     - 16 -



         The following table summarizes information about non-employee director
         fixed stock options outstanding as of December 31, 1998:


                              Options Outstanding                              Options Exercisable
      -----------------------------------------------------------------   ----------------------------
                                        Weighted-Avg.
         Range of          Number         Remaining       Weighted-Avg.      Number      Weighted-Avg.
      Exercise Prices   Outstanding   Contractual Life   Exercise Price   Exercisable   Exercise Price
      ---------------   -----------   ----------------   --------------   -----------   --------------
                                                                          
      $4.06 - $ 4.11        18,000        2.8 Years          $ 4.08          18,000         $ 4.08
       2.22 -   2.83        22,500        4.9                  2.50          22,500           2.50
       3.06 -   5.72        31,500        6.9                  4.03          31,500           4.03
       7.67 -  13.00        49,500        8.7                  9.67          22,500           9.67
      --------------       -------        ---                ------          ------         ------
      $2.22 - $13.00       121,500        6.7                $ 6.05          94,500         $ 4.54
      ==============       =======        ===                ======          ======         ======



10.   Per Share Amounts
         In February 1997, the Financial Accounting Standards Board issued
         Statement of Financial Accounting Standards No. 128 (SFAS 128),
         "Earnings per Share" (EPS), which requires dual presentation of basic
         EPS and diluted EPS, simplifies existing computational guidelines, and
         increases the comparability of earnings per share on an international
         basis. SFAS 128 was effective for periods ending after December 15,
         1997. All prior periods have been restated.

         Income, average weighted shares outstanding and earnings per share data
         as restated for SFAS No. 128 are as follows:



For the Years Ended December 31,            1998                            1997                             1996
- --------------------------------------------------------------------------------------------------------------------------------
                                                       Per Share                       Per Share                       Per Share
                                  Income     Shares     Amount    Income     Shares     Amount    Income     Shares     Amount
                                  ------     ------     ------    ------     ------     ------    ------     ------     ------
                                                                                                
BASIC EARNINGS
- --------------
Income available to
  common stockholders .......   $7,205,000  8,273,609   $ .87   $7,375,000  8,223,810   $ .90   $5,890,000  8,167,683   $ .72
                                                        =====                           =====                           =====

DILUTED EARNINGS PER SHARE
- --------------------------
Assumed dilution for
  outstanding options .......         --      108,146                 --      159,414                 --      97,228
                                ----------  ---------           ----------  ---------           ----------  --------
Income available to
  common stockholders
  plus assumed conversions ..   $7,205,000  8,381,755   $ .86   $7,375,000  8,383,224   $ .88   $5,890,000  8,264,911   $ .71
                                ==========  =========   =====   ==========  =========   =====   ==========  =========   =====



         As a result of the 3-for-2 stock splits that were distributed on May
         29, 1998 and March 28, 1997, per share amounts for the 1997 and prior
         years have been restated to reflect the weighted average number of
         shares of common stock outstanding increased by shares issued for the
         stock split.


                                     - 17 -



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS         Farr Company and Subsidiaries
(continued)

11.   Commitments and Contingencies
         The Company leases certain facilities and equipment under agreements,
         the majority of which expire at various dates through 2004. The
         majority of the Company's leases provide for the payment of real estate
         taxes and insurance. Net rental expense was $1,337,000 for the year
         ended December 31, 1998, $1,227,000 for the year ended December 31,
         1997 and $1,145,000 for the year ended December 31, 1996. As of
         December 31, 1998, approximate minimum rental commitments under
         noncancelable leases which have not been capitalized were as follows:

                               Year Ending               Amount
                               -----------            -----------

                                  1999                $ 1,037,000
                                  2000                    847,000
                                  2001                    619,000
                                  2002                    459,000
                                  2003                    285,000
                               Thereafter                 144,000
                                                      -----------
                                  Total               $ 3,391,000
                                                      ===========


         The Company is involved in several claims and suits that arise out of
         the ordinary course of business, and has tax returns under review.
         Management believes that these matters are either adequately reserved,
         covered by insurance, or would not have a material adverse effect on
         the financial position or operations of the Company if disposed of
         unfavorably.

