FINANCIAL INFORMATION
                                    CONTENTS



                                                         PAGE
                                                         ----
                                                      
Selected Financial Data................................    3
Financial Review.......................................    4
Consolidated Balance Sheet.............................   14
Consolidated Statement Of Earnings.....................   16
Consolidated Statement Of Cash Flows...................   17
Consolidated Statement Of Shareholders' Equity.........   18
Notes To Financial Statements..........................   19
Report Of Independent Public Accountants...............   37


                                       1

                 (This page has been left blank intentionally.)

                                       2

                            SELECTED FINANCIAL DATA

    The  following table  sets forth selected  financial data of  Coltec for the
five years  ended December  31,  1993. The  selected  financial data,  with  the
exception  of order backlog  and employee data, were  derived from the financial
statements of Coltec, certain  of which statements have  been audited by  Arthur
Andersen  & Co.,  independent public accountants,  as indicated  in their report
included elsewhere herein.



                                                                     YEAR ENDED DECEMBER 31,
                                                    ---------------------------------------------------------
                                                      1993        1992        1991        1990        1989
                                                    ---------   ---------   ---------   ---------   ---------
                                                          (DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)
                                                                                     
STATEMENT OF EARNINGS DATA:
Sales.............................................  $ 1,334.8   $ 1,368.7   $ 1,373.0   $ 1,487.2   $ 1,516.7
                                                    ---------   ---------   ---------   ---------   ---------
Operating income (a)..............................      211.7       243.1       229.0       268.9       272.8
                                                    ---------   ---------   ---------   ---------   ---------
Earnings from continuing operations before
 interest, income taxes and extraordinary item
 (b)..............................................      211.7       243.1       230.4       278.1       278.6
Interest and debt expense, net....................      110.2       135.8       199.9       203.4       211.8
Provision for income taxes........................       36.3        42.6        28.3        33.8        16.8
                                                    ---------   ---------   ---------   ---------   ---------
Earnings from continuing operations before
 extraordinary item (a)...........................       65.2        64.7         2.2        40.9        50.0
Discontinued operations (c).......................     --          --          --            17.7         3.6
Extraordinary item (d)............................      (17.8)     (106.9)         .6        (4.5)       (6.1)
                                                    ---------   ---------   ---------   ---------   ---------
Net earnings (loss)...............................       47.4       (42.2)        2.8        54.1        47.5
                                                    ---------   ---------   ---------   ---------   ---------
Earnings (loss) per common share:
  Continuing operations (a).......................        .94        1.11         .09        1.64        2.00
  Discontinued operations.........................     --          --          --             .70         .14
  Extraordinary item..............................       (.26)      (1.83)        .02        (.18)       (.24)
                                                    ---------   ---------   ---------   ---------   ---------
  Net earnings (loss).............................        .68        (.72)        .11        2.16        1.90
                                                    ---------   ---------   ---------   ---------   ---------
Ratio of earnings to fixed charges (e)............        1.9         1.8         1.2         1.4         1.3
                                                    ---------   ---------   ---------   ---------   ---------
BALANCE SHEET DATA (AT END OF PERIOD):
Working capital...................................      163.1        95.3       168.8       162.9       207.3
Total assets......................................      806.4       828.8       834.2       876.8       952.3
Long-term debt (including current portion)........    1,033.6     1,122.1     1,622.9     1,646.3     1,747.4
Shareholders' equity..............................     (625.5)     (666.6)   (1,194.5)   (1,188.4)   (1,241.3)
OTHER OPERATING DATA:
Operating margin (a)..............................       15.9%       17.8%       16.7%       18.1%       18.0%
Cash provided by operating activities.............      105.2       119.9       149.2       155.5       114.3
Capital expenditures..............................       38.6        25.0        26.2        23.2        28.7
Depreciation of property, plant and equipment.....       33.2        35.3        36.9        36.8        36.7
Order backlog (at end of period)..................      669.7       709.1       808.8       864.2       831.0
Number of employees (at end of period)............     10,000      10,700      11,400      12,400      13,300
                                                    ---------   ---------   ---------   ---------   ---------
                                                    ---------   ---------   ---------   ---------   ---------
<FN>
- ------------
(a)   Operating income for 1993  includes a $25.2  million ($15.3 million  after
      taxes,  or 22  cents per common  share) restructuring charge  to cover the
      cost  of  consolidation   and  rearrangement   of  certain   manufacturing
      facilities  and  related  reductions  in  work  force,  primarily  in  the
      Aerospace/Government segment, as  well as at  Central Moloney  Transformer
      Division.  If  the restructuring  charge  was excluded,  operating income,
      earnings from continuing  operations before  extraordinary item,  earnings
      per common share from continuing operations and the operating margin would
      have been $236.9 million, $80.5 million, $1.16 and 17.7%, respectively, in
      1993. Central Moloney Transformer was sold in January, 1994.
(b)   Earnings  from  continuing operations  before  interest, income  taxes and
      extraordinary item include  for 1991,  1990 and 1989,  $1.4 million,  $9.2
      million  and $5.8 million, respectively,  of dividend income from Coltec's
      minority interest  in Crucible  Materials Corporation.  If such  item  was
      excluded,  earnings  from  continuing operations  before  interest, income
      taxes and  extraordinary  item  would have  been  $229.0  million,  $268.9
      million and $272.8 million for the years ended December 31, 1991, 1990 and
      1989, respectively.
(c)   On  March 22, 1990, Coltec  sold substantially all the  assets of the Colt
      Firearms Division to a company formed by a group of private investors  for
      total  proceeds of $51.6 million  and a gain of  $17.3 million. Coltec has
      accounted for the sales, expenses, assets and liabilities of Colt Firearms
      as a discontinued operation.
(d)   Coltec recognized  extraordinary items  in each  of the  five years  ended
      December   31,  1993  in  connection  with  debt  refinancings  and  early
      retirement of debt; and, in addition, in the year ended December 31,  1992
      in connection with the recapitalization.
(e)   For  purposes  of  calculating the  ratio  of earnings  to  fixed charges,
      earnings are  determined by  adding fixed  charges (excluding  capitalized
      interest)  and income taxes to  earnings from continuing operations. Fixed
      charges consist of interest expense, capitalized interest and that portion
      of rental expense deemed to be representative of the interest factor.


                                       3

                                FINANCIAL REVIEW
                             RESULTS OF OPERATIONS

YEAR ENDED DECEMBER 31, 1993, COMPARED TO YEAR ENDED DECEMBER 31, 1992

    Earnings before extraordinary  item for  1993 were $80.5  million, equal  to
$1.16 per common share, excluding a restructuring charge of $25.2 million ($15.3
million  after taxes, or  22 cents per  common share) recorded  by Coltec in the
second quarter of 1993. This compared with earnings before extraordinary item of
$64.7 million,  or $1.11  per common  share, in  1992. In  January 1994,  Coltec
entered  into a  $415.0 million  reducing revolving  credit facility  (the "1994
Credit Agreement"). Had  this facility  been entered  into at  the beginning  of
1993,  earnings before extraordinary item for 1993 would have increased by $10.1
million, or  14 cents  per common  share. Sales  were $1,334.8  million in  1993
compared  with $1,368.7  million in 1992.  Operating income for  1993 was $236.9
million and the operating margin was 17.7%, excluding the restructuring  charge;
and  for 1992, operating income was $243.1  million and the operating margin was
17.8%. Although sales and operating income declined slightly in 1993, Coltec was
able to maintain its operating margin at  about the same level as in 1992.  This
performance  was achieved  despite 1993  being a difficult  year for  two of the
major markets served by Coltec. The aerospace industry continued to be  impacted
by  declining orders for  new commercial aircraft and  cuts in defense spending;
and the nation's  manufacturing sector,  the primary market  for the  Industrial
segment, remained weak.

    Excluding   the  restructuring  charge,   the  Aerospace/Government  segment
reported a 16% decline in operating income in 1993 on a 13% sales decline and an
operating margin of 18.9%  compared with 19.5% last  year. Operating income  for
1993  was  $85.5 million  on sales  of $453.3  million, compared  with operating
income of $102.1  million on  sales of  $523.7 million  in the  prior year.  The
Automotive  segment achieved a  record 23.8% operating  margin in 1993, compared
with 21.1% in 1992, a 25% improvement in operating income and an 11% increase in
sales. Operating income was $106.2 million  on sales of $445.7 million  compared
with  operating income of $85.1 million on sales of $402.6 million in 1992. This
strong performance  reflects  higher new  car  and truck  production,  increased
applications  for  segment components  and  the introduction  of  new automotive
products. In the Industrial segment, operating income and sales were down 6% and
2%, respectively, and segment operating margin  declined to 18.2% from 19.0%  in
1992.  Segment operating income was $79.6 million and sales were $436.7 million,
compared with operating income of $84.4  million and sales of $443.8 million  in
1992.  Record sales and earnings performances were reported by Quincy Compressor
and Garlock  Bearings  Divisions,  while Central  Moloney  Transformer,  Garlock
Mechanical Packing and France Compressor Products Divisions, and FMD Electronics
reported lower results in 1993. Excluding Central Moloney Transformer, which was
sold  in January 1994, sales  were up 2% to  $372.5 million compared with $365.3
million in 1992, operating  income was $80.7 million,  down slightly from  $81.9
million  in 1992, and segment operating margin  for 1993 was 21.7% compared with
22.4% in 1992.

    Following is a discussion  of the results of  operations for the year  ended
December 31, 1993, compared to the year ended December 31, 1992.

    SALES.   Sales of $1,334.8  million in 1993 were  2% lower than the $1,368.7
million in 1992. In the Aerospace/Government segment, sales were $453.3  million
compared  with  $523.7 million  last year.  The decline  in Aerospace/Government
segment sales reflects lower demand  for new commercial aircraft resulting  from
the  excess capacity of the world airline  fleets, as well as continued declines
in defense spending. In spite of  the weak economic conditions in the  aerospace
industry,  Coltec began shipping components for new commercial programs in 1993,
including landing gear systems for the  Boeing 777 aircraft and flight  controls
for the Fokker Fo-70 aircraft. In 1993, sales to the military and other branches
of  the United States  Government accounted for  $173 million, or  38%, of total
sales for the Aerospace/Government segment, compared with $192 million, or  37%,
in 1992 and $223 million, or 40%, in 1991. For Coltec, sales to the military and
other  branches of the United States  Government were $190 million, $210 million
and $224 million, or 14%, 15% and 16%, in 1993, 1992, and 1991, respectively. In
1993, Menasco Aerosystems  Division reported lower  commercial sales of  landing
gear  systems for both the Boeing 757 and 767 aircraft and lower military sales,
primarily for  spare  parts. Menasco  Aerospace  Ltd in  Canada  reported  lower
shipments of landing gear systems for the Boeing 737 and McDonnell Douglas MD-80
aircraft and flight

                                       4

controls  for the Fokker Fo-100 aircraft.  Sales of overhaul and repair services
declined at Menasco Overhaul  Division due mainly  to increased competition  and
the  economic slowdown in Europe. The decline in sales at Fairbanks Morse Engine
Division was due  to completion of  government programs and  lower shipments  of
engines  to  the commercial  sector. Late  in 1993,  Fairbanks Morse  Engine was
awarded a contract to provide engines  for the U.S. Navy Sealift program.  Sales
at  Chandler Evans Control Systems Division declined in 1993 on lower demand for
fuel pumps from both the commercial and military markets. Walbar reported higher
sales in  1993 on  increased demand  for  repair and  coating services  for  gas
turbine  engine components,  and on  increased shipments  of turbine  blades and
vanes for commercial aircraft engines.

    For  1993,  Automotive  segment  sales  increased  11%  to  $445.7  million,
reflecting the recovery of the domestic automotive industry that began last year
and  continued to accelerate in 1993. Also contributing to the sales improvement
were increased applications for segment  components and the introduction of  new
automotive  products.  Sales  were  higher  at  Holley  Automotive  Division  on
increased demand for manifold assemblies and transmission solenoids, and on  the
introduction  of new  automotive products.  Coltec Automotive  Division reported
increased shipments  of  oil  pumps  into the  European  automotive  market  and
mechanical  emission control  air pumps  for use on  light trucks  and vans. The
sales improvement at  Stemco Truck Products  Division was due  to the  continued
demand  for  wheel lubrication  systems  from original  equipment manufacturers,
reflecting increased truck and trailer production, and to increased  aftermarket
shipments, resulting from gains in market share. Farnam Sealing Systems reported
higher  sales on increased demand from  the original equipment market for engine
and transmission products. Holley Replacement Parts reported lower sales in 1993
reflecting the continuing decline in demand for carburetors in the aftermarket.

    Sales for the Industrial  segment in 1993 were  $436.7 million, or 2%  lower
than  in 1992. Sales were higher at  Quincy Compressor on increased shipments of
rotary  screw  air   compressors,  strong  demand   for  compressor  parts   and
accessories,  and new  product introductions.  Garlock Bearings  reported higher
sales on  new applications  for DU  bearings and  strong demand  from the  truck
market  for  DX bearings.  Sales  were up  at Sterling  Die  and Haber  Tool due
primarily to  increased  demand  from  the automotive  market,  and  at  Garlock
Plastomer  Products on strong acceptance from the aerospace industry for its new
PTFE insulating tape. At Garlock  Mechanical Packing Division, sales of  KLOZURE
oil  seals and  industrial seals were  higher on increased  demand from original
equipment manufacturers; while sales of gasketing and compressed sheet  products
declined  due to softness in the petrochemical  market. Sales were lower in 1993
at  Central  Moloney  Transformer  reflecting  the  low  level  of  demand   for
transformers  and  competitive  pricing  pressures,  and  at  Garlock  Valves  &
Industrial Plastics  Division  due to  the  slowdown in  the  European  economy.
Delavan  Commercial Products  Division reported lower  sales due  to the foreign
exchange translation impact on sales of  its U.K. affiliate and to lower  demand
for agricultural nozzles and pumps, resulting from the flooding in the Midwest.

