Exhibit 99



Items 2 and 4 of Part I and Items 1, 2 and 4 of Part II of Ford's Quarterly
Report on Form 10-Q for the quarterly period ended June 30, 2005. ALL
REFERENCES TO WE, OUR, AND US IN THIS EXHIBIT 99 REFER TO FORD MOTOR COMPANY.

                         PART I. FINANCIAL INFORMATION


ITEM 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations.

     Certain  prior-year  amounts have been  reclassified  to conform to current
period presentation.

SECOND QUARTER RESULTS OF OPERATIONS

     Our  worldwide net income was $946 million or $0.47 per share of Common and
Class B stock in the  second  quarter  of 2005,  down  from net  income  of $1.2
billion or $0.57 per share in the second quarter of 2004.

     Results by business sector for the second quarter of 2005 and 2004 are
shown below (in millions):


                                                                                                      Second Quarter
                                                                                                     Net Income/(Loss)
                                                                                            ------------------------------------
                                                                                                                         2005
                                                                                                                         Over/
                                                                                                                        (Under)
                                                                                               2005         2004         2004
                                                                                            ----------   ----------    ---------
                                                                                                              
Income/(loss) before income taxes
  Automotive sector......................................................................   $   (571)      $    (43)   $   (528)
  Financial Services sector..............................................................      1,297          1,528        (231)
                                                                                            --------       --------    --------
   Total Company.........................................................................        726          1,485        (759)
Provision for/(benefit from) income taxes................................................       (301)(a)        261        (562)
Minority interests in net income/(loss) of subsidiaries (b)..............................         84             72          12
                                                                                            --------       --------    --------
Income/(loss) from continuing operations.................................................        943          1,152        (209)
Income/(loss) from discontinued operations...............................................          3             13         (10)
                                                                                            --------       --------    --------
Net income/(loss)........................................................................   $    946       $  1,165    $   (219)
                                                                                            ========       ========    ========

- ----------
(a) See Note 2 of the Notes to the Financial Statements for disclosure regarding
    second quarter 2005 effective tax rate.
(b) Primarily related to Ford Europe's consolidated less-than-100%-owned
    affiliates.

     Included in Income/(loss)  before income taxes are items we do not consider
indicative of our ongoing operating  activities ("special items"). The following
table  details the second  quarter 2005 and 2004 special  items by business unit
(in millions):


                                                                                                             Second Quarter
                                                                                                         ---------------------
                                                                                                            2005        2004
                                                                                                         ---------   ---------
                                                                                                               
Automotive sector
  Ford North America
   Fuel-cell technology charges.......................................................................   $    (11)   $  (120)
   Visteon charges - primarily valuation allowance against employee-related receivables...............       (318)        --
   Salaried personnel reductions......................................................................        (63)        --
   Tax adjustments (result of law changes related to non-income taxes)................................         85         --
  Ford Europe
   Ford Europe Improvement Plan.......................................................................         --        (20)
  Premier Automotive Group ("PAG")
   PAG Improvement Plan...............................................................................        (33)        --
  Ford Asia Pacific and Africa
   Divestiture of non-core businesses.................................................................         14         --
                                                                                                         --------    -------
     Total............................................................................................   $   (326)   $   (140)
                                                                                                         ========    ========





                                      -42-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

AUTOMOTIVE SECTOR

     Details by Automotive  business unit of  Income/(loss)  before income taxes
for the second quarter of 2005 and 2004 are shown below (in millions):


                                                                                                        Second Quarter
                                                                                                    Income/(Loss) Before
                                                                                                        Income Taxes
                                                                                             ---------------------------------
                                                                                                                       2005
                                                                                                                       Over/
                                                                                                                      (Under)
                                                                                               2005        2004        2004
                                                                                             ---------  ----------  ----------
                                                                                                           
The Americas
   Ford North America...................................................................     $ (1,214)   $   334    $ (1,548)
   Ford South America...................................................................           88         22          66
                                                                                             --------    --------   --------
     Total The Americas.................................................................       (1,126)       356      (1,482)
Ford Europe and PAG
   Ford Europe..........................................................................           66        191        (125)
   PAG...................................................................................         (16)      (347)        331
                                                                                             --------    -------    --------
     Total Ford Europe and PAG..........................................................           50       (156)        206
Ford Asia Pacific and Africa/Mazda
   Ford Asia Pacific and Africa.........................................................           50         (5)         55
   Mazda and Associated Operations......................................................           57         60          (3)
                                                                                             --------    -------    --------
     Total Ford Asia Pacific and Africa/Mazda...........................................          107         55          52
Other Automotive........................................................................          398       (298)        696
                                                                                             --------    -------    --------
        Total Automotive................................................................     $   (571)   $   (43)   $   (528)
                                                                                             ========    =======    ========


     Details by Automotive business unit of sales and vehicle unit sales for the
second quarter of 2005 and 2004 are shown below:


                                                                                     Second Quarter
                                                      ---------------------------------------------------------------------------
                                                                     Sales                            Vehicle Unit Sales*
                                                                 (in billions)                          (in thousands)
                                                      ------------------------------------     ----------------------------------
                                                                                2005                                   2005
                                                                              Over/(Under)                           Over/(Under)
                                                        2005      2004          2004            2005      2004         2004
                                                      -------   -------   -----------------   -------   -------  ----------------
                                                                                                   
The Americas
   Ford North America...............................  $  19.9   $  20.5   $  (0.6)      (3)%     862       919      (57)      (6)%
   Ford South America...............................      1.0       0.7       0.3       43        85        68       17       25
                                                      -------   -------   -------              -----     -----   ------
     Total The Americas.............................     20.9      21.2      (0.3)      (1)      947       987      (40)      (4)
Ford Europe and PAG
   Ford Europe......................................      7.9       6.7       1.2       18       454       455       (1)      --
   PAG..............................................      7.9       6.9       1.0       14       202       201        1       --
                                                      -------   -------   -------              -----     -----   ------
     Total Ford Europe and PAG......................     15.8      13.6       2.2       16       656       656       --       --
Ford Asia Pacific and Africa........................      2.0       1.9       0.1        5       115       108        7        6
                                                      -------   -------   -------              -----     -----   ------
        Total Automotive............................  $  38.7   $  36.7   $   2.0        5%    1,718     1,751      (33)      (2)%
                                                      =======   =======   =======              =====     =====   ======

- ----------
*    Included  in  vehicle  unit  sales of Ford  Asia  Pacific  and  Africa  are
     Ford-badged  vehicles sold in China and Malaysia by certain  unconsolidated
     affiliates  totaling  about  20,000  and  22,000  units in 2005  and  2004,
     respectively. "Sales" above does not include revenue from these units.

     Details of  Automotive  sector  market share for  selected  markets for the
second  quarter of 2005 and 2004,  along  with the level of dealer  stocks as of
June 30, 2005 and 2004, are shown below:


                                            Second Quarter                                Dealer-Owned Stocks (a)
                                             Market Share                                    (in thousands)
                                 --------------------------------------             --------------------------------
                                                            2005                                             2005
                                                          Over/(Under)              June 30,    June 30,   Over/(Under)
           Market                  2005       2004          2004                      2005       2004        2004
- ------------------------------   --------   --------   ----------------             --------   ---------   ---------
                                                                                         
U.S. (b)......................      16.7%      18.1%         (1.4) pts.                 850        942         (92)
Brazil (b)....................      11.9       11.1           0.8                        21         17           4
Europe (b) (c)................       8.5        8.6          (0.1)                      354        360          (6)
PAG - U.S./Europe (c) (d).....   1.1/2.2    1.3/2.4    (0.2)/(0.2)                      130        124           6
Australia (b).................      13.1       13.7          (0.6)                       20         20          --

- ----------
(a)  Dealer-owned  stocks  represent  our  estimate of  vehicles  shipped to our
     customers  (dealers)  and  not yet  sold by the  dealers  to  their  retail
     customers, including some vehicles reflected in our inventory.
(b)  Excludes our PAG brands (i.e., Volvo, Jaguar, Land Rover and Aston Martin).
(c)  European  market  share  is  based,  in part,  on  estimated  2005  vehicle
     registrations for our 19 major European markets.
(d)  PAG dealer-owned stocks include all markets.

                                      -43-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

Overall Automotive Sector

     The decline in Income/(loss) before income taxes included the impact of the
special items described  above.  In addition,  the decline  primarily  reflected
unfavorable cost performance (about $1.1 billion),  lower vehicle unit sales net
of the effects of higher industry  volumes and improved  product mix (about $200
million),  and  unfavorable  changes in  currency  exchange  rates  (about  $100
million),  offset  partially by higher net interest  income (about $700 million)
and  favorable  net pricing  (about $300  million).  (See "First Half Results of
Operations - Automotive Sector" for a discussion of cost performance.)