12.  Segment Information
         The adoption of Statement of Financial Accounting Standards No. 131,
         "Disclosures About Segments of an Enterprise and Related Information"
         does not alter the Company's business segment reporting disclosure
         requirements. While the Company manufactures a variety of filtration
         products, discrete financial information by product or market is not
         available. Therefore, operating decisions and operating performance
         assessments are not made based on aggregating within any particular
         filtration product or market.

         The Company is engaged in one line of business - filtration. The
         Company's basic business is manufacturing filters for the control of
         particulate and vapor contaminants in air and liquids. Information
         about the Company's operations in different geographic areas for the
         current year ended December 31, 1998 and the prior years ended December
         31, 1997 and December 31, 1996 are presented based upon shipments from
         the scheduled countries as follows:



(In thousands)                         Net Sales to Unaffiliated Customers               Long-Lived Assets
- -----------------------------------------------------------------------------------------------------------------
For the Years Ended December 31,            1998       1997       1996               1998       1997       1996
                                        --------------------------------         --------------------------------
                                                                                           
United States                            $ 96,426   $101,352  $ 100,008           $ 16,973   $ 16,348   $ 13,350
Canada                                     14,723     13,162     11,632              1,764      1,961      1,528
Europe                                     11,136     11,248     10,381              2,046      2,095      1,713
                                        --------------------------------         --------------------------------
  Total Segments                          122,285    125,762    122,021             20,783     20,404     16,591
Adjustments & Eliminations                   --         --         --                   28  (     583) (     583)
                                        --------------------------------         --------------------------------
Consolidated Totals                      $122,285   $125,762   $122,021           $ 20,811   $ 19,821   $ 16,008
                                        ================================         ================================



         Long-Lived assets are those of the Company that are identified with the
         operations in each geographic area.


                                     - 18 -



13.  Business Combinations and Investments in Partnership
         In November 1997, the Company completed its acquisition of Metalcraft
         Air Filtration, Inc. (MCF), a small, high quality specialty filtration
         manufacturer of enclosed filter housings and bags used for filtering
         and then containing hazardous waste dust from certain biological,
         chemical, nuclear and medical facilities having special air handling
         and filtration system requirements. MCF is located in Washington, North
         Carolina. The Company issued 18,750 shares of its common stock in
         exchange for all the shares of MCF. The transaction was accounted for
         under the purchase method of accounting and the operating results of
         this business has been included in the consolidated financial
         statements since the date of acquisition. The purchase price exceeded
         the fair value of the tangible net assets acquired by approximately
         $412,000.

         In June 1997, the Company entered into a joint venture partnership with
         Quest Technology Sdn. Bhd., a Malaysian manufacturer and distributor of
         air filtration products and a licensee of certain Farr products. Under
         the agreement, the Company has a 50 percent ownership interest in the
         operations of QF Filter Sdn. Bhd., a manufacturing operation located in
         Malaysia and only has a limited ability to control partnership's
         activities. Accordingly, this investment is accounted for using the
         equity method of accounting. During 1998, the Company's equity in QF
         Filter Sdn. Bhd.'s loss was $35,000.










REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


         To the Board of Directors and Stockholders of Farr Company:

         We have audited the accompanying consolidated balance sheets of Farr
         Company (a Delaware corporation) and subsidiaries as of December 31,
         1998 and 1997 and the related consolidated statements of income,
         stockholders' investment and cash flows for each of the three years in
         the period ended December 31, 1998. These financial statements are the
         responsibility of the Company's management. Our responsibility is to
         express an opinion on these financial statements based on our audits.

         We conducted our audits in accordance with generally accepted auditing
         standards. Those standards require that we plan and perform the audit
         to obtain reasonable assurance about whether the financial statements
         are free of material misstatement. An audit includes examining, on a
         test basis, evidence supporting the amounts and disclosures in the
         financial statements. An audit also includes assessing the accounting
         principles used and significant estimates made by management, as well
         as evaluating the overall financial statement presentation. We believe
         that our audits provide a reasonable basis for our opinion.

         In our opinion, the financial statements referred to above present
         fairly, in all material respects, the financial position of Farr
         Company and subsidiaries as of December 31, 1998 and 1997 and the
         results of their operations and their cash flows for each of the three
         years in the period ended December 31, 1998, in conformity with
         generally accepted accounting principles.