    COST  OF SALES.  Cost  of sales decreased 4%  in 1993 reflecting lower sales
volume for the  Aerospace/ Government segment  and Central Moloney  Transformer,
improved  manufacturing  processes,  lower  maintenance  cost  and  depreciation
expense, and benefits realized from the  restructuring program. As a percent  of
sales, cost of sales declined to 67.6% from 69.0% in 1992.

    SELLING  AND ADMINISTRATIVE  EXPENSE.   Selling and  administrative expense,
including other income and expense, increased 6% in 1993. This increase  results
primarily  from a full  year of amortization expense  on restricted stock awards
granted in 1992 and from  the inclusion in 1992  of a nonrecurring reduction  in
insurance cost and receipt of a license fee by Menasco Aerosystems. The increase
in  1993 selling and  administrative expense was  offset in part  by recovery of
previously incurred engineering expense  by Coltec Automotive.  As a percent  of
sales, selling and administrative expense increased to 14.4% from 13.2% in 1992.

    RESTRUCTURING  CHARGE.  The  $25.2 million restructuring  charge recorded in
the second quarter of 1993 covers the cost of consolidation and rearrangement of
certain manufacturing facilities and related reductions in work force, primarily
in the Aerospace/Government segment, as well as at Central Moloney  Transformer.
Key  elements  of  the  restructuring program  include  closing  a  landing gear
manufacturing

                                       5

facility and consolidation of  landing gear production  at two existing  Menasco
facilities,  closing  a  turbine engine  components  facility  and consolidating
production of these components at three existing Walbar facilities, and  closing
one  of  two  Central  Moloney Transformer  plants.  At  Chandler  Evans Control
Systems, the manufacturing area  was reduced; and  at Holley Replacement  Parts,
administrative offices and the distribution operation are being relocated to one
of  the division's  manufacturing facilities. During  1993, significant progress
was made toward achieving  the objectives of the  restructuring program and  the
program is expected to be completed in 1994.

    INTEREST  AND  DEBT  EXPENSE,  NET.   Net  interest  expense  declined $25.7
million, or 19%, in 1993. Included in 1992 was substantial interest expense that
was reduced significantly by the  recapitalization completed by Coltec on  April
1, 1992.

    PROVISION  FOR INCOME  TAXES.   The effective income  tax rate  for 1993 was
35.75% compared with 39.7%  in 1992. The  lower effective tax  rate for 1993  is
principally  due  to  the disaffiliation  of  Coltec from  Coltec  Holdings Inc.
("Holdings") as a result of the recapitalization and the adjustment of reserves,
partially offset by the increase in the U.S. statutory rate from 34% to 35%.

    EXTRAORDINARY ITEM.  In 1993, Coltec incurred extraordinary charges of $17.8
million in connection with debt refinancings  and the early retirement of  debt.
This  included $14.7 million from a  debt refinancing completed in January 1994.
In 1992, Coltec incurred extraordinary charges of $105.3 million, in  connection
with the recapitalization, and $1.6 million, from the early retirement of debt.

YEAR ENDED DECEMBER 31, 1992, COMPARED TO YEAR ENDED DECEMBER 31, 1991

    In  1992, earnings  before extraordinary item  were $64.7  million, equal to
$1.11 per common share, compared with $2.2 million, or 9 cents per common share,
in 1991. The lower 1991 earnings reflected substantial interest expense, reduced
significantly  by  the  recapitalization.  Giving   pro  forma  effect  to   the
recapitalization  as if it  had occurred on  January 1, 1991,  Coltec would have
reported earnings before extraordinary item for 1992 of $82.4 million, or  $1.19
per  common share,  compared with  earnings of  $56.5 million,  or 82  cents per
common share, in 1991.  Operating income for  1992 increased 6%  over 1991 on  a
slight decline in sales. Operating income was $243.1 million in 1992 on sales of
$1,368.7  million, compared with operating income  of $229.0 million on sales of
$1,373.0 million in 1991. Coltec's operating margin improved from 16.7% in  1991
to  17.8%  in  1992.  The  1992 results  were  achieved  in  spite  of continued
reductions in defense spending and  the slowdown in certain commercial  programs
that unfavorably impacted the Aerospace/Government segment and resulted in a 12%
decline  in Coltec's order backlog  from the level at  year-end 1991. Both sales
and operating income in  the Aerospace/Government segment  declined 7% in  1992,
however  the segment  maintained its 1991  operating margin  of 19.5%. Operating
income for the Aerospace/Government segment in 1992 was $102.1 million on  sales
of  $523.7 million, compared with operating income of $109.6 million on sales of
$562.8 million in 1991. In the  Automotive segment, operating income was up  44%
in  1992 on an 8% sales increase  and segment operating margin improved to 21.1%
from 15.9% in 1991.  Segment operating income was  $85.1 million and sales  were
$402.6  million compared  with operating  income of  $59.3 million  and sales of
$372.6 million in 1991.  This strong performance by  the Automotive segment  was
aided  by  increased  new car  and  truck  production, the  introduction  of new
automotive products having higher margins  and recovering aftermarket sales.  In
the Industrial segment, operating income increased 5% on a slight improvement in
sales and segment operating margin improved to 19.0% from 18.3% in 1991, despite
the  lack  of significant  growth during  1992  in many  of the  markets served.
Operating income and  sales for the  Industrial segment were  $84.4 million  and
$443.8  million, respectively, in 1992. This  compared with operating income and
sales of $80.2 million and $439.3 million, respectively, in 1991. The  segment's
improved  results were paced by the  strong performances of Garlock Bearings and
Quincy Compressor. Following is  a discussion of the  results of operations  for
the year ended December 31, 1992, compared to the year ended December 31, 1991.

    SALES.   For 1992, sales totaled  $1,368.7 million, which was slightly lower
than the $1,373.0 million reported in 1991. In the Aerospace/Government segment,
sales declined 7% to  $523.7 million compared with  $562.8 million in 1991.  The
sales   decline  was  due  to  continued  reductions  in  defense  spending  and
stretch-out of certain commercial programs.  Lower sales at Menasco  Aerosystems
were due primarily to a

                                       6

reduction  in military spare parts sales and, to a lesser extent, a reduction in
commercial spare part sales. This sales decline was offset in part by  increased
shipments  of landing gear  systems for the Lockheed/Boeing   16 and Boeing 757
aircraft. Sales were down at Menasco Aerospace reflecting a program  stretch-out
on  the McDonnell Douglas MD-80  aircraft and lower spare  parts sales. The weak
economic condition of the airline industry resulted in lower demand for  landing
gear  overhaul services at Menasco Overhaul.  Walbar reported a decline in sales
on  lower  shipments  of  compressor   blades  and  vanes  to  aircraft   engine
manufacturers for military applications. Chandler Evans Control Systems reported
lower  sales of spare parts to both the military and commercial markets, however
the division was able to offset this  sales decline with sales of new  products.
Higher  sales at Delavan  Gas Turbine Products  resulted from increased overhaul
services and at Lewis Engineering from improved pricing.

    Sales for the Automotive segment increased 8% to $402.6 million,  reflecting
increased  new  car and  truck production,  the  introduction of  new automotive
products having higher margins and recovering aftermarket sales. Contributing to
the higher sales was the initial production of the Chrysler LH car models  which
use  Holley  throttle bodies  and other  fuel  system components.  All divisions
within the Automotive segment reported increased sales in 1992. Higher sales  at
Holley  Automotive were due to strong  demand for transmission solenoids and the
introduction of new automotive products. At Coltec Automotive, shipments of both
mechanical air pumps and oil pumps were above 1991 levels. In addition,  tooling
and  prototype  sales  were higher.  In  1992, Coltec  Automotive  began initial
shipments of oil pumps into the  European automotive market. The sales  increase
at  Holley Replacement Parts was  due to improved pricing  and higher volume for
remanufactured and  performance  carburetors  resulting  from  increased  market
penetration.  The sales improvement at Stemco Truck Products was due to selected
price increases and to an increase in shipments of wheel lubrication systems  to
the  original equipment market. Farnam Sealing  Systems reported higher sales on
the introduction of new engine and transmission products.

    Industrial segment sales  of $443.8  million were slightly  higher in  1992.
Sales  were  up significantly  at Garlock  Bearings on  increased demand  for DU
bearings from the automotive market and new applications for DX bearings.  Sales
were  higher  at Quincy  Compressor on  increased  demand for  reciprocating and
rotary screw air  compressors and from  improved pricing. The  Sterling Die  and
Haber  Tool operations benefited from increased  sales to the automotive market.
At Delavan Commercial Products, sales of fuel spray nozzles were up to the  home
heating  market, reflecting cooler weather in  the Northeast and higher sales to
Europe  and  Japan,   and  to  the   industrial  market,  reflecting   increased
pollution-control  applications. Sales were down  at Central Moloney Transformer
due to lower pricing and  reduced volume, attributable to  a fall off in  demand
for  transformers related  to a  decline in housing  starts. Due  to weak market
conditions in 1992, Garlock Mechanical Packing reported sales declines in Canada
and Mexico and in its  hydraulic components, compression packing and  mechanical
seals  product lines. These declines  were offset in part  by increased sales of
industrial sealing  and  gasketing products,  price  increases and  new  product
sales. Lower sales were also reported in 1992 by France Compressor Products.

    COST  OF SALES.   Cost of  sales decreased  2% in 1992  reflecting the lower
sales volume in the Aerospace/ Government segment, reductions in work force  and
benefits  realized from manufacturing  efficiencies and cost-reduction programs.
As a percent of sales, cost of sales declined to 69.0% from 70.4% in 1991.

    SELLING AND  ADMINISTRATIVE EXPENSE.   Selling  and administrative  expense,
including   other  income  and  expense,  increased  2%  in  1992.  Selling  and
administrative expense for 1992 reflected a $3.5 million reduction in  insurance
cost  compared  with a  $6.5 million  reduction in  1991. These  reductions were
realized from the sale of stock in a company formed in 1986 to provide insurance
coverage  then  largely   unavailable.  The   increase  in   1992  selling   and
administrative  expense  was  offset  in part  by  higher  license  fee receipts
received by Menasco  Aerosystems in  1992. As a  percent of  sales, selling  and
administrative expense was 13.2% in 1992 compared to 12.9% in 1991.

    INTEREST  AND  DEBT  EXPENSE,  NET.   Net  interest  expense  declined $64.1
million, or 32%, in 1992. Included in 1991 was substantial interest expense that
was reduced significantly by the recapitalization.

                                       7

    PROVISION FOR INCOME TAXES.  The  effective income tax rates were 39.7%  and
92.8%  for  1992  and 1991,  respectively.  The  lower effective  rate  for 1992
reflected a lower tax cost to repatriate non-U.S. earnings and no adverse effect
of unutilized operating losses as a result of higher income for 1992.

    EXTRAORDINARY ITEM.    In 1992,  Coltec  incurred extraordinary  charges  of
$105.3  million in connection with the recapitalization, primarily for premiums,
expenses and  write-off of  deferred financing  costs from  early retirement  of
debt; and $1.6 million from the write-off of deferred financing costs from early
retirement  of debt and from  a debt refinancing. In  1991, Coltec recognized an
extraordinary gain of $.6 million resulting from the purchase of its debentures.

INDUSTRY SEGMENT INFORMATION

    The following table shows financial information by industry segment for  the
five years ended December 31, 1993.