The Americas Segment

     Ford North America. The decline in results primarily reflected higher costs
(including material,  warranty,  and pension and OPEB costs), lower vehicle unit
sales  volume  and a charge  for  valuation  allowances  for the  collection  of
employee-related  receivables  from  Visteon.  The decline in vehicle unit sales
volume primarily reflected lower market share in the United States, particularly
in the truck segment.

     Ford South America.  The improvement in earnings primarily reflected higher
vehicle  unit  sales  volume  and  favorable  net  pricing  in  excess of higher
commodity costs.

Ford Europe and PAG Segment

     Ford Europe. The decline in earnings primarily reflected lower net pricing,
lower  production  volumes,   unfavorable  cost  performance  (including  higher
material  and  pension  and OPEB costs) and lower  profits at Ford  Otosan,  our
consolidated joint venture in Turkey.

     PAG. The improvement in earnings  primarily  reflected improved product mix
and positive net pricing,  offset  partially by unfavorable  changes in currency
exchange rates.

Ford Asia Pacific and Africa/Mazda Segment

     Ford Asia  Pacific  and  Africa.  The  improvement  in  earnings  primarily
reflected  favorable  changes in  currency  exchange  rates,  higher  unit sales
volumes and improved product mix.

Other Automotive

     The increase  primarily  reflected  tax-related  interest on refund  claims
(about  $400  million),  higher  favorable  effects  on  interest  expense  from
settlements  of prior-year  state and federal tax matters (about $200 million in
2005  compared with $100 million in 2004) and higher  returns on invested  cash.
For the second half of 2005,  we do not expect to have  significant  tax-related
interest impacts.  Accordingly,  we expect Other Automotive results in the third
and fourth  quarters of 2005 to be more in line with those of the first  quarter
of 2005 than those of the second quarter of 2005.




                                      -44-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

FINANCIAL SERVICES SECTOR

     Our Financial  Services Sector includes two primary  segments,  Ford Credit
and The Hertz  Corporation  ("Hertz").  Details  of  Financial  Services  sector
Income/(loss)  before  income taxes for the second  quarter of 2005 and 2004 are
shown below (in millions):


                                                                                                         Second Quarter
                                                                                                          Income/(Loss)
                                                                                                       Before Income Taxes
                                                                                               ----------------------------------
                                                                                                                       2005
                                                                                                                     Over/(Under)
                                                                                                  2005       2004      2004
                                                                                               ---------  ---------  ------------
                                                                                                             

Ford Credit.................................................................................   $1,162     $1,391      $  (229)
Hertz*......................................................................................      153        144            9
Other Financial Services....................................................................      (18)        (7)         (11)
                                                                                               ------     -------     -------
  Total Financial Services sector...........................................................   $1,297     $1,528      $  (231)
                                                                                               ======     ======      =======

- ----------
* Includes amortization expense related to intangibles recognized upon
  consolidation of Hertz.

Ford Credit

     The decrease in earnings  primarily  resulted from higher  borrowing costs,
the  unfavorable  market  valuation of  derivative  instruments  and  associated
exposures,  and the  impact of lower  receivable  levels,  offset  partially  by
improved credit loss performance.

     The following table shows worldwide credit losses net of recoveries,  which
are referred to as  charge-offs,  and  loss-to-receivables  ratios,  which equal
annualized charge-offs divided by the average amount of receivables  outstanding
for the period, for the second quarter of 2005 and 2004.


                                                                                                Second Quarter
                                                                                    -----------------------------------------
                                                                                                                  2005
                                                                                                                Over/(Under)
                                                                                       2005          2004         2004
                                                                                    -----------   -----------  --------------
                                                                                                      
Charge-offs (in millions)
  On-Balance Sheet..............................................................    $     137     $     291    $   (154)
  Managed.......................................................................          169           368        (199)


Loss-to-Receivables Ratios
  On-Balance Sheet..............................................................         0.44%         0.91%       (0.47) pts.
  Managed.......................................................................         0.41%         0.85%       (0.44) pts.


     The  decrease  in  charge-offs  and  loss-to-receivables   ratios  for  the
on-balance sheet and managed portfolios  primarily reflected fewer repossessions
and a lower average loss per repossession.  These  improvements  resulted from a
higher  quality  retail  installment  and lease  portfolio,  higher used vehicle
prices and enhancements to Ford Credit's collection  practices.  Lower levels of
receivables also contributed to reduced charge-offs.

     Ford  Credit's  net finance  receivables  and net  investment  in operating
leases for on-balance sheet, securitized off-balance sheet, managed and serviced
portfolios are shown below (in billions):


                                                                                                                2005
                                                                        June 30,           December 31,      Over/(Under)
                                                                         2005                2004               2004
                                                                       -----------        ------------       ------------
                                                                                                    
On-balance sheet (including on-balance sheet securitizations)........  $  120.5            $  132.7          $   (12.2)
Securitized off-balance sheet........................................      39.2                35.6                3.6
                                                                       --------            --------          ---------
  Managed............................................................  $  159.7            $  168.3          $    (8.6)
                                                                       ========            ========          +========

  Serviced...........................................................  $  163.8            $  172.3          $    (8.5)


     The decrease in on-balance  sheet,  managed and serviced  receivables  from
year-end 2004 primarily  reflected lower retail contract placement volumes.  The
increase  in  securitized  off-balance  sheet  receivables  from  year-end  2004
primarily reflected increased securitization  transactions to meet Ford Credit's
funding needs.



                                      -45-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

     Shown below is Ford Credit's allowance for credit losses related to finance
receivables and operating leases for the periods specified:


                                                                                                                 2005
                                                                         June 30,          December 31,        Over/(Under)
                                                                           2005               2004               2004
                                                                        -----------       --------------      -----------
                                                                                                     
Allowance for credit losses (in billions)............................    $  1.9              $  2.4           $   (0.5)
Allowance as a percentage of end-of-period receivables...............       1.55%               1.80%             (0.25) pts.


     The  decrease in the  allowance  for credit  losses of  approximately  $500
million primarily  reflected improved  charge-off  performance and the impact of
lower receivable levels.

Hertz

     The  improvement  in  earnings  primarily   reflected  higher  vehicle  and
equipment rental volumes and higher proceeds received in excess of book value on
the disposal of used vehicles and equipment,  offset  partially by lower pricing
in its car rental operations.


FIRST HALF RESULTS OF OPERATIONS

     Our  worldwide net income was $2.2 billion or $1.06 per share of Common and
Class B stock in the first half of 2005,  down from a profit of $3.1  billion or
$1.51 per share in the first half of 2004.

     Results  by  business  sector for the first half of 2005 and 2004 are shown
below (in millions):


                                                                                                      First Half
                                                                                                   Net Income/(Loss)
                                                                                       --------------------------------------
                                                                                                                     2005
                                                                                                                     Over/
                                                                                                                    (Under)
                                                                                           2005         2004         2004
                                                                                        ----------    ---------  ------------
                                                                                                         
Income/(loss) before income taxes
  Automotive sector.............................................................        $     (98)    $   1,777   $   (1,875)
  Financial Services sector.....................................................            2,373         2,571         (198)
                                                                                        ---------     ---------   ----------
   Total Company................................................................            2,275         4,348       (2,073)
Provision for/(benefit from) income taxes.......................................               13(a)      1,080       (1,067)
Minority interests in net income/(loss) of subsidiaries (b).....................              142           157          (15)
                                                                                        ---------     ---------   ----------
Income/(loss) from continuing operations........................................            2,120         3,111         (991)
Income/(loss) from discontinued operations......................................               38             6           32
                                                                                        ---------     ---------   ----------
Net income/(loss)...............................................................        $   2,158     $   3,117   $     (959)
                                                                                        =========     =========   ==========

- ----------

(a) See Note 2 of the Notes to the Financial Statements for disclosure regarding
    first half 2005 effective tax rate.
(b) Primarily related to Ford Europe's consolidated less-than-100%-owned
    affiliates.