                                                         Arthur Andersen LLP

         Los Angeles, California
         January 28, 1999



                                     - 19 -



SELECTED FINANCIAL DATA                            Farr Company and Subsidiaries




Years Ended December 31                         1998         1997         1996         1995         1994
===========================================================================================================
(In thousands except share and per share data)
                                                                                        
Net Sales ...............................   $  122,285   $  125,762   $  122,021   $  113,275   $  106,989
Net Income (Loss) (Note D) ..............        7,205        7,375        5,890        3,124  (       355)
Income (Loss) per diluted share (G) .....          .86          .88          .71          .38  (       .05)
Total Assets (Notes A & B) ..............       59,901       60,828       53,687       55,570       59,269
Long-term Debt, net of current portion
  (Notes A, B, C, E & F) ................         --           --          2,068        9,412       18,957
Cash Dividends per share ................         --           --           --           --           --
Weighted average number of shares (G) ...    8,381,755    8,383,224    8,264,911    8,330,095    8,275,990
Capital expenditures ....................        2,985        4,508        1,465        1,163          987
Net property, plant and equipment .......       18,027       17,619       15,611       16,406       17,930
Working Capital (Notes A & B) ...........       24,525       21,737       19,806       20,183       21,782
===========================================================================================================




         Note A. In December  1985,  the Company  negotiated  an  agreement  for
              $8,000,000  in  Industrial  Revenue Bonds to finance the Company's
              facility in  Jonesboro,  Arkansas.  In December  1993 and February
              1994, the Company redeemed a total of $2,615,000 of the bonds with
              surplus cash held in trust.  In January  1996,  the Company  fully
              retired these bonds.

         Note B. In  August  1991,  the  Company  negotiated  an  agreement  for
              $2,500,000  in  Industrial  Revenue Bonds to finance the Company's
              facility  in Holly  Springs,  Mississippi.  In  August  1996,  the
              Company fully retired these bonds.

         Note C. In February  1996,  the Company  completed  refinancing  of its
              domestic long-term debt with a new lending institution,  including
              a $15,000,000  revolving  credit  facility  that was  subsequently
              amended and reduced to $10,000,000 commensurate with the Company's
              financing requirements.

         Note D. In 1995 and 1994,  pretax income (loss) included  provisions of
              $540,000 and  $1,000,000  respectively  for the estimated  cost of
              closing and reorganizing U.S. manufacturing facilities.

         Note E. In 1994,  the Company  completed  refinancing  of its long-term
              debt  with  new  lending  institutions   including  a  $22,000,000
              revolving  credit  facility  and  $7,500,000  of term loan  credit
              facilities.

         Note F. In November 1995, the Company sold its plant located in Rialto,
              California  for  $3,050,000  which resulted in a gain of $676,000.
              The entire  amount of the net proceeds  were  received in cash and
              were  primarily  used  to  retire  secured  debt  on  the  subject
              property.

        Note G. As a result of the 3-for-2 stock split declared on April 29,
              1998 paid on May 29, 1998 and the 3-for-2 stock split declared on
              February 18, 1997 paid on March 28, 1997, per share amounts for
              prior years have been restated to reflect the weighted average
              number of shares of common stock outstanding, increased by shares
              to be issued for the stock split.



                                     = 20 -




MANAGEMENT'S DISCUSSION AND ANALYSIS               Farr Company and Subsidiaries

RESULTS OF OPERATIONS
- ---------------------

1998 COMPARED TO 1997

Sales for 1998 reached $122,285,000, down $3,477,000 or 2.8 percent from 1997
sales of $125,762,000. For the year, foreign subsidiary sales increased 5.9
percent while domestic sales decreased 4.9 percent. For making comparisons
between 1998 and 1997 it should be noted 1997's fiscal year contained 53 weeks
or one week more than 1998's fiscal year period. In addition, lower 1998 foreign
exchange rates as compared to 1997 rates used to convert operating results of
the Company's Canadian subsidiary to U.S. dollars reduced comparable 1998 sales
by $1,474,000. Excluding the effects of both these items, sales for fiscal 1998
remained virtually unchanged compared to 1997.