                                                        YEAR ENDED DECEMBER 31,
                                     --------------------------------------------------------------
                                        1993         1992         1991         1990         1989
                                     ----------   ----------   ----------   ----------   ----------
                                                         (DOLLARS IN MILLIONS)
                                                                          
Sales:
  Aerospace/Government.............  $    453.3   $    523.7   $    562.8   $    581.9   $    570.5
  Automotive.......................       445.7        402.6        372.6        436.1        479.3
  Industrial.......................       436.7        443.8        439.3        470.2        468.8
  Intersegment elimination (a).....         (.9)        (1.4)        (1.7)        (1.0)        (1.9)
                                     ----------   ----------   ----------   ----------   ----------
    Total..........................  $  1,334.8   $  1,368.7   $  1,373.0   $  1,487.2   $  1,516.7
                                     ----------   ----------   ----------   ----------   ----------
                                     ----------   ----------   ----------   ----------   ----------
Operating income (b):
  Aerospace/Government.............  $     67.8   $    102.1   $    109.6   $    107.6   $    118.7
  Automotive.......................       102.4         85.1         59.3         93.9         92.6
  Industrial.......................        75.9         84.4         80.2         96.1         86.7
                                     ----------   ----------   ----------   ----------   ----------
    Total segments.................       246.1        271.6        249.1        297.6        298.0
  Corporate unallocated (c)........       (34.4)       (28.5)       (20.1)       (28.7)       (25.2)
                                     ----------   ----------   ----------   ----------   ----------
    Operating income...............  $    211.7   $    243.1   $    229.0   $    268.9   $    272.8
                                     ----------   ----------   ----------   ----------   ----------
                                     ----------   ----------   ----------   ----------   ----------
Operating margin (b):
  Aerospace/Government.............       15.0%        19.5%        19.5%        18.5%        20.8%
  Automotive.......................        23.0         21.1         15.9         21.5         19.3
  Industrial (d)...................        17.4         19.0         18.3         20.4         18.5
                                     ----------   ----------   ----------   ----------   ----------
    Total..........................       15.9%        17.8%        16.7%        18.1%        18.0%
Return on total assets (e):
  Aerospace/Government.............       17.6%        26.3%        26.7%        25.1%        25.6%
  Automotive.......................        82.2         71.8         48.1         66.3         57.2
  Industrial.......................        42.1         45.2         42.2         49.1         41.5
                                     ----------   ----------   ----------   ----------   ----------
    Total..........................       26.3%        29.3%        27.5%        30.7%        28.9%
Backlog (f):
  Aerospace/Government.............  $    524.5   $    576.9   $    697.2   $    738.5   $    696.4
  Automotive.......................        77.6         64.8         47.0         51.5         56.4
  Industrial.......................        67.6         67.4         64.6         74.2         78.2
                                     ----------   ----------   ----------   ----------   ----------
    Total..........................  $    669.7   $    709.1   $    808.8   $    864.2   $    831.0
                                     ----------   ----------   ----------   ----------   ----------
                                     ----------   ----------   ----------   ----------   ----------
<FN>
- ---------
(a)   Reflects  elimination of intercompany sales between divisions in different
      segments.
(b)   The $25.2  million  restructuring  charge  is  included  in  1993  segment
      operating  income as follows: $17.7  million in Aerospace/Government, $3.8
      million  in  Automotive   and  $3.7  million   in  Industrial.   Excluding


                                       8


   
      the  restructuring charge, operating  income and the  operating margin for
      1993 would have  been $85.5  million and  18.9% for  Aerospace/Government,
      $106.2  million and 23.6%  for Automotive and $79.6  million and 18.2% for
      Industrial.
(c)   Represents corporate selling and  administrative expense, including  other
      income and expense, that is not allocable to individual industry segments.
(d)   Excluding  Central Moloney Transformer Division, which was sold in January
      1994, the operating  margins for  the Industrial segment  would have  been
      21.7%  in 1993, 22.4% in  1992, 21.7% in 1991, 23.2%  in 1990 and 20.0% in
      1989.
(e)   Return on total assets is calculated for each segment by dividing  segment
      operating  income by segment  total assets for December  31, and for total
      Coltec by  dividing  total Coltec  operating  income by  total  assets  at
      December 31, less assets of discontinued operations.
(f)   Of  the $669.7  million backlog at  December 31, 1993,  $255.2 million was
      scheduled to be shipped beyond 1994.


DISCONTINUED OPERATIONS

    On March 22, 1990, Coltec sold substantially  all of the assets of the  Colt
Firearms  Division to the  parent company of  Colt's Manufacturing Company, Inc.
(collectively with its parent company, "Colt's Manufacturing"), a company formed
by a  group of  private investors,  for cash  and certain  securities of  Colt's
Manufacturing. At December 31, 1993, Coltec's investment in Colt's Manufacturing
was fully reserved.

    On  March 18,  1992, Colt's  Manufacturing filed  a petition  for bankruptcy
protection under Chapter 11 of the United States Bankruptcy Code and on  January
19,  1993, the Official Committee of Unsecured Creditors of Colt's Manufacturing
Company, Inc.  filed a  fraudulent conveyance  action against  Coltec and  other
defendants.  Coltec believes that it has adequately provided for any liabilities
Coltec may incur with respect to  Colt's Manufacturing and accordingly does  not
believe  that the  Chapter 11  filing or  the associated  financial condition of
Colt's Manufacturing or the  fraudulent conveyance action  will have a  material
adverse effect on Coltec's results of operations and financial condition.

                        LIQUIDITY AND FINANCIAL POSITION

    On April 1, 1992, Coltec completed a recapitalization that included a public
offering  of  common  stock,  two  debt  offerings  and  a  new  bank  financing
arrangement. The recapitalization reduced  the aggregate indebtedness of  Coltec
and Holdings, refinanced a substantial portion of remaining indebtedness on more
favorable  terms and improved  Coltec's operating and  financial flexibility. On
November 18, 1993,  Holdings became  a wholly-owned  subsidiary of  Coltec as  a
result  of  a  reorganization that  resulted  in  the exchange  by  the Holdings
shareholders of their shares of common stock of Holdings for 35.5% or 24,830,000
shares of common  stock of Coltec  (the "Holdings Reorganization").  Immediately
before  this exchange, Holdings  owned 35.7% or 25,000,000  shares of the common
stock of Coltec.

    Funds from  operations continue  to  be the  main  source of  financing  for
Coltec's  businesses  and  for repaying  its  debt.  In 1993,  cash  provided by
operating activities was $105.2 million compared with $119.9 million in 1992 and
$149.2 million in 1991. The lower cash from operations in 1993 was due primarily
to increased working capital requirements. In addition to the $105.2 million  of
cash  generated in 1993, Coltec  received $26.7 million of  cash in the Holdings
Reorganization. These funds were  used to reduce  indebtedness by $92.1  million
and  invest $38.6 million in  capital expenditures. As a  result of an agreement
with one of its insurance carriers, Coltec began collecting in the third quarter
of 1993 its receivable  from insurance carriers  for asbestos product  liability
claims and related litigation costs. Included in current receivables at December
31,  1993 was $35.8 million due  from insurance carriers. Excluding this amount,
receivables increased 2% to $125.7 million  at December 31, 1993 and  receivable
days  outstanding were 36 compared with 35 days at year-end 1992. Inventories of
$167.8 million at December 31, 1993, were slightly higher than at year-end 1992,
and inventory turnover was 4.76 times in 1993 compared with 4.83 times in  1992.
Cash  and cash equivalents at December 31, 1993, were $5.7 million compared with
$7.2 million at December 31, 1992.

                                       9

Working capital at December 31, 1993,  was $163.1 million and the current  ratio
was  1.83. This  compares with  working capital of  $95.3 million  and a current
ratio of 1.39 at December 31, 1992. The increase in working capital results from
the receivable from insurance carriers  and the reduction in current  maturities
of long-term debt, reflecting the debt refinancing completed in January 1994.

    At December 31, 1993, total debt was $1,033.6 million compared with $1,122.1
million  at December 31, 1992. During 1993, Coltec redeemed $50.0 million of its
11 1/4% debentures and refinanced $15.1 million of its 9 7/8% industrial revenue
bonds with like bonds having  interest rates of 6.4%  to 6.55%. The 1994  Credit
Agreement,  which  expires  June 30,  1999,  has resulted  in  reducing Coltec's
mandatory debt  repayments over  the  next five  years by  approximately  $120.0
million  and will result in lower interest cost in future years. The 1994 Credit
Agreement also provides up to $100 million for issuance of letters of credit and
will be reduced $50.0 million on both January 11, 1997 and 1998. On January  11,
1994,  borrowings of  $324.0 million were  outstanding and letters  of credit of
$43.6 million were issued under the 1994 Credit Agreement leaving $47.4  million
available  for additional borrowings  and the issuance  of additional letters of
credit. The 1994 Credit  Agreement was used  to prepay indebtedness  outstanding
and  replace letters of credit  issued under a credit  agreement entered into in
1992 (the "1992  Credit Agreement"). The  remaining balance of  the 1994  Credit
Agreement  will  be used  for working  capital  and general  corporate purposes.
Coltec's loan agreements contain various restrictions and conditions, with which
Coltec is in compliance. Management believes that cash generated from operations
and borrowings available  under the 1994  Credit Agreement will  be adequate  to
meet  Coltec's operating  needs, planned  capital expenditures  and debt service
requirements for the next several years.

    The negative balance in shareholders'  equity of $625.5 million at  December
31,  1993 compares with a  negative balance of $666.6  million at year-end 1992.
The $41.1 million increase in equity  during 1993 reflects $47.4 million of  net
earnings,  $2.8  million of  amortization  of unearned  compensation  related to
restricted shares and $.2 million of proceeds and tax benefits from the exercise
of stock options and the expiration of restrictions on restricted stock,  offset
by a $4.2 million minimum pension liability, a $3.6 million reduction in foreign
currency  translation  adjustments, and  $1.5  million of  expenses  incurred in
connection with the Holdings Reorganization.

    Other assets at December 31, 1993, were $87.9 million or $41.7 million  less
than  the balance at year-end 1992. This reduction results from the write-off of
deferred financing cost as a result of  the early retirement of the 1992  Credit
Agreement  and  from  the  increase  in  amounts  currently  due  from insurance
carriers. Other  liabilities  increased  $52.5 million  during  1993  to  $132.4
million  at  December 31,  1993.  This increase  results  from recognition  of a
minimum pension liability, the assumption of liabilities in connection with  the
Holdings  Reorganization and a  reserve for environmental  and product liability
claims, established from proceeds to be received from insurance settlements. The
$46.4 million in liabilities  of discontinued operations  at December 31,  1993,
represented reserves to cover total future estimated costs of the disposition of
Crucible   Materials   Corporation,   the  steelmaking   facility   in  Midland,
Pennsylvania, and Colt Firearms.

CAPITAL EXPENDITURES

    Capital expenditures were $38.6 million in 1993 compared to $25.0 million in
1992 and  $26.2  million in  1991,  as Coltec  continues  to invest  in  capital
improvements  to increase  efficiency, reduce  costs, pursue  new opportunities,
expand production and maintain facilities. The level of capital expenditures has
and will vary from year to year, affected by the timing of capital spending  for
new production equipment for new products, periodic plant and facility expansion
as  well as cost  reduction and labor  efficiency programs. Capital expenditures
during 1993  included construction  of a  manufacturing facility  in  Greenwood,
South  Carolina, for Walbar Metals; consolidation  of landing gear production at
the Ft. Worth, Texas, facility of Menasco Aerosystems, and production  equipment
to manufacture a new oil pump at Coltec Automotive. At December 31, 1993, Coltec
had  $14.9 of planned capital expenditures that  included $4.7 million for a new
landing gear  overhaul  facility  in  Ontario,  Canada,  and  $1.7  million  for
consolidation  of administrative  offices and distribution  operations of Holley
Replacement Parts at Bowling Green, Kentucky.

                                       10

ENVIRONMENTAL

    Coltec, in the  ordinary course of  conducting its business,  is subject  to
numerous  federal,  state  and local  environmental  laws and  is  a potentially
responsible party under  the Comprehensive  Environmental Response  Compensation
and Liability Act of 1980, as amended, or similar state laws, in connection with
alleged  contamination at several sites. Coltec's annual expenditures (including
capital expenditures) relating  to environmental  matters over  the three  years
ended December 31, 1993 ranged from $4 million to $6 million, and Coltec expects
such  expenditures to range from  $8 million to $11 million  in each of 1994 and
1995. Coltec does not believe that  costs for environmental matters will have  a
material effect on Coltec's results of operations and financial condition.

ASBESTOS LITIGATION

    With  respect to asbestos product liability and related litigation costs, in
1993 two subsidiaries of Coltec received approximately 27,400 new lawsuits, with
a comparable number of lawsuits received in 1992 and 1991. The subsidiaries made
payments aggregating $38.7  million in  1993, $39.8  million in  1992 and  $48.4
million in 1991, substantially all of which were covered by insurance.

    As  of December 31, 1993, certain actions  had been settled on a group basis
with payments to be made  to individual plaintiffs over  periods of one to  four
years.  In addition,  in accordance  with Coltec's  internal procedures  for the
processing of asbestos  product liability actions  and due to  the proximity  to
trial  or settlement,  certain outstanding  actions have  progressed to  a stage
where Coltec  can reasonably  estimate the  cost to  dispose of  these  actions.
Coltec  estimates that  the aggregate cost  of the disposition  of the foregoing
settled  actions  and  actions  in  advanced  stages  of  processing,  including
associated  legal costs,  is approximately $52.6  million and  expects that this
cost will be substantially covered by insurance.

    As of  December  31, 1993,  the  two subsidiaries  were  among a  number  of
defendants  in  approximately  68,500  actions,  including  approximately  6,100
actions in advanced stages of processing as described above. As of December  31,
1992,  the number  of outstanding actions  approximated that as  of December 31,
1993. The remaining 62,400  outstanding actions as of  December 31, 1993 are  in
preliminary  procedural stages.  Coltec lacks sufficient  information upon which
judgments can  be  made as  to  the validity  or  ultimate disposition  of  such
actions,  thereby making it difficult to  estimate with reasonable certainty the
liability or  costs to  Coltec.  When asbestos  actions  are received  they  are
typically  forwarded to local counsel to ensure that the appropriate preliminary
procedural response is taken. The complaints typically do not contain sufficient
information to permit a reasonable evaluation as to their merits at the time  of
receipt and, in jurisdictions encompassing a majority of the outstanding actions
the practice has been that little or no discovery or other action is taken until
several months prior to the date set for trial. Accordingly, Coltec is generally
unable  to obtain the information necessary to analyze the actions in sufficient
detail to estimate the ultimate liability or costs to Coltec, if any, until  the
actions  appear  on a  trial  calendar. A  determination  to seek  dismissal, to
attempt to settle  or to proceed  to trial is  typically not made  prior to  the
receipt of such information.