     Included in Income/(loss)  before income taxes are items we do not consider
indicative of our ongoing operating  activities ("special items"). The following
table  details the first half 2005 and 2004 special  items by business  unit (in
millions):


                                                                                                          First Half
                                                                                                   -------------------------
                                                                                                      2005          2004
                                                                                                   ----------   ------------
                                                                                                           
Automotive sector
  Ford North America
   Fuel-cell technology charges.............................................................       $     (50)    $    (120)
   Visteon charges - primarily valuation allowance against employee-related receivables.....            (327)           --
   Salaried personnel reductions............................................................             (63)           --
   Tax adjustments (result of law changes related to non-income taxes)......................              85            --
   Divestiture of non-core business.........................................................             (59)           --
  Ford Europe
   Ford Europe Improvement Plan.............................................................              --           (49)
  Premier Automotive Group ("PAG")
   PAG Improvement Plan.....................................................................             (33)           --
  Ford Asia Pacific and Africa
   Divestiture of non-core business.........................................................              14            --
  Other Automotive..........................................................................              --            17
                                                                                                   ---------     ---------
     Total..................................................................................       $    (433)    $    (152)
                                                                                                   =========     =========



                                      -46-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

AUTOMOTIVE SECTOR

     Details by Automotive  business unit of  Income/(loss)  before income taxes
for the first half of 2005 and 2004 are shown below (in millions):


                                                                                                 First Half
                                                                                            Income/(Loss) Before
                                                                                                Income Taxes
                                                                                     --------------------------------
                                                                                                               2005
                                                                                                               Over/
                                                                                                              (Under)
                                                                                       2005        2004        2004
                                                                                     ---------   ----------  --------
                                                                                                    
The Americas
   Ford North America...........................................................     $   (657)   $  2,297    $ (2,954)
   Ford South America...........................................................          165          37         128
                                                                                     --------    --------    --------
     Total The Americas.........................................................         (492)      2,334      (2,826)
Ford Europe and PAG
   Ford Europe..................................................................          125         167         (42)
   PAG..........................................................................          (71)       (314)        243
                                                                                     --------    --------    --------
     Total Ford Europe and PAG..................................................           54        (147)        201
Ford Asia Pacific and Africa/Mazda
   Ford Asia Pacific and Africa.................................................           93          23          70
   Mazda and Associated Operations..............................................          111         114          (3)
                                                                                     --------    --------    --------
     Total Ford Asia Pacific and Africa/Mazda...................................          204         137          67
Other Automotive................................................................          136        (547)        683
                                                                                     --------    --------    --------
        Total Automotive........................................................     $    (98)   $  1,777    $ (1,875)
                                                                                     ========    ========    ========


     Details by Automotive business unit of sales and vehicle unit sales for the
first half of 2005 and 2004 are shown below:


                                                                                    First Half
                                                    ----------------------------------------------------------------------------
                                                                   Sales                            Vehicle Unit Sales*
                                                               (in billions)                          (in thousands)
                                                    -------------------------------------    -----------------------------------
                                                                             2005                                    2005
                                                                          Over/(Under)                            Over/(Under)
                                                     2005      2004          2004             2005      2004         2004
                                                    -------   -------   -----------------    ------    ------   ----------------
                                                                                                   
The Americas
 Ford North America..............................   $  41.0   $  43.8   $  (2.8)     (6)%     1,760     1,930      (170)     (9)%
 Ford South America..............................       1.9       1.3       0.6      46         158       134        24      18
                                                    -------   -------   -------              ------    ------   -------
     Total The Americas..........................      42.9      45.1      (2.2)     (5)      1,918     2,064      (146)     (7)
Ford Europe and PAG
   Ford Europe...................................      15.6      13.2       2.4      18         899       881        18       2
   PAG...........................................      15.5      13.7       1.8      13         390       390        --      --
                                                     ------   -------   -------              ------    ------   -------
     Total Ford Europe and PAG...................      31.1      26.9       4.2      16       1,289     1,271        18       1
Ford Asia Pacific and Africa.....................       4.0       3.5       0.5      14         227       204        23      11
                                                     ------   -------   -------              ------    ------   -------
        Total Automotive.........................   $  78.0   $  75.5   $   2.5       3%      3,434     3,539      (105)     (3)%
                                                    =======   =======   =======              ======    ======   =======

- ----------
*    Included  in  vehicle  unit  sales of Ford  Asia  Pacific  and  Africa  are
     Ford-badged  vehicles sold in China and Malaysia by certain  unconsolidated
     affiliates  totaling  about 35,000 units in each of 2005 and 2004.  "Sales"
     above does not include revenue from these units.

     Details of  Automotive  sector  market share for  selected  markets for the
first half of 2005 and 2004,  along  with the level of dealer  stocks as of June
30, 2005 and June 30, 2004, are shown below:


                                                  First Half                                      Dealer-Owned Stocks (a)
                                                 Market Share                                        (in thousands)
                                     ------------------------------------------             --------------------------------------

                                                                     2005                                                2005
                                                                 Over/(Under)                June 30,     June 30,     Over/(Under)
           Market                       2005            2004         2004                      2005         2004         2004
- --------------------------------     ----------      ----------  --------------             -----------  -----------  ------------
                                                                                                     
U.S. (b)........................         17.2%           18.4%          (1.2) pts.                850          942         (92)
Brazil (b)......................         12.6            11.2            1.4                       21           17           4
Europe (b) (c)..................          8.7             8.9           (0.2)                     354          360          (6)
PAG - U.S./Europe (c) (d).......      1.2/2.3         1.3/2.4     (0.1)/(0.1)                     130          124           6
Australia (b)...................         13.4            13.6           (0.2)                      20           20          --

- ----------
(a)  Dealer-owned  stocks  represent  our  estimate of  vehicles  shipped to our
     customers  (dealers)  and  not yet  sold by the  dealers  to  their  retail
     customers, including some vehicles reflected in our inventory.
(b)  Excludes our PAG brands (i.e., Volvo, Jaguar, Land Rover and Aston Martin).
(c)  European  market  share  is  based,  in part,  on  estimated  2005  vehicle
     registrations for our 19 major European markets.
(d)  PAG dealer-owned stocks include all markets.

                                      -47-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

Overall Automotive Sector

     The  decline in  Income/(loss)  before  income  taxes  primarily  reflected
unfavorable  cost  performance,  lower vehicle unit sales volume and unfavorable
changes in currency  exchange  rates,  offset  partially  by higher net interest
income, positive net pricing and favorable product mix.

     The table below details our first half 2005 cost performance (in billions):


                                                First Half
                                              --------------
                                                2005 Costs*
                                               Better/(Worse)
                                                Than 2004                     Explanation of Cost Performance
                                              --------------     -----------------------------------------------------------------
                                                            
Manufacturing and engineering...........       $  0.4             Ongoing improvements in our plants and processes.
Depreciation and amortization...........         (0.1)            Related to investments for new vehicles.
Quality-related.........................         (0.3)            Warranty performance on prior model-year vehicles.
Pension and healthcare..................         (0.4)            Effect of lower discount rates.
Net product costs.......................         (1.0)            Higher material cost and non-recurrence of the favorable impact
                                               ------             of the discontinuation of our supplier sharing program.
  Total.................................       $ (1.4)
                                               ======

- ----------
*  At constant  volume,  mix and  exchange  and  excluding  special  items and
   discontinued operations.

     We  currently  anticipate  that the trend of repairs and costs for warranty
actions  associated with prior  model-year  vehicles will continue to negatively
affect financial results in the third quarter. For additional discussion of cost
performance, see "Outlook" below.

The Americas Segment

     Ford North America. The decline in results primarily reflected  unfavorable
cost  performance  (including  higher  material,  warranty  and pension and OPEB
costs),  lower  vehicle unit sales  volume,  a charge for a valuation  allowance
against  employee-related  receivables  from Visteon and unfavorable  changes in
currency exchange rates.

     Ford South America.  The increase in earnings  primarily  reflected  higher
vehicle  unit  sales  volume  and  favorable  net  pricing  in  excess of higher
commodity costs.

Ford Europe and PAG Segment

     Ford Europe. The decline in earnings primarily  reflected  unfavorable cost
performance,  unfavorable  net pricing and lower profits at Ford Otosan,  offset
partially  by the  non-recurrence  of a 2004  dealer  stock  reduction  and  the
non-recurrence of charges related to our Ford Europe Improvement Plan.

     PAG. The improvement in results primarily  reflected favorable net pricing,
favorable  cost  performance  and  improved  product  mix,  offset  partially by
unfavorable changes in currency exchange rates.

Ford Asia Pacific and Africa/Mazda Segment

     Ford  Asia  Pacific  and  Africa.  The  improvement  in  results  primarily
reflected favorable changes in currency exchange rates and higher industry sales
volume,  offset  partially  by  unfavorable  cost  performance  and negative net
pricing.

Other Automotive

     The increase  primarily  reflected  tax-related  interest on refund  claims
(about  $400  million),  higher  favorable  effects  on  interest  expense  from
settlements  of prior-year  state and federal tax matters (about $200 million in
2005 compared with $100 million in 2004) and higher returns on invested cash.





                                      -48-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

FINANCIAL SERVICES SECTOR

     Details of Financial Services sector  Income/(loss) before income taxes for
the first half of 2005 and 2004 are shown below (in millions):


                                                                                                           First Half
                                                                                                          Income/(Loss)
                                                                                                       Before Income Taxes
                                                                                               ----------------------------------
                                                                                                                         2005
                                                                                                                     Over/(Under)
                                                                                                  2005       2004         2004
                                                                                               ---------  ---------  ------------
                                                                                                            
Ford Credit.................................................................................   $2,223      $2,438      $  (215)
Hertz*......................................................................................      186         137           49
Other Financial Services....................................................................      (36)         (4)         (32)
                                                                                               ------      ------      -------
  Total Financial Services sector...........................................................   $2,373      $2,571      $  (198)
                                                                                               ======      ======      =======

- ----------
* Includes amortization expense related to intangibles recognized upon
  consolidation of Hertz.