Net income for 1998 totaled $7,205,000, down $170,000 or 2.3 percent from
$7,375,000 in 1997. After adjusting for the longer fiscal year period in 1997
and the unfavorable 1998 Canadian foreign exchange rates, 1998's comparable net
income would reflect an improvement over 1997's net income of 2 percent.

Gross margin for 1998 expressed as a percentage of sales, decreased to 25.5
percent, down .7 of a percent from 26.2 percent in 1997. The 1998 decrease in
margin reflected higher warranty costs, unfavorable sales mix and lower sales
while fixed manufacturing cost rose as a percentage of overall sales. The
Company anticipates that gross margin percentage will improve during 1999 as a
result of lower warranty cost and productivity improvements.

Selling, general and administrative expenses expressed as a percentage of sales
for 1998 were 16.6 percent, down .6 of a percent compared to 17.2 percent in
1997. 1998 spending totaled $20,298,000, down $1,394,000 compared to $21,692,000
in 1997. The 1998 decrease reflected cost reduction programs and lower selling
and marketing expenses commensurate with 1998's lower level of sales volume.

Interest expense continued to decline in 1998 and interest income continued to
increase as average invested cash continued to increase during 1998. During
1999, the Company anticipates its cash flow from operating activities will
continue to be strong and that interest income will continue to increase as
average invested cash balances rise.

The Company's effective tax rate for 1998 was 34.5 percent compared to 34.4
percent in 1997. The continued low effective tax rate is a result of tax
benefits being generated by the Company's Foreign Sales Corporation and lower
effective tax rates in Canada where taxable income increased significantly
during 1998. During 1999, the Company anticipates that its tax rate will
increase to approximately 36 percent as tax benefits decrease from the Company's
Foreign Sales Corporation as a result of lower foreign sales, especially to
Pacific rim countries.


1997 COMPARED TO 1996

Record 1997 sales of $125,762,000 were up $3,741,000 or 3.1 percent from prior
year sales of $122,021,000. Foreign subsidiary sales increased 10.9 percent and
domestic sales increased 1.3 percent in 1997.

Net income reached record highs during 1997 totaling $7,375,000, up 25 percent
or $1,485,000 from $5,890,000 reported in the prior year as sales continued to
grow and improve productivity. Increased sales volume, improved operating
efficiencies, lower interest expense and lower effective income tax rates were
all major contributing factors in improving 1997's net income performance over
the prior year.

Gross margins for 1997 improved to 26.2 percent, up 1 percent from 25.2 percent
in 1996. The improvement in gross margins was the result of continued
improvement in operating efficiencies and a better sales mix of products with
higher margins compared to the prior year.

Selling, general and administrative expenses as a percentage of sales for 1997
and 1996 were 17.2 and 16.7 percent, respectively. 1997 spending totaled
21,692,000, up $1,273,000 compared to $20,419,000 in 1996. 1997's increase
reflected higher spending in the area of selling and marketing related expenses
directed toward increasing sales in existing and new product markets.

                                     - 21 -



MANAGEMENT'S DISCUSSION AND ANALYSIS               Farr Company and Subsidiaries
(continued)


Interest expense during 1997 was reduced to $197,000 from $687,000 in the prior
year due to long and short-term borrowing reductions. As of the end of the
second quarter of 1997 the Company's domestic operations retired all previously
outstanding bank debt. In addition, due to the continued strong cash flow
provided by operations, the Company generated $159,000 in interest income from
investing cash.

The effective income tax rate for 1997 was 34.4 percent compared with 39.2
percent in 1996. The decrease in 1997's tax rate was primarily related to lower
effective tax rates being generated from the Company's Foreign Sales
Corporation.


1996 COMPARED TO 1995

Record 1996 net sales of $122,021,000 were up $8,746,000 or 7.7 percent from
prior year sales of $113,275,000. For the year, foreign subsidiary sales
increased 9.6 percent and domestic sales increased 7.3 percent.