    It  is  also  difficult to  predict  the  number of  asbestos  lawsuits that
Coltec's subsidiaries will receive  in the future. Coltec  has noted that,  with
respect to recently settled actions or actions in advanced stages of processing,
the  nature of  the injuries  alleged and the  occupation of  the plaintiffs are
changing from those typically associated with asbestos-related disorders. Coltec
is not  able to  determine with  reasonable certainty  whether this  trend  will
continue.  Based upon the foregoing,  and due to the  unique factors inherent in
each of  the actions  including the  nature of  the disease,  the occupation  of
plaintiffs,  the presence  or absence  of other  possible causes  of plaintiffs'
illness, the availability of legal defenses, such as the statute of  limitations
or  state of the art, and whether the lawsuit  is an individual one or part of a
group, management is unable  to estimate with reasonable  certainty the cost  of
disposing  of outstanding  actions in  the preliminary  procedural stages  or of
actions that may be filed in the future. However, Coltec believes that it is  in
a  favorable position  compared to  many other  defendants because,  among other
things,  the   asbestos  fibers   in  its   asbestos-containing  products   were
encapsulated. Considering the foregoing, as well as the experience of Coltec and
other  defendants in asbestos litigation, the  likely sharing of judgments among
multiple responsible defendants,

                                       11

and the  amount  of insurance  coverage  that  Coltec expects  to  be  available
(approximately  $1.5 billion as of December 31, 1993 from its solvent carriers),
Coltec believes that pending and  reasonably anticipated future actions are  not
likely to have a material effect on Coltec's results of operations and financial
condition.

    Effective  in the first quarter of  1994, Coltec will adopt the requirements
of Financial Accounting  Standards Board Interpretation  No. 39, "Offsetting  of
Amounts Related to Certain Contracts." In accordance with Interpretation No. 39,
Coltec  will record an accrual for  its liabilities for asbestos-related matters
that are deemed probable  and can be reasonably  estimated, and will  separately
record  an asset equal to the amount of  such liabilities that is expected to be
recovered by insurance. Accordingly, the  liabilities and assets to be  recorded
in  1994 will relate only  to settled actions and  actions in advanced stages of
processing which approximated $52.6 million as of December 31, 1993. Coltec does
not expect  that the  adoption of  Interpretation No.  39 will  have a  material
effect on Coltec's results of operations and financial condition.

                          OTHER FINANCIAL INFORMATION

PRO FORMA RESULTS OF OPERATIONS

    Giving  pro forma effect  to the recapitalization  as if it  had occurred on
January 1, 1991, Coltec would  have reported earnings before extraordinary  item
as follows:



                                                                  YEAR ENDED DECEMBER 31,
                                                              -------------------------------
                                                                  1992               1991
                                                              ------------       ------------
                                                              (IN MILLIONS, EXCEPT PER SHARE
                                                                           DATA)
                                                                           
Earnings before interest, income taxes and extraordinary
 item.......................................................     $   243.1          $   230.4
Interest and debt expense, net..............................         116.7              117.6
Provision for income taxes..................................          44.0               56.3
                                                                    ------             ------
Earnings before extraordinary item..........................     $    82.4          $    56.5
                                                                    ------             ------
Earnings per common share before extraordinary item (a).....     $    1.19          $     .82
                                                                    ------             ------
                                                                    ------             ------
<FN>
- ---------
(a)   Pro  forma earnings per common share  before extraordinary item by quarter
      would have been 22 cents, 33 cents,  29 cents and 35 cents for the  first,
      second,  third and fourth quarters of 1992, respectively; and 15 cents, 23
      cents, 29 cents and 15 cents for the like quarters of 1991.


EFFECT OF INFLATION

    Inflation has not had a major impact on the operations of Coltec during  the
past  three  years. Coltec  generally has  been  able to  offset the  effects of
inflation  with   price  increases,   cost-reduction  programs   and   operating
efficiencies.

IMPACT OF NEW ACCOUNTING STANDARDS

    Coltec   adopted  Financial   Accounting  Standards   No.  106,  "Employers'
Accounting for  Postretirement  Benefits  Other Than  Pensions",  and  No.  109,
"Accounting   for  Income  Taxes"  effective  January  1,  1993;  and  No.  112,
"Employers' Accounting for Postemployment  Benefits" effective January 1,  1994.
The  adoption of  these standards  did not  have a  material effect  on Coltec's
results of operations and financial condition.

    Based on  preliminary  analyses, Coltec  does  not expect  that  the  future
adoption  of Financial Accounting Standards No.114, "Accounting by Creditors for
Impairment of a Loan," and No. 115, "Accounting for Certain Investments in  Debt
and  Equity  Securities" will  have  a material  effect  on Coltec's  results of
operations and financial condition.

DIVIDENDS

    No dividends were paid in 1993 and 1992, and no dividends are expected to be
paid in 1994.

                                       12

COMMON STOCK DATA

    Coltec's common stock  (symbol COT) is  listed on the  New York and  Pacific
Stock  Exchanges. The high and low prices of the stock since it began trading on
March 25, 1992, based on the Composite Tape, were as follows:



                                 1993              1992
                           ----------------  ----------------
                            HIGH      LOW     HIGH      LOW
                           -------  -------  -------  -------
                                          
First quarter............   191/4    161/4    19       17
Second quarter...........   171/2    147/8    213/4    17
Third quarter............   18       151/4    191/4    153/8
Fourth quarter...........   193/8    16       191/4    141/8


    At December 31, 1993, there were 591 shareholders of record.

ANNUAL REPORT TO THE SECURITIES AND EXCHANGE COMMISSION ON FORM 10-K AVAILABLE

    The annual report  on Form 10-K,  without exhibits, will  be made  available
free  of charge to interested shareholders upon written request to the Corporate
Secretary, Coltec Industries Inc., 430 Park Avenue, New York, N.Y. 10022.

                                       13

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET

                                     ASSETS



                                                               DECEMBER 31,
                                                           --------------------
                                                             1993        1992
                                                           --------    --------
                                                              (IN THOUSANDS)
                                                                 
CURRENT ASSETS
  Cash and cash equivalents (Notes 1 and 7)............    $  5,749    $  7,155
  Accounts and notes receivable (Notes 7 and 15)
    Trade..............................................     124,640     123,331
    Other..............................................      41,051       4,959
                                                           --------    --------
                                                            165,691     128,290
    Less allowance for doubtful accounts...............       4,170       4,614
                                                           --------    --------
                                                            161,521     123,676
  Inventories (Note 1)
    Finished goods.....................................      39,206      42,044
    Work in process and finished parts.................     103,166     102,787
    Raw materials and supplies.........................      25,405      22,075
                                                           --------    --------
                                                            167,777     166,906
  Deferred income taxes (Note 5).......................      17,036      33,080
  Other current assets.................................       8,587       7,710
                                                           --------    --------
    Total current assets...............................     360,670     338,527

PROPERTY, PLANT AND EQUIPMENT, AT COST (NOTE 1)
  Land and improvements................................      18,202      18,637
  Buildings and equipment..............................     130,085     132,013
  Machinery and equipment..............................     479,220     462,992
  Leasehold improvements...............................       8,445       8,491
  Construction in progress.............................      21,285      17,988
                                                           --------    --------
                                                            657,237     640,121
  Less accumulated depreciation and amortization.......     431,908     413,312
                                                           --------    --------
                                                            225,329     226,809
Costs in excess of net assets acquired, net of
 amortization (Note 1).................................     132,550     133,883
Other assets (Notes 6, 7 and 15).......................      87,863     129,557
                                                           --------    --------
                                                           $806,412    $828,776
                                                           --------    --------
                                                           --------    --------


  The accompanying notes to financial statements are an integral part of this
                                   statement.

                                       14

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET

                      LIABILITIES AND SHAREHOLDERS' EQUITY



                                                                  DECEMBER 31,
                                                           ---------------------------
                                                              1993            1992
                                                           -----------     -----------
                                                                     
                                                           (IN THOUSANDS, EXCEPT SHARE
                                                                      DATA)
CURRENT LIABILITIES
  Current maturities of long-term debt (Notes 6, 7 and
   16).................................................    $     1,543     $    48,645
  Accounts payable.....................................         64,791          59,287
  Accrued expenses
    Salaries, wages and employee benefits..............         40,946          49,661
    Taxes..............................................         30,103          30,876
    Interest...........................................         23,887          20,626
    Other..............................................         32,272          29,100
                                                           -----------     -----------
                                                               127,208         130,263
  Current portion of liabilities of discontinued
   operations..........................................          4,000           5,046
                                                           -----------     -----------
      Total current liabilities........................        197,542         243,241

Long-term debt (Notes 6, 7 and 16).....................      1,032,089       1,073,450
Deferred income taxes (Note 5).........................         27,543          53,116
Other liabilities......................................        132,367          79,854
Liabilities of discontinued operations.................         42,361          45,759
Commitments and contingencies (Note 15)
Shareholders' equity (Notes 1, 8, 9 and 13)
  Preferred stock
   $.01 par value, 2,500,000 shares authorized, shares
   outstanding -- none.................................             --             --
  Common stock
   $.01 par value, 100,000,000 shares authorized,
   69,943,341 and 69,853,464 shares issued at December
   31, 1993 and 1992, respectively (excluding
   25,000,000 shares held by a wholly-owned subsidiary
   at December 31, 1993)...............................            699             699
  Capital in excess of par value.......................        636,846         634,088
  Retained earnings (deficit)..........................     (1,251,465)     (1,298,899)
  Unearned compensation -- restricted stock awards.....         (5,552)         (7,221)
  Minimum pension liability............................         (4,205)             --
  Foreign currency translation adjustments.............          1,077           4,689
                                                           -----------     -----------
                                                              (622,600)       (666,644)
  Less cost of 179,309 shares of common stock in
   treasury at December 31, 1993.......................         (2,890)             --
                                                           -----------     -----------
                                                              (625,490)       (666,644)
                                                           -----------     -----------
                                                           $   806,412     $   828,776
                                                           -----------     -----------
                                                           -----------     -----------


  The accompanying notes to financial statements are an integral part of this
                                   statement.

                                       15

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                       CONSOLIDATED STATEMENT OF EARNINGS



                                                                                  YEAR ENDED DECEMBER 31,
                                                                             ----------------------------------
                                                                                1993        1992        1991
                                                                             ----------  ----------  ----------
                                                                              (IN THOUSANDS, EXCEPT PER SHARE
                                                                             DATA)
                                                                                            
Net sales..................................................................  $1,334,829  $1,368,703  $1,372,979
                                                                             ----------  ----------  ----------
Costs and expenses
  Cost of sales............................................................     905,464     944,405     966,791
  Selling and administrative...............................................     192,437     181,176     177,168
  Restructuring charge (Note 3)............................................      25,219          --          --
                                                                             ----------  ----------  ----------
    Total costs and expenses...............................................   1,123,120   1,125,581   1,143,959
                                                                             ----------  ----------  ----------
Operating income...........................................................     211,709     243,122     229,020
Dividend income............................................................          --          --       1,431
                                                                             ----------  ----------  ----------
Earnings before interest, income taxes and extraordinary item..............     211,709     243,122     230,451
Interest and debt expense, net.............................................     110,190     135,862     199,942
                                                                             ----------  ----------  ----------
Earnings before income taxes and extraordinary item........................     101,519     107,260      30,509
Provision for income taxes (Note 5)........................................      36,293      42,577      28,300
                                                                             ----------  ----------  ----------
Earnings before extraordinary item.........................................      65,226      64,683       2,209
Extraordinary item (Note 4)................................................     (17,792)   (106,930)        591
                                                                             ----------  ----------  ----------
Net earnings (loss)........................................................  $   47,434  $  (42,247) $    2,800
                                                                             ----------  ----------  ----------
                                                                             ----------  ----------  ----------
Earnings (loss) per common share (Note 1)
  Before extraordinary item................................................  $      .94  $     1.11  $      .09
  Extraordinary item.......................................................        (.26)      (1.83)        .02
                                                                             ----------  ----------  ----------
  Net earnings (loss)......................................................  $      .68  $     (.72) $      .11
                                                                             ----------  ----------  ----------
                                                                             ----------  ----------  ----------
Weighted average number of common and common equivalent shares.............      69,591      58,413      25,000
                                                                             ----------  ----------  ----------
                                                                             ----------  ----------  ----------


  The accompanying notes to financial statements are an integral part of this
                                   statement.