Ford Credit

     The decrease in earnings  primarily  reflected  higher borrowing costs, the
unfavorable market valuation of derivative instruments and associated exposures,
and the impact of lower receivable  levels,  offset partially by improved credit
loss performance.

     Details of charge-offs and  loss-to-receivables  for the first half of 2005
and 2004 are shown below:


                                                                                                           First Half
                                                                                            ----------------------------------------
                                                                                                                            2005
                                                                                                                        Over/(Under)
                                                                                               2005          2004           2004
                                                                                            -----------   ----------  --------------
                                                                                                             
Charge-offs (in millions)
 On-Balance Sheet........................................................................  $     318     $     606    $   (288)
 Managed.................................................................................        398           797        (399)


Loss-to-Receivables Ratios
 On-Balance Sheet........................................................................       0.50%         0.94%      (0.44) pts.
 Managed.................................................................................       0.48%         0.91%      (0.43) pts.


     The decrease in  charge-offs  and  loss-to-receivables  for the  on-balance
sheet and managed portfolios primarily reflected fewer repossessions and a lower
average loss per  repossession.  Lower levels of receivables also contributed to
reduced charge-offs.

Hertz

     The  improvement  in  earnings  primarily   reflected  higher  vehicle  and
equipment rental volumes and higher proceeds received in excess of book value on
the disposal of used vehicles and equipment,  offset  partially by lower pricing
in its car rental operations.


LIQUIDITY AND CAPITAL RESOURCES

Automotive Sector

     For the Automotive  sector,  liquidity and capital  resources include gross
cash balances, cash generated by operations, funds raised in capital markets and
committed credit lines.

     Gross  Cash.  Automotive  gross cash  includes  cash and cash  equivalents,
marketable and loaned securities and assets contained in a short-term  Voluntary
Employee Beneficiary Association trust ("VEBA") as detailed below (in billions):



                                                                                        2005                        2004
                                                                               -------------------------   -------------------------
                                                                               June 30       January 1     June 30       January 1
                                                                               --------      ---------     --------     ------------
                                                                                                            
Cash and cash equivalents...................................................   $   10.8      $   10.1      $    7.1      $    6.9
Marketable securities.......................................................        7.6           8.3          10.4           9.3
Loaned securities...........................................................        0.8           1.1           5.3           5.7
                                                                               --------      --------      --------      --------
Total cash, marketable securities and loaned securities.....................       19.2          19.5          22.8          21.9
Short-term VEBA assets......................................................        2.6           4.1           4.0           4.0
                                                                               --------      --------      --------      --------
  Gross cash................................................................   $   21.8      $   23.6      $   26.8      $   25.9
                                                                               ========      ========      ========      ========


                                      -49-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

     In managing our business, we classify changes in Automotive gross cash into
two  categories:   operating-related  and  other  (which  includes  pension  and
long-term  VEBA  contributions,  tax  refunds,  capital  transactions  with  the
Financial  Services sector,  acquisitions and divestitures and other - primarily
financing related).  Our key metric is  operating-related  cash flow, which best
represents the ability of our Automotive operations to generate cash. We believe
the cash flow analysis  reflected in the table below,  which differs from a cash
flow  statement  presented in  accordance  with  generally  accepted  accounting
principles  in the United  States  ("GAAP"),  is useful to investors  because it
includes  cash flow  elements  that we consider  to be related to our  operating
activities  (e.g.,  capital  spending)  that are not included in Cash flows from
operating  activities before securities  trading,  the most directly  comparable
GAAP financial measure.

     Changes in Automotive  gross cash for the second  quarter and first half of
2005 and 2004 are summarized below (in billions):


                                                                                               Second Quarter        First Half
                                                                                             -----------------    -----------------
                                                                                               2005      2004       2005      2004
                                                                                             -------   -------    -------   -------
                                                                                                              
Gross cash at end of period...............................................................   $  21.8   $  26.8   $  21.8   $  26.8
Gross cash at beginning of period.........................................................      22.9      26.5      23.6      25.9
                                                                                             -------   -------   -------   -------
 Total change in gross cash...............................................................   $  (1.1)  $   0.3   $  (1.8)  $   0.9
                                                                                             =======   =======   =======   =======

Operating-related cash flows
 Automotive income/(loss) before income taxes.............................................   $  (0.6)  $    --   $  (0.1)  $   1.8
 Capital expenditures.....................................................................      (1.9)     (1.4)     (3.3)     (2.6)
 Depreciation and special tools amortization..............................................       1.7       1.6       3.5       3.2
 Changes in receivables, inventory and trade payables.....................................      (0.7)     (1.4)     (0.2)     (1.0)
 All other................................................................................       1.3       1.3       0.7       1.0
                                                                                             -------   -------   -------   -------
  Total operating-related cash flows......................................................      (0.2)      0.1       0.6       2.4

Other changes in cash
 Contributions to funded pension plans/long-term VEBA.....................................      (1.1)     (0.3)     (2.5)     (1.5)
 Tax refunds..............................................................................       0.3        --       0.3        --
 Capital transactions with Financial Services sector *....................................       0.7       1.0       1.1       1.9
 Acquisitions and divestitures............................................................      (0.7)      0.1      (0.7)      0.4
 Dividends paid to shareholders...........................................................      (0.2)     (0.2)     (0.4)     (0.4)
 Changes in total Automotive sector debt..................................................      (0.1)     (0.3)     (0.4)     (1.7)
 Other -- primarily net issuance/(purchase) of stock......................................       0.2      (0.1)      0.2      (0.2)
                                                                                             -------   -------   -------   -------
  Total change in gross cash..............................................................   $  (1.1)  $   0.3   $  (1.8)  $   0.9
                                                                                             =======   =======   =======   =======

- ----------
*    Primarily  dividends,  loans, and loan repayments.  (Excludes proceeds from
     Financial Services sector divestitures paid to the Automotive sector.)

     Shown in the table below is a reconciliation  between  financial  statement
Cash  flows  from   operating   activities   before   securities   trading   and
operating-related  cash flows (calculated as shown in the table above),  for the
second quarter and first half of 2005 and 2004 (in billions):


                                                                                         Second Quarter          First Half
                                                                                       ------------------   --------------------
                                                                                         2005      2004       2005        2004
                                                                                       --------  --------   --------   ---------
                                                                                                            
Cash flows from operating activities before securities trading .....................   $   1.3   $   1.0    $   3.8 (a)  $   3.6 (a)
Items included in operating-related cash flows
 Capital expenditures...............................................................      (1.9)     (1.4)      (3.3)        (2.6)
 Net transactions between Automotive and Financial Services sectors.................       0.4       0.6       (0.4)(b)      0.5 (b)
 Other -- primarily exclusion of cash flow from short-term VEBA
  contribution/(draw-down)..........................................................      (0.8)     (0.4)      (1.7)        (0.6)
Items not included in operating-related cash flows
 Pension and long-term VEBA contributions...........................................       1.1       0.3        2.5          1.5
 Tax refunds........................................................................      (0.3)       --       (0.3)          --
                                                                                       -------   -------    -------      -------
Operating-related cash flows........................................................   $  (0.2)  $   0.1    $   0.6      $   2.4
                                                                                       =======   =======    =======      =======

- ----------
(a)  As shown in our Condensed Sector Statement of Cash Flows for the Automotive
     sector.
(b)  Primarily payables and receivables between the sectors in the normal course
     of business,  as shown in our Condensed  Sector Statement of Cash Flows for
     the Automotive sector.

     Automotive  operating-related  cash flows were about $200 million  negative
for the second quarter of 2005. This reflected  Automotive  profit before tax (a
loss  of  about  $600  million),   capital  spending  net  of  depreciation  and
amortization  (an outflow of about $200  million)  and  changes in  receivables,
inventory  and  trades  payables  (an  outflow of about  $700  million),  offset
partially  by  other  operating-related  changes.  The  other  operating-related
changes were an inflow of about $1.3  billion in the second  quarter of 2005 due
primarily to expense and payment timing differences for items such as marketing,
warranty, pension and OPEB.

     In the second quarter of 2005, we contributed $900 million to our worldwide
funded  pension plans and $200 million to our  long-term  VEBA. We also received
about $700 million related to tax refund claims ($300 million in tax refunds and
$400  million of related  interest,  the latter of which is  reflected  in Other
Automotive results). Capital transactions with the

                                      -50-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

Financial  Services  sector,  primarily  dividends  received  from Ford  Credit,
totaled  about $700 million.  Acquisitions  and  divestitures  resulted in a net
outflow of about $700 million in the  quarter,  primarily  reflecting  the final
payment for the Land Rover  acquisition  (an outflow of about $1.3  billion less
net hedging proceeds of about $300 million), offset by proceeds from the sale of
Triad ($300 million).