Record net income for 1996 totaled $5,890,000, up significantly from $3,124,000
in the prior year. Increased sales volume, improved operating efficiencies and
lower interest expense were the primary reasons for the gain in 1996. Foreign
consolidated subsidiaries totaled approximately 20 percent of consolidated net
income, down from 21 percent in the prior year.

Gross margin for 1996 increased to 25.2 percent, up .7 percent from 24.5 percent
in 1995. The increase in gross margins was the result of improved operating
efficiencies and a better sales mix of products with higher margins compared to
the prior year.

Selling, general and administrative expenses as a percentage of sales for 1996
and 1995 were 16.7 and 18.5 percent, respectively. 1996 spending totaled
$20,419,000 compared to $20,956,000 in 1995, which reflects a decrease of
$537,000, or 3 percent. Most of the decreased expense related to lower loan fee
amortization and sales and marketing related expenses.

Interest expense declined $1,109,000, or 62 percent in the year primarily due to
the significant decrease in long-term debt.







                                     - 22 -




LIQUIDITY & CAPITAL RESOURCES
- -----------------------------

FINANCIAL CONDITION

As of December 31, 1998, the Company's capital structure included $145,000 of
current debt and $42,054,000 of stockholders' investment. Stockholders' equity
increased 9.2 percent during 1998 growing to $42,054,000 from $38,507,000 at the
end of 1997.

Farr Company's balance sheet continues to exhibit liquidity and financial
strength. As of December 31, 1998, total assets were $59,901,000 down $927,000
from prior year end levels primarily as a result of decreases in short-term
investments and accounts receivables.

During 1998, the Company's domestic operations were financed through a long-term
credit facility. The Company's domestic long-term credit facility is an
unsecured $10,000,000 revolving line of credit facility. As of December 31,
1998, no borrowings were outstanding and unused borrowing availability was
$10,000,000.

The Company's foreign subsidiaries borrow under overdraft credit facilities. As
of December 31, 1998, overdraft facilities amounted to $2,137,000 of which
$145,000 was utilized. As of December 31, 1997, foreign overdraft facilities
amounted to $2,280,000 of which $93,000 was utilized.


MARKET RISK

The Company's market risk is the potential loss arising from adverse changes in
interest rates. The Company does not have any fixed long term debt obligations.

The Company invests its cash in money market funds and short term investment
funds that carry maturities of less than 180 days. Over ninety percent of these
investments have their interest rates adjusted weekly or monthly and
consequently, the cost of these securities approximates market value.

Although the Company periodically evaluates derivative financial instruments,
including forwards, swaps and purchased options, to manage foreign currency
exchange rate exposures, the Company does not currently hold any derivatives for
managing these risks or for trading purposes.


EURO INTRODUCTION

The Company does not expect the introduction of the EURO resulting from the
European Monetary Union to have a significant impact on the competitive position
or operations of the Company.


YEAR 2000

The Company's internal business systems are Year 2000 (Y2K) compliant as of
December 31, 1998. Major customers and suppliers have advised the Company that
their systems either are Year 2000 compliant or were anticipated to be compliant
by December 31, 1998. The Company does not anticipate material or significant
external risks or exposures associated with Year 2000 issues. Unanticipated Year
2000 related problems will be addressed by a Y2K Task Force Team within the
Company. The Company's estimate for external cost including consultants and
software applications used to make the Company's internal business systems Y2K
compliant are not material to the Company's business, operations or financial
condition. The Company did not track internal cost incurred for the Y2K project
that are principally related to payroll costs for its information systems group.



                                     - 23 -



MANAGEMENT'S DISCUSSION AND ANALYSIS               Farr Company and Subsidiaries
(continued)


CASH FLOW

During 1998, cash flows from operating activities decreased to $6,106,000
compared to $14,022,000 in 1997 and $10,299,000 in 1996. The decrease in 1998
was primarily the result of a decrease in working capital associated with
decreased accounts payable and accrued liabilities. Cash flow from operations
were used to support $2,985,000 of capital expenditures and treasury stock
repurchases totaling $4,104,000.

Capital expenditures decreased to $2,985,000 from $4,508,000 in 1997. The
decrease in capital spending was related to higher spending in 1997 related to
warehouse expansion in Canada and remodeling of the Company's corporate offices.