                                       16

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS



                                                                                   YEAR ENDED DECEMBER 31,
                                                                             -----------------------------------
                                                                                1993        1992         1991
                                                                             ----------   ---------   ----------
                                                                                       (IN THOUSANDS)
                                                                                             
Cash flows from operating activities
  Net earnings (loss)......................................................  $   47,434   $ (42,247)  $    2,800
  Adjustments to reconcile net earnings (loss) to cash
    Extraordinary item.....................................................      17,792     106,930         (591)
    Restructuring charge...................................................      25,219          --           --
    Depreciation and amortization..........................................      49,092      49,129       44,916
    Noncash interest expense, net..........................................          --      25,180       92,991
    Deferred income taxes..................................................     (10,766)    (17,829)      22,607
    Receivable from insurance carriers.....................................       3,056     (15,660)      (2,816)
    Payment of liabilities of discontinued operations......................      (4,444)     (6,166)      (4,152)
    Other operating items..................................................     (11,809)      2,032      (13,702)
                                                                             ----------   ---------   ----------
                                                                                115,574     101,369      142,053
                                                                             ----------   ---------   ----------
Changes in assets and liabilities
  Accounts and notes receivable............................................      (2,007)     (7,896)      13,158
  Inventories..............................................................      (2,871)     15,261       25,099
  Deferred income taxes....................................................       3,501        (216)      (6,658)
  Other current assets.....................................................        (877)        738        1,235
  Accounts payable.........................................................       4,067      (4,819)      (4,587)
  Accrued expenses.........................................................     (12,169)     15,450      (21,060)
                                                                             ----------   ---------   ----------
    Changes in assets and liabilities......................................     (10,356)     18,518        7,187
                                                                             ----------   ---------   ----------
    Cash provided by operating activities..................................     105,218     119,887      149,240
                                                                             ----------   ---------   ----------
Cash flows from investing activities
  Cash received in Holdings reorganization.................................      26,749          --           --
  Proceeds from sale of an investment......................................          --       3,733       12,035
  Capital expenditures.....................................................     (38,587)    (24,997)     (26,239)
  Other -- net.............................................................       1,948      (3,503)       1,547
                                                                             ----------   ---------   ----------
    Cash used in investing activities......................................      (9,890)    (24,767)     (12,657)
                                                                             ----------   ---------   ----------
Cash flows from financing activities
  Proceeds from issuance of long-term debt.................................      46,069     150,000        5,557
  Retirement of long-term debt.............................................    (138,179)   (242,192)    (117,659)
  Net proceeds from issuance of common stock in recapitalization...........          --     625,575           --
  Net retirement of long-term debt in recapitalization.....................          --    (433,836)          --
  Payment of premiums, fees and expenses in recapitalization and debt
   refinancing.............................................................          --     (153,061)         --
  Distribution to Holdings pursuant to preferred stock redemption and tax
   sharing procedure.......................................................      (4,624)    (48,585)     (14,000)
                                                                             ----------   ---------   ----------
    Cash used in financing activities......................................     (96,734)   (102,099)    (126,102)
                                                                             ----------   ---------   ----------
Cash and cash equivalents
  Increase (decrease)......................................................      (1,406)     (6,979)      10,481
  At beginning of period...................................................       7,155      14,134        3,653
                                                                             ----------   ---------   ----------
  At end of period.........................................................  $    5,749   $   7,155   $   14,134
                                                                             ----------   ---------   ----------
                                                                             ----------   ---------   ----------


  The accompanying notes to financial statements are an integral part of this
                                   statement.

                                       17

                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                     COLTEC INDUSTRIES INC AND SUBSIDIARIES



                                                         THREE YEARS ENDED DECEMBER 31, 1993
                  -----------------------------------------------------------------------------------------------------------------
                                                                 UNEARNED                FOREIGN
                     COMMON STOCK     CAPITAL IN   RETAINED    COMPENSATION-  MINIMUM    CURRENCY     TREASURY STOCK
                  ------------------  EXCESS OF    EARNINGS     RESTRICTED    PENSION   TRANSLATION ------------------
                    SHARES   AMOUNT   PAR VALUE    (DEFICIT)   STOCK AWARDS   LIABILITY ADJUSTMENTS  SHARES    AMOUNT      TOTAL
                  ---------- -------  ----------  -----------  -------------  --------  ----------  ---------  -------  -----------
                                                          (IN THOUSANDS, EXCEPT SHARE DATA)
                                                                                          
Balance, January
 1, 1991......... 25,000,000   $250    $  --      $(1,201,630)   $  --        $ --        $13,019      --      $ --     $(1,188,361)
Net earnings.....                                       2,800                                                                 2,800
Distribution to
 Holdings
 pursuant to tax
 sharing
 procedure.......                                     (14,000)                                                              (14,000)
Proceeds from
 Holdings applied
 to purchase of
 Holdings senior
 discount
 debentures......                                       4,763                                                                 4,763
Foreign currency
 translation
 adjustments.....                                                                            271                                271
                  ---------- -------  ----------  -----------  -------------  --------  ----------  ---------  -------  -----------
Balance, December
 31, 1991........ 25,000,000    250       --       (1,208,067)      --          --        13,290       --        --      (1,194,527)
Net loss.........                                     (42,247)                                                              (42,247)
Issuance of stock
 in
 recapitalization.44,275,000    443      625,132                                                                            625,575
Distribution to
 Holdings
 pursuant to
 preferred stock
 redemption and
 tax sharing
 procedure.......                                     (48,585)                                                              (48,585)
Issuance of
 restricted
 stock, net......    578,464      6        8,956                     (7,221)                                                  1,741
Foreign currency
 translation
 adjustments.....                                                                         (8,601)                            (8,601)
                  ---------- -------  ----------  -----------  -------------  --------  ----------  ---------  -------  -----------
Balance, December
 31, 1992........ 69,853,464    699      634,088   (1,298,899)       (7,221)    --         4,689       --        --        (666,644)
Net earnings.....                                      47,434                                                                47,434
Issuance of
 restricted
 stock, net......     89,877   --          1,389                      1,669                           (14,309)    (229)       2,829
Exercise of stock
 options.........                             (4)                                                       5,000       79           75
Tax benefit from
 stock option and
 incentive
 plan............                            133                                                                                133
Stock exchange in
 the Holdings
 reorganization..                          1,240                                                     (170,000)  (2,740)      (1,500)
Minimum pension
 liability.......                                                              (4,205)                                       (4,205)
Foreign currency
 translation
 adjustments.....                                                                         (3,612)                            (3,612)
                  ---------- -------  ----------  -----------  -------------  --------  ----------  ---------  -------  -----------
Balance, December
 31, 1993........ 69,943,341   $699    $ 636,846  $(1,251,465)   $   (5,552)  $(4,205)    $1,077     (179,309) $(2,890) $  (625,490)
                  ---------- -------  ----------  -----------  -------------  --------  ----------  ---------  -------  -----------
                  ---------- -------  ----------  -----------  -------------  --------  ----------  ---------  -------  -----------


  The accompanying notes to financial statements are an integral part of this
                                   statement.

                                       18

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS

1.  SUMMARY OF ACCOUNTING POLICIES

    PRINCIPLES  OF CONSOLIDATION:   Investments  in which  Coltec Industries Inc
("Coltec") has  ownership  of  50%  or  more of  the  voting  common  stock  are
consolidated in the financial statements. Intercompany accounts and transactions
are eliminated.

    CONSOLIDATED   STATEMENT  OF  CASH  FLOWS:    Cash  equivalents  consist  of
short-term, highly liquid investments with  original maturities of three  months
or less. The effect of changes in foreign exchange rates on cash balances is not
significant.

    Interest  paid and federal and state income  taxes paid and refunded were as
follows:



                                                              1993        1992        1991
                                                           ----------  ----------  ----------
                                                                     (IN THOUSANDS)
                                                                          
Interest paid............................................  $  105,713  $  107,236  $  105,377
Income taxes --
  Paid...................................................      31,873      40,767      30,327
  Refunded...............................................       3,913       4,417       4,470


    FOREIGN  CURRENCY  TRANSLATION:     The  financial  statements  of   foreign
subsidiaries  were  prepared  in  their  respective  local  currencies  and  are
translated into U.S. dollars at year-end rates for assets and liabilities and at
monthly weighted average rates for income and expenses. Translation  adjustments
are  included in  shareholders' equity.  Foreign currency  transaction gains and
losses are included in  net earnings. For  1993, 1992 and  1991, such gains  and
losses were not significant.

    INVENTORIES:   Inventories, including inventories under long-term commercial
and government  contracts and  programs, are  valued  at the  lower of  cost  or
market,  less reserves of  $18,086,000 and $16,789,000 at  December 31, 1993 and
1992,  respectively,   for  potential   losses  from   excess  and   slow-moving
inventories.  At  December  31,  1993  and  1992,  $45,150,000  and $64,464,000,
respectively, of contract  advances have been  offset against inventories  under
long-term  commercial and government contracts  and programs in the Consolidated
Balance Sheet. Losses on  commercial and government  contracts and programs  are
recognized  in full when identified.  At December 31, 1993  and 1992, an accrual
for loss contracts  and programs  was not  required. Cost  elements included  in
inventory  are material,  labor and  factory overhead,  primarily using standard
cost, which approximates actual cost. Cost on approximately 53% of the  domestic
inventory  at December 31, 1993 was  determined on the last-in, first-out basis.
Cost on the remainder of the inventory is generally determined on the  first-in,
first-out  basis. The  excess of  current cost  over last-in,  first-out cost at
December 31,  1993  and  1992 was  approximately  $21,800,000  and  $24,500,000,
respectively.

    PROPERTY  AND  DEPRECIATION:   Depreciation  and amortization  of  plant and
equipment are provided  generally by  using the straight-line  method, based  on
estimated useful lives of the assets. For U.S. federal income tax purposes, most
assets are depreciated using allowable accelerated methods.

    The  ranges of  estimated useful  lives used  in computing  depreciation and
amortization for financial reporting were as follows:



                                                                                YEARS
                                                                              ---------
                                                                           
Land improvements...........................................................       5-40
Buildings and equipment.....................................................      10-45
Machinery and equipment.....................................................       3-20


    For leasehold  improvements, the  estimated useful  life used  in  computing
amortization is the lesser of the asset life or the lease term.

    Interest  cost  incurred  during the  period  of construction  of  plant and
installation of equipment is capitalized as part  of the cost of such plant  and
equipment.

                                       19

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

1.  SUMMARY OF ACCOUNTING POLICIES (CONTINUED)
    Renewals  and betterments are capitalized by  additions to the related asset
accounts, while  repair  and maintenance  costs  are charged  against  earnings.
Coltec  generally  records  retirements  by removing  the  cost  and accumulated
depreciation from the asset and reserve accounts.

    At December 31,  1993 and  1992, Coltec  had the  following assets  recorded
under capital leases:



                                                                         1993       1992
                                                                       ---------  ---------
                                                                          (IN THOUSANDS)
                                                                            
Land and improvements................................................  $     285  $     294
Buildings and equipment..............................................      7,867      8,583
Machinery and equipment..............................................     11,059     11,023
Leasehold improvements...............................................      1,003      1,028
                                                                       ---------  ---------
                                                                          20,214     20,928
Less -- Accumulated depreciation and amortization....................     15,548     15,062
                                                                       ---------  ---------
                                                                       $   4,666  $   5,866
                                                                       ---------  ---------
                                                                       ---------  ---------


    ENVIRONMENTAL  EXPENDITURES:  Expenditures  for environmental activities are
expensed  or  capitalized  in  accordance  with  generally  accepted  accounting
principles.  Expenditures that  relate to an  existing condition  caused by past
operations, and which do not contribute to current or future revenue generation,
are accrued when it  is probable that  an obligation has  been incurred and  the
amount  can  be reasonably  estimated.  Expenditures incurred  for environmental
compliance with respect to pollution prevention and ongoing monitoring  programs
are  expensed as incurred. Expenditures that  increase the value of the property
are capitalized.

    START-UP COSTS:  Start-up  costs related to new  operations and new  product
lines are expensed as incurred.

    REVENUE  RECOGNITION:  Revenue, including revenue under long-term commercial
and government contracts  and programs, is  recorded at the  time deliveries  or
customer acceptances are made and Coltec has the contractual right to bill.

    COSTS  IN EXCESS OF NET ASSETS ACQUIRED:   It is Coltec's policy to amortize
the excess costs arising from acquisitions on a straight-line basis over periods
not to exceed 40 years. At December 31, 1993 and 1992, accumulated  amortization
was $52,063,000 and $47,036,000, respectively.

    SHAREHOLDERS'  EQUITY  AND EARNINGS  PER SHARE:    In November  1991, Coltec
increased the  amount  of authorized  common  stock to  100,000,000  shares  and
decreased  the par value of the preferred stock and the common stock to $.01 per
share. In January  1992, Coltec effected  a 250,000  for 1 split  of its  common
stock.   Reference  is  made   to  Note  2  for   information  relating  to  the
Recapitalization.

    In November 1993, all the shareholders of Coltec Holdings Inc. ("Holdings"),
the former parent company of Coltec,  exchanged their shares of common stock  of
Holdings  for 35.5% or 24,830,000 shares of common stock of Coltec. Reference is
made to Note 13 for information relating to the Holdings Reorganization.

    Earnings per common share are computed by dividing earnings by the  weighted
average  number of common  and common equivalent  shares outstanding during each
period. Common equivalent shares  are shares issuable on  the exercise of  stock
options  and shares  of restricted  stock, net  of shares  assumed to  have been
purchased using the treasury  stock method. All applicable  share and per  share
data has been adjusted for the 250,000 for 1 split.