     Cash  flows  related to changes  in  Automotive  sector  debt in the second
quarter of 2005 were an outflow of about $100  million,  representing  primarily
the  repurchase  of senior  debt in the open  market.  Cash  flows  from the net
issuance  of  stock  of $300  million  in the  second  quarter  of 2005  reflect
increased issuance of Ford common stock under employee savings plans.

     Debt.  At June 30,  2005,  our  Automotive  sector  had total debt of $18.1
billion,  compared with $18.4 billion at December 31, 2004. Total senior debt at
June 30, 2005 was $13.0  billion,  compared  with $13.3  billion at December 31,
2004.  The decrease in senior debt primarily  reflected  repurchases in the open
market.  Ford Motor  Company  Capital Trust II had  outstanding  $5.0 billion of
trust preferred securities at June 30, 2005.

     Seasonal  Working  Capital  Funding.  In July  2005,  we raised  about $2.0
billion of seasonal  working  capital funding to reduce the cash volatility that
results from our summer plant  shutdown  period.  The funding was in the form of
60-day bank loans, which will be repaid in early September.

     Credit Facilities.  At July 1, 2005, the Automotive sector had $7.1 billion
of  contractually-committed  credit agreements with various banks, of which $6.9
billion were available for use.  Seventy-three  percent of the total  facilities
are  committed  through  June  30,  2010.  Of the  $7.1  billion,  $6.5  billion
constitute global credit facilities and may be used, at Ford's option, by any of
its direct or indirect  majority-owned  subsidiaries on a guaranteed basis. Ford
also has the ability to transfer,  on a  non-guaranteed  basis,  $2.2 billion of
such global  credit  facilities to Ford Credit  and $493 million to FCE Bank plc
("FCE"),  Ford Credit's European operation.  All of the global credit facilities
are free of material adverse change clauses and restrictive  financial covenants
(for example,  debt-to-equity  limitations,  minimum net worth  requirements and
credit rating triggers) that could limit our ability to borrow.

Financial Services Sector

Ford Credit

     Debt and Cash.  Ford Credit's total debt was $129 billion at June 30, 2005,
down $15 billion compared with year-end 2004,  primarily reflecting repayment of
maturing debt and lower funding  requirements  due to lower asset levels.  As of
June 30, 2005, Ford Credit's  outstanding  unsecured  commercial  paper was $2.5
billion,  down $6.4 billion from year-end 2004,  reflecting  decreased  investor
demand. For additional discussion, see "Credit Ratings" below.

     At June 30,  2005,  Ford  Credit  had cash  and cash  equivalents  of $18.5
billion.  In the  normal  course of its  funding  activities,  Ford  Credit  may
generate more proceeds than are necessary for its immediate funding needs. These
excess  amounts are  maintained  primarily as highly liquid  investments,  which
provide  liquidity  for Ford  Credit's  short-term  funding  needs and give Ford
Credit flexibility in the use of its other funding programs.

     Funding. During the second quarter of 2005, Ford Credit issued $7.6 billion
of public  and  private  long-term  debt with  maturities  of one to ten  years,
including  $2.5  billion of  unsecured  institutional  funding,  $131 million of
unsecured  retail bonds and $5.0 billion of asset-backed  funding.  In addition,
Ford Credit  realized  proceeds of $6.5 billion from public and private sales of
receivables in off-balance sheet securitizations.

     Leverage.  Ford Credit uses leverage,  or the debt-to-equity ratio, to make
various business decisions, including establishing pricing for retail, wholesale
and lease financing, and assessing its capital structure. Ford Credit calculates
leverage on a financial statement basis and on a managed basis.


     The following table illustrates the calculation of Ford Credit's  financial
statement leverage (in billions, except for ratios):


                                                                                                         June 30,      December 31,
                                                                                                           2005           2004
                                                                                                        -----------   -------------
                                                                                                               
Total debt..........................................................................................    $   128.9     $   144.3
Total stockholder's equity..........................................................................         11.1          11.5
Debt-to-equity ratio (to 1).........................................................................         11.6          12.6


                                      -51-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

     The following table  illustrates  the calculation of Ford Credit's  managed
leverage (in billions, except for ratios):


                                                                                                          June 30,    December 31,
                                                                                                            2005          2004
                                                                                                        ------------  ------------
                                                                                                               
Total debt.......................................................................................       $   128.9     $   144.3
Securitized off-balance sheet receivables outstanding............................................            39.2          37.7 (a)
Retained interest in securitized off-balance sheet receivables...................................            (5.3)         (9.5)(b)
Adjustments for cash and cash equivalents........................................................           (18.5)        (12.7)
Adjustments for SFAS No. 133.....................................................................            (2.6)         (3.2)
                                                                                                        ---------     ---------
 Total adjusted debt.............................................................................       $   141.7     $   156.6
                                                                                                        =========     =========

Total stockholder's equity (including minority interest).........................................       $    11.1     $    11.5
Adjustments for SFAS No. 133.....................................................................            (0.0)         (0.1)
                                                                                                        ---------     ---------
 Total adjusted equity...........................................................................       $    11.1     $    11.4
                                                                                                        =========     =========

Managed debt-to-equity ratio (to 1)..............................................................            12.8          13.7

- ----------
(a) Includes securitized funding from discontinued operations.
(b) Includes retained interest in securitized receivables from discontinued
    operations.

     Ford  Credit's  strategy  for this  year is to  maintain  managed  leverage
slightly  below  13 to 1.  Based  on Ford  Credit's  profitability  and  managed
receivable  levels, it paid cash dividends of $1.45 billion in the first half of
2005.

     Credit Facilities.  For additional funding and to maintain liquidity,  Ford
Credit   and   its    majority-owned    subsidiaries,    including   FCE,   have
contractually-committed  credit  facilities  with  financial  institutions  that
totaled  approximately  $6.2 billion at July 1, 2005. This includes $3.8 billion
of Ford Credit  facilities ($3.1 billion global and  approximately  $700 million
non-global)  and  $2.4  billion  of FCE  facilities  ($2.3  billion  global  and
approximately $100 million non-global).  Approximately $800 million of the total
facilities  were in use at July 1, 2005.  The facilities  have various  maturity
dates. Of the $6.2 billion,  about 31% of these facilities are committed through
June 30, 2010. Ford Credit's global credit  facilities may be used at its option
by any of its  direct or  indirect  majority-owned  subsidiaries.  FCE's  global
credit  facilities  may be used at its option by any of its  direct or  indirect
majority-owned  subsidiaries.  Ford  Credit  or FCE,  as the case  may be,  will
guarantee  any  such  borrowings.  All  of the  global  credit  facilities  have
substantially  identical contract terms (other than commitment  amounts) and are
free of material adverse change clauses and restrictive financial covenants (for
example,  debt-to-equity limitations,  minimum net worth requirements and credit
rating triggers) that could limit Ford Credit's ability to borrow.

     Additionally,   at  July  1,  2005,   banks   provided   $18.8  billion  of
contractually-committed   liquidity   facilities   supporting  two  asset-backed
commercial  paper  programs;  $18.3 billion  supported Ford Credit's  on-balance
sheet securitization program ("FCAR") and $500 million supported its off-balance
sheet wholesale  securitization  program.  These  facilities  provide  liquidity
exclusively  to  each   individual   asset-backed   commercial   paper  program.
Utilization  of these  facilities  is subject  to  conditions  specific  to each
program and Ford Credit  continuing to have a sufficient amount of securitizable
assets.  At July 1, 2005,  about $17.2 billion of FCAR's bank credit  facilities
were available to support FCAR's  asset-backed  commercial paper or subordinated
debt. The remaining $1.1 billion of available credit lines could be accessed for
additional funding if FCAR issued additional subordinated debt.

     In  addition,  Ford Credit has  entered  into  agreements  with a number of
bank-sponsored  commercial paper issuers  ("conduits") under which such conduits
are  contractually  committed  to purchase  from Ford Credit,  at Ford  Credit's
option, up to an aggregate of approximately  $16.1 billion of retail receivables
as of June 30, 2005. The agreements  have varying  maturity dates between August
23, 2005 and June 22, 2006.  Ford Credit's  ability to access these  conduits is
subject to Ford Credit  continuing to have a sufficient  amount of securitizable
assets.  As of June 30,  2005,  approximately  $5.8  billion  of  these  conduit
commitments were in use.

Hertz

     Debt and Cash. At June 30, 2005, Hertz had total debt of $10.8 billion,  up
$2.4 billion from December 31, 2004, which includes the payment on June 10, 2005
of a dividend of $1.185 billion on Hertz's outstanding common stock paid to Ford
in the  form  of an  intercompany  note.  At June  30,  2005,  commercial  paper
outstanding was $1.8 billion ($849 million asset-backed securitization,  and the
remainder  unsecured),  down $0.1  billion from  December 31, 2004.  At June 30,
2005, Hertz had cash and cash equivalents of $704 million,  up from $681 million
at December 31, 2004.