The Company's cash flow generated from operating activities combined with
current cash balances are anticipated to generate adequate cash flow to meet
planned operating needs, provide for capital spending, complete the stock
repurchase program covering 1,000,000 shares and meet current debt service
requirements.

During 1997, the Company invested $250,000 as a 50 percent partner in a
manufacturing joint-venture located in Malaysia. In 1998, it invested another
$106,000 in the form of a long-term note to support working capital needs of the
joint-venture. The joint-venture is anticipated to help the Company maintain
competitive prices and support faster delivery of products in Malaysia and other
Pacific Rim markets.

During the fourth quarter of 1997, the Company acquired Metalcraft Air
Filtration, Inc. (MCF) through a merger. Farr issued 18,750 shares of its common
stock for all of MCF's stock.

Inflation has not been a significant factor for the Company in a number of
years. Cost increases for labor and material have been generally low, and any
impact has been offset by productivity improvement and materials management.
Safe Harbor for Forward-Looking Statements: Except for historical information
contained herein, the statements in this annual report are forward-looking
statements that are made pursuant to the safe harbor provisions of the Private
Securities Litigation Act of 1995. Forward-looking statements and the business
prospects of Farr Company are subject to a number of risks and uncertainties
which may cause the Company's actual results in the future periods to differ
materially from the forward-looking statements. These risks and uncertainties
include, among other things, product supply and demand, competition, government
regulation or action, litigation, operations performance, Y2K exposures, the
Company's ability to implement its business plans, access to capital, and
environmental risks. These are described in the Company's reports on Forms 10-K
and 10-Q and other filings with the Securities and Exchange Commission.



                                     - 24 -




SUMMARIZED QUARTERLY FINANCIAL DATA                Farr Company and Subsidiaries
(Unaudited)



(In thousands except per share data)*
                               1998                                   1997                                   1996
           -------------------------------------- -------------------------------------- -------------------------------------
                Net     Gross       Net      Per       Net     Gross       Net      Per       Net     Gross       Net      Per
Quarter       Sales    Margin    Income    Share     Sales    Margin    Income    Share     Sales    Margin    Income    Share
==============================================================================================================================
                                                                                       
First      $ 31,989  $  8,206  $  1,918   $  .23  $ 30,341  $  7,891  $   1,700  $  .20  $ 31,079  $  7,154  $   1,178   $ .14
Second       30,434     7,900     1,876      .22    31,569     8,576      1,826     .22    31,356     8,072      1,499     .18
Third        31,011     7,897     1,784      .21    31,612     8,269      1,892     .23    29,951     7,533      1,595     .20
Fourth       28,851     7,122     1,627      .20    32,240     8,234      1,957     .23    29,635     7,986      1,618     .19
           -------------------------------------------------------------------------------------------------------------------
Year       $122,285  $ 31,125  $  7,205   $  .86  $125,762  $ 32,970  $   7,375  $  .88  $122,021  $ 30,745  $   5,890   $ .71
==============================================================================================================================


* Per share data has been restated for the 3-for-2 stock split declared in May
1998 and is presented on a diluted basis.






SUMMARY OF STOCK QUOTATIONS



                         1998                        1997                         1996
                 --------------------        -------------------         --------------------
Quarter            High         Low            High         Low            High        Low
=============================================================================================
                                                                       
First             $13.00      $ 9.00          $ 8.67      $ 7.28          $ 4.46      $ 3.33
Second             14.33       10.50           11.00        8.00            6.63        4.00
Third              13.00        9.00           12.67       10.33            6.67        5.21
Fourth             10.44        8.25           12.00        9.67            8.33        6.50
                 ----------------------------------------------------------------------------
Year              $14.33      $ 8.25          $12.67      $ 7.28          $ 8.33      $ 3.33
=============================================================================================



The above information was obtained from the National Association of Securities
Dealers, Inc. (NASD) Monthly Statistical Report. The Company's stock is traded
in the over-the-counter National Market System under the symbol FARC. Price per
share has been restated for the 3 for 2 stock split declared in May 1998.

No cash dividends were declared on the Company's common stock in 1998, 1997 or
1996.