                                       20

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

2.  RECAPITALIZATION
    On April 1, 1992, Coltec completed a plan of recapitalization which included
its  initial public offering of 44,275,000 shares of Coltec common stock for net
proceeds of  $625,575,000 (the  "Equity Offering")  and the  public offering  of
$200,000,000  aggregate principal amount of its 9 3/4% senior notes due 2000 and
of $250,000,000 aggregate principal  amount of its  10 1/4% senior  subordinated
notes  due 2002 (the  "Note Offerings"). Coltec's  recapitalization consisted of
(i) the Equity Offering, the  net proceeds of which were  used to redeem all  of
the  outstanding  $355,493,000  aggregate  principal amount  of  12  1/2% senior
subordinated debentures due 1997-2001 at  106.25% of principal amount,  together
with  accrued  interest  to  the  date of  redemption  (the  "12  1/2% Debenture
Redemption") and to  repay the outstanding  $225,000,000 indebtedness under  the
Letter  of  Credit and  Revolving Credit  Facility  Agreement (the  "1989 Credit
Agreement"), (ii) bank borrowings under a Term and Working Capital Facility (the
"1992 Credit Agreement")  of which  $429,772,000 was initially  drawn down,  and
(iii)  the Note Offerings. Proceeds from the  1992 Credit Agreement and the Note
Offerings were  used  (a) to  retire  a dividend  note  payable from  Coltec  to
Holdings, the proceeds of which were used by Holdings to effect its tender offer
for  the outstanding Holdings 14 3/4%  senior discount debentures (the "Holdings
Debentures") ($881,000,000 aggregate principal amount and $733,115,000  accreted
value)  (the  "Debt Tender  Offer"), the  related  consent solicitation  and the
redemption of the Holdings preferred  stock (the "Preferred Stock  Redemption"),
(b)  to  repay  the remaining  indebtedness  outstanding under  the  1989 Credit
Agreement not repaid from  the proceeds of  the Equity Offering  and (c) to  pay
fees   and  expenses  in   connection  with  the   foregoing  transactions  (the
"Recapitalization").

    In connection  with  the  Recapitalization,  Coltec  incurred  extraordinary
charges  in the second  quarter 1992 of  $105,347,000, net of  a $28,000,000 tax
benefit. The  extraordinary  charges  were primarily  payment  of  premiums  and
expenses,  and  write-off  of  deferred  financing  costs  resulting  from early
retirement of debt.

    Pursuant to the Recapitalization, the consolidated statement of earnings for
the year ended  December 31, 1991  and for  the first quarter  1992 reflect  the
interest and finance cost related to the outstanding Holdings Debentures because
the  net proceeds of the Note Offerings  and the 1992 Credit Agreement were used
to repay such indebtedness.

3.  RESTRUCTURING CHARGE
    Coltec recorded  a restructuring  charge of  $25,219,000 ($15,300,000  after
taxes, or $.22 per common share) in the second quarter 1993 to cover the cost of
consolidation  and rearrangement of certain manufacturing facilities and related
reductions in work  force, primarily  in the Aerospace/  Government segment,  as
well as at Central Moloney Transformer Division.

4.  EXTRAORDINARY ITEM
    In  1993, Coltec  incurred extraordinary  charges of  $17,792,000, net  of a
$9,581,000 tax  benefit, in  connection  with debt  refinancings and  the  early
retirement of debt, including $14,675,000, net of a $7,902,000 tax benefit, from
a  debt refinancing completed in January 1994.  Reference is made to Note 16 for
information on the refinancing.

    In 1992, Coltec  incurred extraordinary  charges of $105,347,000,  net of  a
$28,000,000   tax  benefit,   in  connection   with  the   Recapitalization  and
extraordinary  charges  of  $1,583,000,  net  of  a  $816,000  tax  benefit,  in
connection  with a debt  refinancing and early retirement  of debt. Reference is
made to  Note  2  for  information on  the  Recapitalization.  In  1991,  Coltec
recognized  an  extraordinary gain  of $591,000,  net of  taxes of  $305,000, in
connection with the early retirement of debt.

                                       21

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

5.  INCOME TAXES
    Effective January 1, 1993, Coltec adopted Statement of Financial  Accounting
Standards  No.  109,  "Accounting for  Income  Taxes", which  requires  that the
deferred tax  provision be  determined under  the liability  method. Under  this
method,  deferred tax assets and liabilities are recognized based on differences
between the financial statement  and tax bases of  assets and liabilities  using
presently enacted tax rates.

    The  significant  components  of  deferred  tax  assets  and  liabilities at
December 31, 1993 and 1992 were as follows:



                                                                             1993                    1992
                                                                    ----------------------  ----------------------
                                                                     DEFERRED    DEFERRED    DEFERRED    DEFERRED
                                                                       TAX         TAX         TAX         TAX
                                                                      ASSETS    LIABILITIES   ASSETS    LIABILITIES
                                                                    ----------  ----------  ----------  ----------
                                                                                    (IN THOUSANDS)
                                                                                            
Excess tax over book depreciation.................................  $       --  $  (32,049) $       --  $  (34,001)
Recognition of income on contracts reported on different methods
 for tax and financial reporting..................................          --     (30,068)         --     (31,256)
Employee benefit plans............................................      31,057          --      29,408          --
Administrative and general expenses period costed for tax
 purposes.........................................................          --      (8,357)         --     (10,454)
Foreign tax credit carryforwards..................................      29,000          --      19,000          --
Other.............................................................      28,910          --      26,267          --
                                                                    ----------  ----------  ----------  ----------
                                                                        88,967     (70,474)     74,675     (75,711)
Less -- Valuation allowance.......................................     (29,000)         --     (19,000)         --
                                                                    ----------  ----------  ----------  ----------
Total deferred taxes..............................................  $   59,967  $  (70,474) $   55,675  $  (75,711)
                                                                    ----------  ----------  ----------  ----------
                                                                    ----------  ----------  ----------  ----------


    The valuation allowance is attributable to foreign tax credit  carryforwards
which expire in the years 1994 through 1998.

    Domestic  and  foreign  components  of  earnings  before  income  taxes  and
extraordinary item were as follows:



                                                              1993        1992        1991
                                                           ----------  ----------  -----------
                                                                     (IN THOUSANDS)
                                                                          
Domestic.................................................  $   71,126  $   67,217  $   (11,758)
Foreign..................................................      30,393      40,043       42,267
                                                           ----------  ----------  -----------
Total....................................................  $  101,519  $  107,260  $    30,509
                                                           ----------  ----------  -----------
                                                           ----------  ----------  -----------


    Provision for income taxes was as follows:



                                                                1993        1992       1991
                                                             ----------  ----------  ---------
                                                                      (IN THOUSANDS)
                                                                            
Current --
  Domestic.................................................  $   36,254  $   43,026  $  (5,575)
  Foreign..................................................       9,568      17,596     17,926
                                                             ----------  ----------  ---------
                                                                 45,822      60,622     12,351
Deferred --
  Domestic.................................................     (11,553)    (14,527)    16,187
  Foreign..................................................       2,024      (3,518)      (238)
                                                             ----------  ----------  ---------
                                                                 (9,529)    (18,045)    15,949
                                                             ----------  ----------  ---------
    Total..................................................  $   36,293  $   42,577  $  28,300
                                                             ----------  ----------  ---------
                                                             ----------  ----------  ---------


                                       22

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

5.  INCOME TAXES (CONTINUED)
    Reconciliation of tax at the U.S. statutory income tax rate, 35% in 1993 and
34% in 1992 and 1991, to the provision for income taxes was as follows:



                                                                                     1993       1992       1991
                                                                                   ---------  ---------  ---------
                                                                                           (IN THOUSANDS)
                                                                                                
Tax at U.S. statutory rate.......................................................  $  35,532  $  36,468  $  10,373
Tax cost (benefit) --
  Repatriation of non-U.S. earnings..............................................      3,201      4,600      8,662
  Non-U.S. rate differential.....................................................        954      1,708      3,317
  Adjustment of reserves.........................................................     (6,692)    (2,636)    (1,663)
  Unutilized operating losses....................................................         --         --      5,245
  Other (not individually significant)...........................................      3,298      2,437      2,366
                                                                                   ---------  ---------  ---------
Provision for income taxes.......................................................  $  36,293  $  42,577  $  28,300
                                                                                   ---------  ---------  ---------
Effective tax rate...............................................................      35.75%      39.7%      92.8%
                                                                                   ---------  ---------  ---------
                                                                                   ---------  ---------  ---------


    The provisions, prior  to the  disaffiliation noted  below, were  determined
pursuant to the tax sharing procedure between Coltec and Holdings and would have
been the same if determined by Coltec on a separate group basis.

    Holdings,  subsequent to its disaffiliation from Coltec, realized during the
fourth quarter  1992 the  benefit of  unutilized operating  losses for  1991  by
filing a refund claim based on the carryback of such losses.

    As  a consequence of the  Recapitalization, Coltec became disaffiliated from
Holdings. For 1991 and the first quarter of  1992, Coltec and all of its 80%  or
greater  owned U.S. subsidiaries ("Coltec  Separate Group") joined with Holdings
in the filing of consolidated U.S.  federal income tax returns with Holdings  as
the  parent company. For the  nine month period ended  December 31, 1992, Coltec
Separate Group filed a consolidated U.S.  federal income tax return with  Coltec
as the parent company. During the periods of affiliation with Holdings, Coltec's
portion of the resulting tax liability for each of the periods was the lesser of
(i)  Coltec's tax liability determined on a Coltec Separate Group basis, or (ii)
Coltec's ratable  share  of  Holdings' consolidated  tax  liability,  including,
pursuant  to the tax sharing procedure between  Coltec and Holdings, part of the
determined  tax  benefits  from  Holdings'  losses.  Upon  consummation  of  the
Recapitalization,  the  tax  sharing  procedure was  terminated  and  Coltec and
Holdings entered  into a  Tax Disaffiliation  Agreement. On  November 18,  1993,
Holdings  became a wholly-owned subsidiary of  Coltec. Reference is made to Note
13 for information relating to the Holdings Reorganization.

    The excess of Coltec's U.S. federal income tax liability, for each period of
affiliation with  Holdings,  determined  in  accordance  with  the  tax  sharing
procedure,  over  its  U.S. federal  income  tax  liability if  determined  on a
separate group basis was paid to Holdings  and is included as a distribution  to
Holdings in the Consolidated Statement of Shareholders' Equity.

                                       23

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

6.  LONG-TERM DEBT



                                                                     1993          1992
                                                                 ------------  ------------
                                                                       (IN THOUSANDS)
                                                                         
1992 Credit Agreement -- 7.5%*.................................  $    308,618  $    350,922
9 3/4% senior notes due 1999...................................       150,000       150,000
9 3/4% senior notes due 2000...................................       200,000       200,000
11 1/4% debentures due 1996-2015...............................        91,625       141,625
10 1/4% senior subordinated notes due 2002.....................       250,000       250,000
Other due 1994-2010............................................        33,389        29,548
                                                                 ------------  ------------
                                                                    1,033,632     1,122,095
Less -- Amounts due within one year............................         1,543        48,645
                                                                 ------------  ------------
                                                                 $  1,032,089  $  1,073,450
                                                                 ------------  ------------
                                                                 ------------  ------------
<FN>
- ---------
*Indicates average interest rate for 1993.
(a)  In  connection  with the  Recapitalization,  Coltec entered  into  the 1992
     Credit Agreement with various banks. The 1992 Credit Agreement consisted of
     a $404,772,000  term  loan  facility  and  a  $160,000,000  revolving  loan
     facility.  In addition,  up to  $85,000,000 of  letters of  credit could be
     issued under or outside  the facility. At  December 31, 1993,  $259,618,000
     and  $49,000,000 of  borrowings were  outstanding under  the term  loan and
     revolving loan  facilities, respectively;  and  $43,608,000 of  letters  of
     credit   had  been  issued.  In  January  1994,  Coltec  completed  a  bank
     refinancing that resulted in  the repayment of  the 1992 Credit  Agreement.
     Reference is made to Note 16 for information on the refinancing.
        Interest  on borrowings under the 1992 Credit Agreement was computed, at
    Coltec's option, at an annual rate equal  to (i) the base rate plus 1.5%  or
    (ii) the Eurodollar rate plus 2.75%. The base rate was the higher of (x) 1/2
    of  1% in excess of the Federal Reserve reported certificate of deposit rate
    and (y) the prime lending  rate, as in effect from  time to time. Letter  of
    credit  fees  of 3%  were payable  on  outstanding letters  of credit  and a
    commitment fee of  1/2 of 1%  was payable on  the unutilized revolving  loan
    facility.
        The  1992 Credit Agreement contained various restrictions and conditions
    including a fixed charge coverage  ratio, current ratio, leverage ratio  and
    cash  flow coverage ratio. In addition, the 1992 Credit Agreement limited or
    restricted purchases of Coltec's common stock, payment of dividends, capital
    expenditures, the  incurrence  of additional  indebtedness,  mergers,  asset
    acquisitions  and dispositions,  investments, prepayment  of other  debt and
    transactions with affiliates. At December 31, 1993, Coltec was in compliance
    with the above covenants.
(b)  The 9 3/4% senior notes  due 1999 are not  redeemable prior to maturity  on
     November 1, 1999.
(c)  The  9  3/4% senior  notes  due 2000  were  issued in  connection  with the
     Recapitalization and are not redeemable prior to maturity on April 1, 2000.
(d)  The 10 1/4% senior  subordinated notes were issued  in connection with  the
     Recapitalization  and are  redeemable at the  option of Coltec  on or after
     April 1, 1997  at 105.125% of  par, declining to  100% of par  on or  after
     April 1, 1999.
(e)  Coltec  has purchased in the open market and redeemed $58,375,000 principal
     amount of its  11 1/4%  debentures. The  remaining 11  1/4% debentures  are
     redeemable at the option of Coltec at 106.750% of par, declining to 100% of
     par  on or after  December 1, 2005. Mandatory  annual sinking fund payments


                                       24

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

6.  LONG-TERM DEBT (CONTINUED)

  
     of $7,125,000 beginning December  1, 1996 are calculated  to retire 90%  of
     the  debentures prior to maturity. Coltec, at  its option, may redeem up to
     an additional  $14,250,000 annually,  beginning  December 1,  1996  through
     2014.
(f)  At  December 31, 1993 and 1992, $1,550,000 and $9,550,000, respectively, of
     defeased notes have  been offset  against trustee funds  included in  other
     assets  in  the  Consolidated  Balance Sheet.  The  defeased  notes include
     $1,550,000 at both December 31, 1993 and 1992 of 9 7/8% industrial  revenue
     bonds  issued in 1980 and $8,000,000 at  December 31, 1992 of 9 3/4% senior
     promissory notes issued in 1976.
(g)  The amounts payable under capital lease obligations as of December 31, 1993
     were as follows:




                                                                                      (IN
                                                                                  THOUSANDS)
                                                                              
1994...........................................................................    $   1,333
1995...........................................................................        1,333
1996...........................................................................        1,333
1997...........................................................................        1,333
1998...........................................................................        1,288
Remainder......................................................................       28,397
                                                                                 -------------
Total minimum lease payments...................................................       35,017
Less -- Amount representing interest...........................................       17,399
                                                                                 -------------
Total minimum lease payments at present value, included in
 long-term debt................................................................    $  17,618
                                                                                 -------------
                                                                                 -------------

(h)  Minimum payments on long-term debt,  after reflecting the bank  refinancing
     completed  in January, 1994,  due within five years  from December 31, 1993
     are as follows:



                                                                                      (IN
                                                                                  THOUSANDS)
                                                                              
1994...........................................................................    $   1,543
1995...........................................................................          941
1996...........................................................................          522
1997...........................................................................       50,750
1998...........................................................................       50,814


7.  FINANCIAL INSTRUMENTS
    The following methods and assumptions were  used to estimate the fair  value
of Coltec's financial instruments:

    Cash  and cash equivalents: The carrying amount of cash and cash equivalents
approximates fair value due to the short-term maturity of the investments.