     In the last several months,  Hertz has experienced  decreased market demand
for its unsecured commercial paper. In light of seasonal funding requirements in
the second  quarter and this reduced  demand,  Hertz borrowed $250 million under
its $500  million  line of credit  with Ford on May 2, 2005 and repaid it on May
31, 2005. On May 31, 2005, Hertz began

                                      -52-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

borrowing from external financial  institutions under an interim credit facility
of $3 billion  maturing on November  23, 2005.  As of June 30,  2005,  Hertz had
outstanding  borrowings  of  approximately  $1.0 billion and C$575 million under
this facility.

     Hertz has an asset-backed  securitization  ("ABS") program for its domestic
car  rental  fleet to reduce  its  borrowing  costs and  enhance  its  financing
flexibility.  As of June 30, 2005,  $1.49 billion was outstanding  under the ABS
program,  consisting  of $849  million of  commercial  paper and $600 million of
medium-term notes.


Total Company

     Stockholders'  Equity.  Our stockholders'  equity was $14.2 billion at June
30, 2005, down $1.8 billion  compared with December 31, 2004. Net income of $2.2
billion was offset by other  comprehensive loss of $3.9 billion and dividends of
$367 million.  See Note 10 of the Notes to the Financial  Statements for further
discussion of other comprehensive income/(loss).

     Credit Ratings.

     Ford. In May 2005,  S&P lowered Ford's  long-term  rating to BB+ from BBB-,
lowered the  short-term  rating to B-1 from A-3, and  maintained  the outlook at
Negative.  In June 2005, Moody's placed Ford's long-term rating under review for
possible downgrade.  In July 2005, Fitch lowered Ford's long-term rating to BBB-
from BBB,  affirmed the  short-term  rating at F2 and  maintained the outlook at
Negative. In August 2005, DBRS lowered Ford's long-term rating to BBB (low) from
BBB, lowered the short-term rating to R-2 (low) from R-2 (middle) and maintained
the trend at Negative.

     Ford Credit. In May 2005, S&P lowered Ford Credit's long-term rating to BB+
from BBB-,  lowered the  short-term  rating to B-1 from A-3 and  maintained  the
outlook at  Negative.  In June 2005,  Moody's  placed  Ford  Credit's  long- and
short-term  ratings  under review for possible  downgrade.  In July 2005,  Fitch
lowered Ford Credit's long-term rating to BBB- from BBB, affirmed the short-term
rating at F2 and  maintained  the  outlook at  Negative.  In August  2005,  DBRS
lowered  Ford  Credit's  long-term  rating to BBB from BBB  (high),  lowered the
short-term  rating to R-2 (middle) from R-2 (high) and  maintained  the trend at
Negative.

     Hertz.  In April  2005,  S&P  placed  Hertz'  ratings on  CreditWatch  with
developing  implications.  In June 2005, Moody's affirmed Hertz' ratings and the
outlook remains Developing.  In July 2005, Fitch lowered Hertz' long-term rating
to BBB- from BBB, and  maintained the Rating Watch  Evolving  status.  In August
2005,  DBRS lowered Hertz'  long-term  rating to BBB from BBB (high) and lowered
the short-term rating to R-2 (middle) from R-2 (high). The trend, which had been
Negative, has been removed pending resolution of the Under Review status.

    The following chart summarizes our present credit ratings and the outlook
assigned by four of the nationally recognized statistical rating organizations:



- ----------------------------------------------------------------------------------------------------------------------------------
                    DBRS                          Fitch                         Moody's                          S&P
- -------  -----------------------------  ---------------------------  ------------------------------  -----------------------------
                                                                                  

          Long-    Short-                Long-    Short-              Long-    Short-                 Long-   Short-
          Term     Term       Trend      Term     Term     Outlook    Term     Term      Outlook      Term    Term      Outlook
- -------  -------  ----------  --------  -------  -------  ---------  -------  --------  -----------  -------  ------   -----------
Ford      BBB      R-2        Negative   BBB-      F2      Negative   Baa3*     NA        Under       BB+      B-1      Negative
         (low)    (low)                                                                   Review
- -------  -------  ----------  --------  -------  -------  ---------  -------  --------  -----------  -------  ------   -----------
Ford      BBB      R-2        Negative   BBB-      F2      Negative   Baa2*     P-2*      Under       BB+      B-1      Negative
Credit            (middle)                                                                Review
- -------  -------  ----------  --------  -------  -------  ---------  -------  --------  -----------  -------  ------   -----------
Hertz     BBB**    R-2           --      BBB-      F2       Watch     Baa3      P-3      Developing   BBB-     A-3      Watch
                  (middle)                                 Evolving                                                     Developing
                    **
- ------------------------------------------------------------------------------------------------------------------------------------

- ----------
*  Rating under review for possible downgrade.
** Rating under review - developing.

     As a result of recent credit  rating  downgrades,  our unsecured  borrowing
costs have  increased.  In addition,  Ford Credit's access to the unsecured debt
markets has become more restricted,  which has caused its outstanding  unsecured
commercial paper and unsecured term debt balances to decline. In response,  Ford
Credit has increased its use of securitization and other  asset-related  sources
of liquidity.  Over time, Ford Credit may also need to reduce further the amount
of receivables it purchases.  A significant reduction in the amount of purchased
receivables would significantly  reduce Ford Credit's ongoing profits, and could
adversely affect its ability to support the sale of Ford vehicles.

                                      -53-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

OFF-BALANCE SHEET ARRANGEMENTS

     Special Purpose Entities. At June 30, 2005, the total outstanding principal
amount  of  receivables  sold by Ford  Credit  and  held  by  off-balance  sheet
securitization  entities was $39.2  billion,  up $3.6 billion from  December 31,
2004.  This reflected an increase in  securitization  transactions  to meet Ford
Credit's  funding  needs.  Ford  Credit's   retained   interests  in  such  sold
receivables at June 30, 2005 were $5.3 billion,  down $3.9 billion from December
31, 2004.

OUTLOOK

     Shown  below  are our  2005  planning  assumptions  and  operation  metrics
established and announced in January 2005 and our present  full-year outlook for
them:


Industry Volume (SAAR incl. heavy trucks)                                          Planning Assumptions        Full-Year Outlook
- -----------------------------------------                                          --------------------        -----------------
                                                                                                        
U.S (million units).............................................................          17.2                     17.3
Europe (million units)..........................................................          17.3                     17.2

Operation Metrics                                                                      2005 Milestones
- -----------------                                                                  ----------------------
Quality.........................................................................   Improve in all regions           Flat
Market share....................................................................   Improve in all regions           Mixed
Automotive cost performance (a).................................................   Hold costs flat                  Worse
Capital spending................................................................   $7 billion or lower              On-Track

- ----------
(a) At constant volume, mix and exchange; excluding special items and
    discontinued operations.

     Our projection of third quarter 2005 production is as follows:


                                                                                                      Third Quarter
                                                                                    ----------------------------------------------
                                                                                                                       2005
Business Unit                                                                                2005                  Over/(Under)
- -------------                                                                       Vehicle Unit Production            2004
                                                                                    -----------------------       ----------------
                                                                                                              
Ford North America..............................................................          730,000                    (17,000)
Ford Europe.....................................................................          370,000                    (10,000)
PAG.............................................................................          160,000                     11,000


     We continue to face increasingly  challenging  conditions in the automotive
industry.  We expect to continue to experience commodity cost pressures (both on
material costs and the effect of high gasoline prices on vehicle  segmentation),
unfavorable currency exchange, and the adverse effects of high health care costs
and low discount  rates compared with a year ago. We also continue to experience
the  effects  of  industry  overcapacity   (including   increasingly  aggressive
marketing incentives by our competitors).

     We plan to  respond  to this  tougher  environment  with  actions  aimed at
improving our cost  structure,  optimizing our global  manufacturing  footprint,
strengthening our balance sheet and making essential investments for the future.
These actions could include  further  restructuring  actions for our  Automotive
sector, including further personnel reductions,  addressing our excess capacity,
and other cost-reduction measures.

     Many of the challenges  currently facing automobile  manufacturers are also
placing  increasing  pressure on the  industry's  supply base, as suppliers cope
with  higher  commodity  costs  and  lower  production   volumes,   among  other
challenges.  As a  result,  it may  become  more  challenging  for  some  of our
suppliers to achieve and pass on to us the level of productivity improvements we
previously  anticipated.  In  addition,  we will  continue  to take  actions  as
necessary to ensure an uninterrupted supply of materials and components.