                                     - 25 -




CORPORATE INFORMATION                              Farr Company and Subsidiaries

DIRECTORS
- ---------
FARR COMPANY

Robert Batinovich
     Chairman and Chief Executive Officer
     Glenborough Realty Trust Incorporated NYSE, GLB
     Management of Commercial Real Estate (2)

Richard P. Bermingham
     Chairman
     Bermingham Investment Company (1) (3)

Denis R. Brown, Jr.
     President and Chief Executive Officer
     Pinkerton, Inc.
     Security & Investigation Services (2)

A. Frederick Gerstell
     Vice Chairman, Director and Consultant
     Vulcan Materials Company (2)

John C. Johnston
     President and Chief Executive Officer
     Farr Company

John J. Kimes
     Chief Executive Officer and President
     Computerized Security Systems, Inc.
     Manufacturer of Electronic and
     Mechanical Lock Hardware and Systems (1) (3)

H. Jack Meany
     Chairman of the Board of Directors
     Farr Company (3)

John A. Sullivan
     Investment Advisor
     Relational Investors, LLL (1)

(1)  Audit Committee
(2)  Compensation Committee
(3)  Executive Committee


OFFICERS
- --------

FARR COMPANY

H. Jack Meany
     Chairman of the Board of Directors

John C. Johnston
     President and Chief Executive Officer

Steve Pegg
     Senior Vice President, Chief Financial Officer, Treasurer and Secretary

Richard Larson
     Senior Vice President, Sales and Marketing

Myron G. Rasmussen
     Vice President, Corporate Technical Services

John Vissers
     Vice President, Controller, Assistant Treasurer and Assistant Secretary

Phil Whitaker
     Vice President, International Sales and Marketing


FARR FILTRATION, LTD. (UNITED KINGDOM)

Clive J. Jones
     Managing Director


FARR, INC. (CANADA)

Dominique Mignacco
     Vice President and General Manager

                                     - 26 -



Corporate Offices                          Manufacturing Distributors

 2201 Park Place                            Genmech Engineering, Singapore
 El Segundo, California 90245
 310-727-6300
 Internet address: http://www.farrco.com
 Company's Internet home page offers
 access to a variety of information including
 Farr's products and services, worldwide
 operations, financial data, and stockholder-
 related information.

Subsidiaries and Joint Ventures            Registrar and Transfer Agent

 Farr, Inc., Montreal, Canada               Chemical Mellon Shareholder Services
 Farr Filtration, Ltd., Birmingham, England Los Angeles, California
 QF Filters, SDN BHD, Malaysia


Manufacturing and Distribution Facilities  Legal Counsel

 Jonesboro, Arkansas                        Gibson, Dunn & Crutcher LLP
 Corcoran, California                       Los Angeles, California
 Delano, California
 Crystal Lake, Illinois                    Auditors
 Holly Springs, Mississippi
 Conover, North Carolina                    Arthur Andersen LLP
 Washington, North Carolina                 Los Angeles, California
 Montreal, Canada
 Toronto, Canada
 Birmingham, England
 Singapore
 Paris, France
                                           Form 10-K

Manufacturing Licensees                     Stockholders of record as of March
                                            12, 1999 may obtain copies of the
 Anfilco Ltd., Curgaon, India               Company's Annual Report on Form 10-K
 Antung Trading Corp., Taipei, Taiwan       files with the Securities and 
 Boart MSA (PTY) Ltd. South Africa          Exchange Commission by writing to:
 Casiba S. A., Buenos Aires, Argentina        Steve Pegg, 2201 Park Place, 
 Clyde-Apac Ltd., Woodville, Australia        El Segundo, California  90245-4900
 Genmech Engineering, Singapore
 Industries Filvac S.A. de C.V., Mexico
 Nihon Spindle Mfg., Co., Ltd.
 Osaka, Japan
 QF Filters, SDN BHD, Malaysia (Joint Venture)
 Taymac Ltd., Christchurch, New Zealand
 Turbiparts, C.A., Caracas, Venezuela
 Vibran Engineering (M) SDN BHD,
 Petaling Jaya, Malaysia
 Wilectec Co., Ltd., Kwai Chung, N.T.,
 Hong Kong


                                     - 27 -








                                      FARR

                               1998 Annual Report