    Accounts and notes receivable,  other: The carrying  amount of accounts  and
notes  receivable, other approximates fair value due to the short-term nature of
the receivables.

    Long-term receivables and investments: The  fair value of certain  long-term
receivables  and  investments  is  based on  quoted  market  prices  for similar
publicly traded securities  or on  the present  value of  estimated future  cash
flows.

    Long-term debt: The fair value of Coltec's publicly traded long-term debt is
based  on the  quoted market  prices for such  debt and  for non-publicly traded
long-term debt, on quoted  market prices for similar  publicly traded debt.  The
fair  value of interest rate swap agreements  is based on quotes from commercial
banks.

                                       25

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

7.  FINANCIAL INSTRUMENTS (CONTINUED)
    The estimated fair value of  Coltec's financial instruments at December  31,
1993 and 1992 is as follows:



                                                               1993                      1992
                                                    --------------------------  ----------------------
                                                      CARRYING                   CARRYING
                                                       VALUE       FAIR VALUE     VALUE     FAIR VALUE
                                                    ------------  ------------  ----------  ----------
                                                                      (IN THOUSANDS)
                                                                                
Cash and cash equivalents.........................  $      5,749  $      5,749  $    7,155  $    7,155
Accounts and notes receivable, other..............        41,051        41,051       4,959       4,959
Long-term receivables and investments --
  Practical to estimate fair value................        38,041        38,041      17,479      17,466
  Not practical to estimate fair value............        21,759       --           63,928      --
Long-term debt....................................     1,033,632     1,082,164   1,122,095   1,153,820


    It  was not practicable to obtain independent estimates of the fair value of
Coltec's minority  interest,  consisting  principally  of  preferred  stock,  in
Crucible  Materials Corporation ("Crucible"), a  private corporation in 1993 and
1992, or  of  the  receivable  from  insurance  carriers  for  asbestos  product
liability  claims  and  related  litigation  costs  in  1992  without  incurring
excessive costs. The $21,759,000 carrying value of the investment in Crucible at
December 31,  1993  and 1992,  and  the $42,169,000  receivable  from  insurance
carriers  at December 31, 1992 are included  in other assets in the Consolidated
Balance Sheet. Reference  is made  to Note 15  for information  relating to  the
receivable from insurance carriers.

    It is Coltec's policy to enter into forward exchange contracts to hedge U.S.
dollar   denominated  sales,  under  long-term  contracts,  of  certain  foreign
subsidiaries. Coltec does not engage  in speculation. Coltec's foreign  exchange
contracts  do not subject Coltec to risk  due to exchange rate movements because
gains and losses on  these contracts offset  losses and gains  on the sales  and
related  receivables  being hedged.  At December  31, 1993  and 1992  Coltec had
$251,610,000 and  $298,990,000,  respectively, of  forward  exchange  contracts,
denominated  in Canadian  dollars, which  had a  fair value  of $240,131,000 and
$283,240,000, respectively, based on quotes from commercial banks. The contracts
have varying maturities with none exceeding five years.

    In addition, Coltec has outstanding as of December 31, 1993:

        (a) interest rate swap agreements with major financial institutions, the
    carrying and fair values  of which are included  with long-term debt in  the
    above  table, having a  total notional principal  amount of $150,000,000, an
    average fixed interest rate of 6.34% and an average remaining life of 1  1/4
    years;

        (b)  a contingent  liability for guaranteed  debt and  lease payments of
    $27,140,000; and

        (c) letters of credit,  other than with respect  to guaranteed debt,  of
    $40,733,000.  In  the opinion  of  management, nonperformance  by  the other
    parties to the interest rate swap agreements and the contingent  liabilities
    will  not have a  material adverse effect on  Coltec's results of operations
    and financial condition.

8.  STOCK OPTION AND INCENTIVE PLAN
    On March 19, 1992, Coltec adopted  the 1992 Stock Option and Incentive  Plan
(the  "Option Plan").  The Option  Plan provides  for the  granting of incentive
stock rights, stock  options, stock  appreciation rights,  restricted stock  and
dividend  equivalents to officers  and key employees. The  number of shares that
may be issued under the  Option Plan may not  exceed 3,000,000 shares of  common
stock.  Stock options outstanding under the Option  Plan were granted at a price
equal to 100% of the  market price on the date  of grant and are exercisable  in
annual installments of 20%, commencing one year from date of grant.

                                       26

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

8.  STOCK OPTION AND INCENTIVE PLAN (CONTINUED)
    Information on stock options for the two years ended December 31, 1993 is as
follows:



                                                   OPTION PRICE
                                       NUMBER OF    RANGE PER
                                        SHARES        SHARES
                                       ---------   ------------
                                             
Outstanding January 1, 1992.........      --            --
Granted.............................   2,015,000    $15.00-8.25
Exercised...........................      --            --
Canceled............................      --            --
                                       ---------   ------------
Outstanding December 31, 1992.......   2,015,000    15.00-18.25
Granted.............................     290,000    16.38-18.75
Exercised...........................      (5,000)         15.00
Canceled............................     (40,000)         15.00
                                       ---------   ------------
Outstanding December 31,1993........   2,260,000    15.00-18.75
                                       ---------   ------------
Exercisable December 31:
  1992..............................      --            --
  1993..............................     398,000    15.00-18.25
                                       ---------   ------------
                                       ---------   ------------


    In  addition to the granting of stock  options, Coltec has granted shares of
restricted stock under the Option Plan. Restrictions on certain shares lapse  in
annual  installments of  33 1/3%  commencing one  and three  years from  date of
grant. Restrictions on the remaining shares lapse 100% three years from the date
of grant.  The unearned  compensation  resulting from  the grant  of  restricted
shares  is reported as  a reduction to shareholders'  equity in the Consolidated
Balance Sheet and is  being charged to earnings  over the period the  restricted
shares vest.

    Information on restricted stock for the two years ended December 31, 1993 is
as follows:



                                                                         NUMBER OF SHARES
                                                                       --------------------
                                                                         1993       1992
                                                                       ---------  ---------
                                                                            
Outstanding January 1................................................    578,464     --
Granted..............................................................     89,877    578,464
Restrictions expired.................................................    (99,772)    --
Forfeited............................................................    (14,309)    --
                                                                       ---------  ---------
Outstanding December 31..............................................    554,260    578,464
                                                                       ---------  ---------
                                                                       ---------  ---------


    Shares  available for grant at  December 31, 1993 and  1992 under the Option
Plan were 66,659 and 406,536, respectively.

9.  PENSION AND RETIREMENT PLANS
    Coltec and certain of its subsidiaries have in effect, for substantially all
U.S. employees, pension plans under which funds are deposited with trustees. The
benefits under these plans  are based primarily on  years of service and  either
final average salary or fixed amounts for each year of service. Coltec's funding
policy  is consistent with  the funding requirements  of the Employee Retirement
Income  Security  Act  ("ERISA")  of  1974,  as  amended.  Plan  assets  consist
principally of publicly traded equity and fixed-income securities.

    Pension  coverage for employees of the non-U.S. subsidiaries is provided, to
the extent deemed  appropriate, through separate  plans. Obligations under  such
plans  are systematically  provided for  by depositing  funds with  trustees, or
through book reserves.

                                       27

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

9.  PENSION AND RETIREMENT PLANS (CONTINUED)
    In a number  of the pension  plans, the plan  assets exceed the  accumulated
benefit obligations ("overfunded plans"); and in the remainder of the plans, the
accumulated benefit obligations exceed the plan assets ("underfunded plans").

    As  of December 31, 1993 and 1992,  the status of Coltec's pension plans was
as follows:



                                                                1993                     1992*
                                                       -----------------------  -----------------------
                                                       OVERFUNDED  UNDERFUNDED  OVERFUNDED  UNDERFUNDED
                                                         PLANS        PLANS       PLANS        PLANS
                                                       ----------  -----------  ----------  -----------
                                                                        (IN THOUSANDS)
                                                                                
Actuarial present value of projected benefit
 obligation, based on employment service to date and
 current salary levels:
  Vested employees...................................  $  246,597   $ 115,724   $  229,120   $ 103,126
  Nonvested employees................................       7,040       6,447        6,718       5,781
                                                       ----------  -----------  ----------  -----------
  Accumulated benefit obligation.....................     253,637     122,171      235,838     108,907
  Additional amounts related to projected salary
   increases.........................................      21,060         436       22,982       3,162
                                                       ----------  -----------  ----------  -----------
  Total projected benefit obligation.................     274,697     122,607      258,820     112,069
                                                       ----------  -----------  ----------  -----------
Assets available for benefits:.......................
  Funded assets......................................     305,411      82,421      293,921      82,839
  Accrued pension expense, per books.................       1,069      40,614        4,542      27,549
                                                       ----------  -----------  ----------  -----------
  Total assets.......................................     306,480     123,035      298,463     110,388
                                                       ----------  -----------  ----------  -----------
Assets in excess of (less than) projected benefit
 obligation..........................................  $   31,783   $     428   $   39,643   $  (1,681)
                                                       ----------  -----------  ----------  -----------
Consisting of:
  Unamortized net asset existing at date of adoption
   of FAS No. 87.....................................  $    2,492   $  19,098   $    1,526   $  10,508
  Unrecognized net gain (loss).......................      34,589     (11,813)      43,613      (6,244)
  Unrecognized prior service cost....................      (5,298)     (6,857)      (5,496)     (5,945)
                                                       ----------  -----------  ----------  -----------
                                                       $   31,783   $     428   $   39,643   $  (1,681)
                                                       ----------  -----------  ----------  -----------
                                                       ----------  -----------  ----------  -----------
<FN>
- ---------
*Restated to reflect funding classification as of December 31, 1993.


    For U.S. plans, discount rates of 7.5% and 8.0% were used as of December 31,
1993 and 1992, respectively, for the valuation of the actuarial present value of
benefit obligations.

    In accordance with  the requirements  of Statement  of Financial  Accounting
Standards  No.  87,  "Employers'  Accounting for  Pensions",  Coltec  recorded a
minimum pension liability for underfunded plans. The minimum liability is  equal
to  the  excess  of  the  accumulated benefit  obligation  over  plan  assets. A
corresponding amount is recorded as either an intangible asset or a reduction of
shareholders' equity. As  of December  31, 1993, Coltec  recorded a  $13,571,000
additional  minimum liability included in  other liabilities in the Consolidated
Balance Sheet, a  $7,102,000 intangible asset  included in other  assets in  the
Consolidated Balance Sheet, and a $4,205,000 charge to shareholders' equity, net
of a $2,264,000 tax benefit.

                                       28

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

9.  PENSION AND RETIREMENT PLANS (CONTINUED)
    Assumptions  as of January 1  used to develop the  net periodic pension cost
for U.S. plans were:



                                                                                    1993         1992         1991
                                                                                 -----------  -----------  -----------
                                                                                                  
Discount rate for benefit obligations..........................................        8.0%         8.0%         8.5%
Expected long-term rate of return on assets....................................        8.5%         8.5%         8.5%
Rate of increase in compensation levels........................................        5.0%         6.0%         6.0%


    For non-U.S. plans,  which were not  material, similar economic  assumptions
were used.