     As  disclosed  in our  Current  Report on Form 8-K dated May 25, 2005 ("May
25th 8-K"), we recently signed a Memorandum of Understanding ("Memorandum") with
Visteon  Corporation  ("Visteon"),  our largest  supplier,  which is designed to
protect the supply of critical parts and components,  create  opportunities  for
production  material  cost  savings,  and improve  our  ability to benefit  from
competitively-priced  and  high-quality  parts,  systems  and  technologies.  As
described  in our May 25th 8-K and  Current  Report on Form 8-K  dated  July 19,
2005, significant features of this Memorandum include:

     o    Transfer of 24 Visteon  plants and  facilities  in the U.S. and Mexico
          and  associated  assets  to a new,  temporary  business  entity  to be
          managed by Ford (over time, we would prepare most of these transferred
          operations  for sale to companies  with the  expertise  and capital to
          supply us with parts, systems and technologies that are competitive in
          price and quality);

     o    Payment  to Visteon of up to $550  million  to assist  with  Visteon's
          restructuring expenses;

     o    Upon execution of definitive agreements,  extension by Ford to Visteon
          of a $250 million  short-term  secured  loan,  to be repaid by Visteon
          upon closing of the Ford-Visteon transaction;

                                      -54-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

     o    Provision   by  Visteon  of  certain   services   (e.g.,   information
          technology,  accounting,  etc.) to facilitate the operation of the new
          business entity;

     o    Payment  by  Ford  for   inventories   included  in  the   transferred
          operations;

     o    Assumption  by Ford or the  Ford-managed  business  entity of  certain
          liabilities  associated  with  the  transferred  business,   including
          employee-related  (for the Ford-UAW hourly employees  assigned to work
          at Visteon) and environmental liabilities;

     o    Acceleration  of payment terms through 2006 for payments due from Ford
          to Visteon for components  purchased by Ford for its U.S.  facilities,
          with a gradual return over time to normal payment terms by 2009; and

     o    Funding  by Ford of certain  capital  expenditures  associated  with a
          number of Visteon plants prior to closing of the transaction.

     We continue to work toward closing this transaction with Visteon by October
1, 2005. Assuming the transaction with Visteon closes as anticipated,  we expect
it  will  impact  full-year  pre-tax  2005  financial  results  as  follows  (in
millions):



                                                                                    
   Estimated Assets Received (a)                                                       $   700 - $  900
   Valuation Allowance / Forgiveness of Employee-Related Receivables                               (450)
   Cash Payment for Inventories                                                                    (300)
   Cash for Visteon Restructuring Escrow Account                                                   (400)
   Deferred Cash for Visteon Restructuring - related to Ford-managed entity                        (150)
   Hourly Employee Buyouts                                                                         (100)
                                                                                       ----------------
        Total                                                                          $  (500)- $ (700) (b)
                                                                                       ================

   ----------
   (a) Including inventories and net of transaction costs.
   (b) Includes $(327) million incurred in the first half of 2005, primarily
       valuation allowance against employee-related receivables.

     As disclosed in our 2004 10-K Report,  we are also incurring costs of about
$25 million per month as a result of our agreement in March 2005 with Visteon to
relieve it of a portion of its  obligation  to reimburse us for the costs of our
employees assigned to Visteon.  In addition to the costs in the foregoing table,
our second half 2005 pre-tax  results are  expected to be adversely  affected by
about $200 million to $225 million due to the impact of the March 2005 agreement
and the  business  results  and other  costs  associated  with the  Ford-managed
business entity.

     We  expect  Ford  Credit's  earnings  in 2005  to be  lower  than in  2004,
primarily  resulting  from  the  impact  of  higher  interest  rates  and  lower
receivable  levels,  offset  partially by improved credit loss  performance.  At
year-end 2005, we anticipate Ford Credit's managed  receivables to be about $155
billion.

     Consistent with our  announcement on April 20, 2005 that we were evaluating
long-term  strategic  objectives for Hertz, on June 13, 2005, Hertz filed a Form
S-1  Registration  Statement with the Securities and Exchange  Commission for an
initial public offering ("IPO") of a portion of the economic  interest in Hertz.
Following any IPO, we would intend to divest our remaining ownership interest in
Hertz. As an alternative to an IPO, we may dispose of our interest in Hertz in a
private sale to a third party.

ACCOUNTING STANDARDS ISSUED BUT NOT YET ADOPTED

     In May 2005,  the FASB  issued  SFAS No.  154,  Accounting  Changes & Error
Corrections - a replacement of APB Opinion No. 20 and SFAS No. 3. This statement
changes the  requirements  for accounting and reporting of a voluntary change in
accounting  principle and changes required by an accounting  pronouncement  when
the  specific   transition   provisions  are  absent.  This  statement  requires
retrospective  application to prior periods' financial  statements of changes in
accounting   principle.   If  it  is   impracticable  to  determine  either  the
period-specific  effects or the cumulative effect of the change,  this statement
requires that the new  accounting  principle be adopted  prospectively  from the
earliest practicable date.  SFAS No. 154 is effective  in the period that begins
after  December 15, 2005. We do not expect any impact on our financial  position
and results of operations.


                                      -55-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations (Continued)

Risk Factors

     Statements  included or  incorporated  by reference  herein may  constitute
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform  Act  of  1995.   Forward-looking  statements  are  based  on
expectations,  forecasts and  assumptions by our management and involve a number
of risks,  uncertainties,  and other factors that could cause actual  results to
differ materially from those stated, including, without limitation:

     o    greater  price  competition  resulting  from  industry   overcapacity,
          currency fluctuations or other factors;
     o    a significant  decline in industry sales,  particularly in the U.S. or
          Europe,  resulting from slowing economic growth,  geo-political events
          or other factors;
     o    lower-than-anticipated market acceptance of new or existing products;
     o    economic  distress  of  suppliers  that  may  require  us  to  provide
          financial  support  or take  other  measures  to  ensure  supplies  of
          materials;
     o    work stoppages at Ford or supplier  facilities or other  interruptions
          of supplies;
     o    the discovery of defects in vehicles  resulting in delays in new model
          launches, recall campaigns or increased warranty costs;
     o    increased  safety,   emissions,   fuel  economy  or  other  regulation
          resulting in higher costs and/or sales restrictions;
     o    unusual  or  significant  litigation  or  governmental  investigations
          arising out of alleged defects in our products or otherwise;
     o    worse-than-assumed   economic  and  demographic   experience  for  our
          postretirement  benefit  plans  (e.g.,  investment  returns,  interest
          rates, health care cost trends, benefit improvements);
     o    currency or commodity price fluctuations, including, for example, last
          year's sharp rise in steel prices;
     o    changes in interest rates;
     o    an increase in or acceleration of the market shift from truck sales or
          from sales of other more profitable vehicles in the U.S.;
     o    economic difficulties in any significant market;
     o    higher prices for or reduced availability of fuel;
     o    labor or other constraints on our ability to restructure our business;
     o    a change in our  requirements or obligations  under  long-term  supply
          arrangements  pursuant to which we are  obligated to purchase  minimum
          quantities or a fixed percentage of output or pay minimum amounts;
     o    additional credit rating downgrades;
     o    inability to access debt or securitization markets around the world at
          competitive rates or in sufficient amounts;
     o    higher-than-expected credit losses;
     o    lower-than-anticipated  residual  values  and/or  higher-than-expected
          return rates for leased vehicles; and
     o    increased  price  competition  in the  rental  car  industry  and/or a
          general  decline  in  business  or  leisure  travel  due to  terrorist
          attacks,   acts  of  war,   epidemic  disease  or  measures  taken  by
          governments  in response  thereto  that  negatively  affect the travel
          industry.

We  cannot  assure  that any  expectations,  forecasts  or  assumptions  made by
management in preparing these forward-looking statements will prove accurate, or
that any  projections  will be realized.  It is to be expected that there may be
differences between projected and actual results. Our forward-looking statements
speak only as of the date of their initial issuance, and we do not undertake any
obligation to update or revise publicly any forward-looking statements,  whether
as a result of new information, future events or otherwise.


OTHER FINANCIAL INFORMATION

     The interim financial information included in this Quarterly Report on Form
10-Q  for  the   quarter   ended  June  30,   2005  has  not  been   audited  by
PricewaterhouseCoopers  LLP ("PwC").  In  reviewing  such  information,  PwC has
applied limited procedures in accordance with professional standards for reviews
of interim financial information. Accordingly, you should restrict your reliance
on their  reports  on such  information.  PwC is not  subject  to the  liability
provisions of Section 11 of the  Securities Act of 1933 for their reports on the
interim financial  information because such reports do not constitute  "reports"
or "parts" of the  registration  statements  prepared or certified by PwC within
the meaning of Sections 7 and 11 of the Securities Act of 1933.





                                      -56-



ITEM 4.  Controls and Procedures.

     Evaluation of Disclosure  Controls and Procedures.  William Clay Ford, Jr.,
our Chief Executive Officer,  and Donat R. Leclair, our Chief Financial Officer,
have  performed  an  evaluation  of  the  Company's   disclosure   controls  and
procedures, as that term is defined in Rule 13a-15(e) of the Securities Exchange
Act of 1934, as amended (the "Exchange  Act"), as of June 30, 2005, and each has
concluded that such  disclosure  controls and procedures are effective to ensure
that  information  required to be disclosed in our periodic  reports filed under
the Exchange Act is recorded, processed, summarized and reported within the time
periods specified by the Securities and Exchange Commission's rules and forms.

     Changes  in  Internal  Controls  over  Financial  Reporting.  In the second
quarter of 2005,  as part of an ongoing  roll-out  in North  America and Europe,
Ford Credit replaced its primary retail receivables system in Germany.


                           PART II. OTHER INFORMATION

ITEM 1.  Legal Proceedings.

     Environmental Matters

     Proceeding   with  the  New  York   Environmental   Enforcement   Division.
(Previously  reported  on page 26 of our  Quarterly  Report on Form 10-Q for the
quarter ended March 31, 2005.) During the second quarter,  Ford and the New York
Environmental  Enforcement Division settled an alleged violation of New York law
relating to vehicles  delivered  to dealers in New York that were  certified  to
federal rather than California emissions  standards.  Ford agreed to pay a civil
penalty but denies any violation of New York law.

     Other Matters

     SEC Ford Money Market Account Inquiry.  (Previously  reported on page 28 of
our Annual  Report on Form 10-K for the year ended  December 31,  2004.) On June
14, 2005, the SEC approved Ford Credit's  offer to settle  certain  findings the
SEC made with  respect to marketing  materials  used by Ford Credit in marketing
its Ford Money Market Account program,  under which Ford Credit offered and sold
its floating rate demand notes.  The terms of the  settlement,  under which Ford
Credit neither  admitted nor denied the SEC's findings, included: (i) payment of
disgorgement  of $700,000 (based on an estimate of the costs Ford Credit avoided
in not providing the  prospectus at the time the marketing  materials were used)
and interest thereon of $64,282, and (ii) undertakings to change the name of the
program to eliminate the phrase "money market" (Ford  Interest  Advantage is the
new name), to enhance  disclosures in future marketing  materials and in a newly
revised  prospectus,  to deliver  the newly  revised  prospectus  to all current
noteholders,  and to annually  deliver Ford Credit's 10-K Report to then-current
noteholders.   In  its  press  release   announcing  the  settlement,   the  SEC
acknowledged  that each investor did receive a prospectus  with the  "important"
disclosures prior to making an investment and that no investor lost money.

                                      -57-



ITEM 2.  Unregistered Sales of Equity Securities and Use of Proceeds.

     During the second quarter of 2005, we purchased  shares of our Common Stock
as follows:


                                                                        Total Number of              Maximum Number (or
                                                                      Shares Purchased as       Approximate Dollar Value) of
                                Total Number of        Average          Part of Publicly           Shares that May Yet Be
                                    Shares            Price Paid        Announced Plans or       Purchased Under the Plans or
          Period                  Purchased a/         per Share             Programs                      Programs
- ---------------------------    ------------------    ------------    -----------------------   -------------------------------
                                                                                   
      April 1, 2005                                                                            No publicly announced
         through                   1,767,632           $10.20                  0               repurchase program in place
      April 30, 2005

       May 1, 2005
         through                                                                               No publicly announced
       May 31, 2005                1,793,780           $ 9.79                  0               repurchase program in place

       June 1, 2005
         through                                                                               No publicly announced
      June 30, 2005                2,234,808           $10.42                  0               repurchase program in place
                                   ---------                                   -

                                                                                               No publicly announced
         Total                     5,796,220           $10.16                  0               repurchase program in place
                                   =========                                   =
- ----------

a/   We currently do not have a publicly announced  repurchase program in place.
     Of the 5,796,220 shares purchased, 5,397,142 shares were purchased from the
     Ford Motor Company Savings and Stock Investment Plan for Salaried Employees
     ("SSIP")  and  the  Tax  Efficient   Savings  Plan  for  Hourly   Employees
     ("TESPHE").  Shares are generally  purchased  from the SSIP and TESPHE when
     participants in those plans elect to sell units in the Ford Stock Fund upon
     retirement,  upon termination of employment with the Company, related to an
     in-service  distribution,  or to fund a loan  against an  existing  account
     balance in the Ford Stock Fund.  Shares are not purchased  from these plans
     when a participant  transfers  account  balances out of the Ford Stock Fund
     and into another  investment  option under the plans.  The remaining shares
     were  acquired  from our  employees  or directors  in  accordance  with our
     various  compensation plans as a result of share withholdings to pay income
     taxes with respect to: (i) the lapse of restrictions  on restricted  stock,
     (ii) the issuance of unrestricted stock, including issuances as a result of
     the  conversion  of  restricted  stock  equivalents,  or  (iii)  to pay the
     exercise price and related  income taxes with respect to certain  exercises
     of stock options.


ITEM 4.  Submission of Matters to a Vote of Security Holders.

     On May 12, 2005, the 2005 Annual Meeting of Shareholders of the Company was
held.  The  following is a brief  description  of the matters  voted upon at the
meeting and tabulation of the voting therefor:

     Proposal One:  Election of Directors.


                                               Number of Votes
                                    -----------------------------------
Nominee                             For                         Against
- -----------------------             ---                         -------
                                                          
John R. H. Bond                     2,359,052,655               349,511,374
Stephen G. Butler                   2,649,914,599                58,649,430
Kimberly A. Casiano                 2,642,482,620                66,081,409
Edsel B. Ford II                    2,617,790,013                90,774,016
William C. Ford, Jr.                2,635,310,886                73,253,143
Irvine O. Hockaday, Jr.             2,632,442,505                76,121,524
Marie-Josee Kravis                  2,643,112,758                65,451,271
Richard A. Manoogian                2,645,166,724                63,397,305
Ellen R. Marram                     2,638,609,179                69,954,850
Homer A. Neal                       2,647,035,399                61,528,630
Jorma Ollila                        2,650,639,916                57,924,113
James J. Padilla                    2,629,916,380                78,647,649
Carl E. Reichardt                   2,634,760,295                73,803,734
Robert E. Rubin                     2,355,789,370               352,774,659
John L. Thornton                    2,643,395,773                65,168,256


There were no broker non-votes with respect to the election of directors.

                                      -58-



ITEM 4.  Submission of Matters to a Vote of Security Holders (Continued)

     Proposal Two:  Ratification of Selection of Independent  Registered  Public
Accounting  Firm. A proposal to ratify the  selection of  PricewaterhouseCoopers
LLP as the Company's independent  registered public accounting firm to audit the
books of  account  and  other  corporate  records  of the  Company  for 2005 was
adopted,  with  2,659,179,523  votes cast for,  30,996,217  votes cast  against,
18,388,289 votes abstained and 0 broker non-votes.

     Proposal Three:  Relating to Disclosure  of Compensation Paid to  Executive
Officers.  A proposal relating to disclosure of Company  executive  officers who
are   contractually   entitled  to  receive  more  than  $500,000   annually  in
compensation was rejected,  with 2,051,710,471  votes cast against,  228,337,785
votes cast for, 27,356,987 votes abstained and 401,158,786 broker non-votes.

     Proposal Four:  Relating to the Company Reporting on its  Lobbying  Efforts
Relative to CAFE Standards.  A proposal relating to the Company reporting on its
lobbying  efforts  relative to CAFE standards was rejected,  with  2,074,352,252
votes cast  against,  136,819,089  votes for,  96,233,902  votes  abstained  and
401,158,786 broker non-votes.

     Proposal  Five:  Relating  to  Limiting  Certain   Compensation  for  Named
Executives.  A proposal relating to limiting certain  compensation paid to Named
Executives  was rejected,  with  2,087,282,735  votes cast against,  189,073,380
votes cast for, 31,049,128 votes abstained and 401,158,786 broker non-votes.

     Proposal Six: Relating to Tying Executive Compensation to Reducing Lifetime
Product  Greenhouse  Gas  Emissions.  A  proposal  relating  to tying  executive
compensation to reducing lifetime product greenhouse gas emissions was rejected,
with 2,098,592,542  votes cast against,  116,682,624 votes cast for,  92,130,077
votes abstained and 401,158,786 broker non-votes.

     Proposal Seven:  Relating to  Consideration of a  Recapitalization  Plan to
Provide that All of the Company's  Outstanding  Stock Have One Vote Per Share. A
proposal  relating to consideration of a  recapitalization  plan to provide that
all of the  Company's  outstanding  stock have one vote per share was  rejected,
with 1,718,829,170  votes cast against,  556,376,747 votes cast for,  32,199,326
votes abstained and 401,158,786 broker non-votes.

     Proposal Eight:  Relating to  Establishing an Independent  Committee of the
Board to Evaluate Conflicts of Interests. A proposal relating to establishing an
independent  committee of the Board to evaluate  conflicts of interests  between
holders  of Class B Stock  and  holders  of  common  stock  was  rejected,  with
1,858,826,668  votes cast against,  416,585,899 votes cast for, 31,992,676 votes
abstained and 401,158,786 broker non-votes.




                                      -59-