    The components of net periodic pension cost were as follows:



                                                                         1993        1992        1991
                                                                      ----------  ----------  ----------
                                                                                (IN THOUSANDS)
                                                                                     
Service cost -- benefits earned.....................................  $    9,423  $    9,947  $    9,087
Interest cost on projected benefit obligation.......................      28,496      27,993      26,511
Actual return on assets.............................................      (7,770)       (233)    (32,541)
Amortization and deferral, net......................................     (30,968)    (38,394)     (1,282)
                                                                      ----------  ----------  ----------
Net periodic pension cost (credit)..................................  $     (819) $     (687) $    1,775
                                                                      ----------  ----------  ----------
                                                                      ----------  ----------  ----------


    For  discontinued operations, Coltec's total projected benefit obligation at
December 31, 1993 and 1992 was $263,751,000 and $263,660,000, respectively,  and
is  fully funded.  Interest accrued  for 1993,  1992 and  1991 on  the projected
benefit obligation was $20,450,000, $21,555,000, and $24,200,000,  respectively,
and was fully offset by return on assets resulting in no net periodic cost.

10. OTHER POSTRETIREMENT BENEFITS
    Coltec  provides health  care and  life insurance  benefits to  its eligible
retired employees, principally in the United States. Effective January 1,  1993,
Coltec  adopted Statement of Financial Accounting Standards No. 106, "Employers'
Accounting for Postretirement Benefits Other  Than Pensions", ("FAS 106")  using
the  delayed recognition transition option  whereby the transition obligation is
being amortized on a  straight-line basis over 20  years. FAS 106 requires  that
the  cost of postretirement  benefits be recognized  in the financial statements
during  the  years  the  employees  provide  services.  Prior  to  1993,  Coltec
recognized the cost of postretirement benefits by expensing the premiums, net of
retiree contributions.

    Coltec's  accumulated postretirement  benefit obligation,  none of  which is
funded, and the postretirement benefit cost  liability at December 31, 1993  and
January 1, 1993 were as follows:



                                                                      DECEMBER 31,  JANUARY 1,
                                                                          1992         1993
                                                                      ------------  -----------
                                                                           (IN THOUSANDS)
                                                                              
Actuarial present value of projected accumulated postretirement
 benefit obligation
  Retirees..........................................................   $   17,511    $  16,390
  Fully eligible active participants................................        4,613        3,987
  Other active participants.........................................        3,441        3,546
                                                                      ------------  -----------
  Total.............................................................       25,565       23,923
Unamortized transition obligation...................................      (22,727)     (23,923)
Unrecognized net loss...............................................       (1,482)      --
                                                                      ------------  -----------
Postretirement benefit cost liability...............................   $    1,356    $  --
                                                                      ------------  -----------
                                                                      ------------  -----------


                                       29

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

10. OTHER POSTRETIREMENT BENEFITS (CONTINUED)
    The  components of postretirement  benefit cost for  the year ended December
31, 1993 were as follows:



                                                                                 (IN THOUSANDS)
                                                                              
Service cost -- benefits earned................................................     $     249
Interest cost on accumulated postretirement benefit obligation.................         1,838
Amortization of transition obligation..........................................         1,196
                                                                                       ------
Postretirement benefit cost....................................................     $   3,283
                                                                                       ------
                                                                                       ------


    Discount rates of  7.5% and 8.0%  were used in  determining the  accumulated
postretirement  benefit obligation  at December  31, 1993  and January  1, 1993,
respectively.  The  health  care  cost  trend  rates  used  in  determining  the
accumulated postretirement benefit obligation at December 31, 1993 were 13.1% in
1994  gradually declining to  5.0% in 2005. The  effect of a  1% increase in the
health care cost trend rates in each year would be to increase the total service
and interest cost  components of  the postretirement  benefit cost  for 1993  by
$234,000  and to increase  the accumulated postretirement  benefit obligation at
December 31, 1993 by $1,800,000.

11. SEGMENT INFORMATION
    Coltec's  financial  results  are  reported  in  three  industry   segments:
Aerospace/Government, Automotive, and Industrial.

    Information  on sales and operating income by industry segment for the years
1993, 1992 and 1991 included on page 22 in the Financial Review is  incorporated
herein by reference.

    Information  on total assets; depreciation of property, plant and equipment;
and capital expenditures by industry segment for the three years ended  December
31, 1993 is as follows:



                                                                               1993       1992       1991
                                                                             ---------  ---------  ---------
                                                                                      (IN MILLIONS)
                                                                                          
Total assets:
  Aerospace/Government.....................................................  $   386.2  $   388.7  $   410.0
  Automotive...............................................................      124.6      118.6      123.3
  Industrial...............................................................      180.1      186.7      189.8
  Corporate unallocated....................................................      115.5      134.8      111.1
                                                                             ---------  ---------  ---------
    Total..................................................................  $   806.4  $   828.8  $   834.2
                                                                             ---------  ---------  ---------
                                                                             ---------  ---------  ---------
Depreciation of property, plant and equipment:
  Aerospace/Government.....................................................  $    16.1  $    17.3  $    18.4
  Automotive...............................................................        7.4        7.9        8.7
  Industrial...............................................................        9.5        9.9        9.6
  Corporate unallocated....................................................         .2         .2         .2
                                                                             ---------  ---------  ---------
    Total..................................................................  $    33.2  $    35.3  $    36.9
                                                                             ---------  ---------  ---------
                                                                             ---------  ---------  ---------
Capital expenditures:
  Aerospace/Government.....................................................  $    21.8  $    13.3  $    14.2
  Automotive...............................................................        9.6        6.5        5.7
  Industrial...............................................................        7.2        5.2        6.3
                                                                             ---------  ---------  ---------
    Total..................................................................  $    38.6  $    25.0  $    26.2
                                                                             ---------  ---------  ---------
                                                                             ---------  ---------  ---------


                                       30

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

11. SEGMENT INFORMATION (CONTINUED)
    Information  by geographic  segment for the  three years  ended December 31,
1993 is as follows:



                                                                                     OPERATING     TOTAL
                                                                           SALES      INCOME      ASSETS
                                                                         ---------  -----------  ---------
                                                                                   (IN MILLIONS)
                                                                                        
1993
  Domestic operations..................................................  $ 1,155.4   $    215.9  $   619.4
  Foreign operations...................................................      206.7         30.2      207.6
  Intersegment elimination.............................................      (27.3)     --          (136.1)
                                                                         ---------  -----------  ---------
    Total segments.....................................................    1,334.8        246.1      690.9
Corporate unallocated..................................................     --            (34.4)     115.5
    Total..............................................................  $ 1,334.8   $    211.7  $   806.4
1992
  Domestic operations..................................................  $ 1,160.8   $    228.3  $   623.7
  Foreign operations...................................................      232.8         43.3      217.4
  Intersegment elimination.............................................      (24.9)     --          (147.1)
                                                                         ---------  -----------  ---------
    Total segments.....................................................    1,368.7        271.6      694.0
Corporate unallocated..................................................     --            (28.5)     134.8
                                                                         ---------  -----------  ---------
    Total..............................................................  $ 1,368.7   $    243.1  $   828.8
                                                                         ---------  -----------  ---------
                                                                         ---------  -----------  ---------
1991
  Domestic operations..................................................  $ 1,132.9   $    204.3  $   632.2
  Foreign operations...................................................      264.3         44.8      224.0
  Intersegment elimination.............................................      (24.2)        --       (133.1)
    Total segments.....................................................    1,373.0        249.1      723.1
Corporate unallocated..................................................     --            (20.1)     111.1
                                                                         ---------  -----------  ---------
    Total..............................................................  $ 1,373.0   $    229.0  $   834.2
                                                                         ---------  -----------  ---------
                                                                         ---------  -----------  ---------


12. SUPPLEMENTARY EARNINGS INFORMATION
    The following costs and expenses are included in the Consolidated  Statement
of Earnings:



                                                                           1993       1992       1991
                                                                         ---------  ---------  ---------
                                                                                 (IN THOUSANDS)
                                                                                      
Maintenance............................................................  $  25,363  $  27,444  $  28,651
                                                                         ---------  ---------  ---------
Taxes, other than federal income taxes:
  Payroll..............................................................     28,700     28,764     28,725
                                                                         ---------  ---------  ---------
  Property.............................................................      4,764      4,793      4,745
                                                                         ---------  ---------  ---------
  State and local......................................................      4,785      5,195      4,427
                                                                         ---------  ---------  ---------
Rent...................................................................     12,235     12,849     12,803
                                                                         ---------  ---------  ---------
Research and development costs.........................................     22,079     22,947     23,773
                                                                         ---------  ---------  ---------
                                                                         ---------  ---------  ---------


13. RELATED PARTY TRANSACTIONS
    On November 18, 1993, Holdings became a wholly-owned subsidiary of Coltec as
a  result of the exchange by all of the Holdings shareholders of their shares of
common stock  of Holdings  for 35.5%  or 24,830,000  shares of  common stock  of
Coltec  (the  "Holdings  Reorganization").  Immediately  before  this  exchange,
Holdings owned 35.7% or 25,000,000 shares of common stock of Coltec. As a result
of the  exchange, Morgan  Stanley  Group Inc.  became  a direct  shareholder  of
Coltec. The 25,000,000 shares of

                                       31

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

13. RELATED PARTY TRANSACTIONS (CONTINUED)
common  stock of Coltec which Holdings  owned before this exchange and continues
to own after the exchange  are reported in the  Consolidated Balance Sheet as  a
reduction  of the total common shares issued. Expenses of $1,500,000 incurred in
connection with this exchange were charged to capital in excess of par value. In
connection with an industrial revenue bond refinancing in 1993, Morgan Stanley &
Co. Incorporated ("MS & Co."), a wholly-owned subsidiary of Morgan Stanley Group
Inc., received a fee of $309,000.

    During 1992, in connection  with the Recapitalization, MS  & Co. received  a
portion  of the total underwriting commission  of $36,527,000 in connection with
the Equity Offering,  an underwriting  commission of  $11,250,000 in  connection
with  the Note Offerings, and  fees of $1,049,000 as  one of the dealer managers
for the  Debt Tender  Offer. In  addition,  MS &  Co. received  an  underwriting
commission  of $2,625,000 in connection  with the offering of  the 9 3/4% senior
notes due 1999.

    During the two years ended December 31, 1992, MS & Co. acted as a dealer  in
the  placement  of a  portion of  Coltec's commercial  paper and  as one  of the
brokers in the purchase of Coltec's debentures.

                                       32

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

14. QUARTERLY SALES AND EARNINGS (UNAUDITED)
    The following table sets  forth quarterly sales,  gross profit and  earnings
for the three years ended December 31, 1993.



                                                                                      QUARTER
                                                                   ----------------------------------------------
                                                                      1ST         2ND         3RD         4TH
                                                                   ----------  ----------  ----------  ----------
                                                                       (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                                           
1993
Net sales........................................................  $  339,934  $  334,591  $  316,077  $  344,227
                                                                   ----------  ----------  ----------  ----------
Gross profit.....................................................     107,903     107,729     104,585     109,148
                                                                   ----------  ----------  ----------  ----------
Operating income.................................................      54,967      37,040      56,800      62,902
                                                                   ----------  ----------  ----------  ----------
Earnings before extraordinary item...............................      17,490       6,013      18,490      23,233
Extraordinary item...............................................        (264)       (375)       (378)    (16,775)
                                                                   ----------  ----------  ----------  ----------
Net earnings.....................................................      17,226       5,638      18,112       6,458
                                                                   ----------  ----------  ----------  ----------
Earnings (loss) per common share
  Before extraordinary item......................................         .25         .09         .27         .33
  Extraordinary item.............................................          --        (.01)       (.01)       (.24)
                                                                   ----------  ----------  ----------  ----------
  Net earnings...................................................         .25         .08         .26         .09
                                                                   ----------  ----------  ----------  ----------
1992
Net sales........................................................  $  337,557  $  359,973  $  330,640  $  340,533
                                                                   ----------  ----------  ----------  ----------
Gross profit.....................................................      98,867     109,122     106,447     109,862
                                                                   ----------  ----------  ----------  ----------
Operating income.................................................      52,293      65,480      59,537      65,812
                                                                   ----------  ----------  ----------  ----------
Earnings (loss) before extraordinary item........................      (2,713)     23,280      19,905      24,211
Extraordinary item...............................................          --    (105,347)         --      (1,583)
                                                                   ----------  ----------  ----------  ----------
Net earnings (loss)..............................................      (2,713)    (82,067)     19,905      22,628
                                                                   ----------  ----------  ----------  ----------
Earnings (loss) per common share
  Before extraordinary item......................................        (.11)        .33         .29         .35
  Extraordinary item.............................................          --       (1.51)         --        (.02)
                                                                   ----------  ----------  ----------  ----------
  Net earnings (loss)............................................        (.11)      (1.18)        .29         .33
                                                                   ----------  ----------  ----------  ----------
1991
Net sales........................................................  $  337,087  $  357,297  $  338,205  $  340,390
                                                                   ----------  ----------  ----------  ----------
Gross profit.....................................................      95,362     107,176     102,951     100,699
                                                                   ----------  ----------  ----------  ----------
Operating income.................................................      48,934      58,988      64,098      57,000
                                                                   ----------  ----------  ----------  ----------
Earnings (loss) before extraordinary item........................      (2,263)      2,554       5,831      (3,913)
Extraordinary item...............................................         591          --          --          --
                                                                   ----------  ----------  ----------  ----------
Net earnings (loss)..............................................      (1,672)      2,554       5,831      (3,913)
                                                                   ----------  ----------  ----------  ----------
Earnings (loss) per common share
  Before extraordinary item......................................        (.09)        .10         .23        (.16)
  Extraordinary item.............................................         .02          --          --          --
                                                                   ----------  ----------  ----------  ----------
  Net earnings (loss)............................................        (.07)        .10         .23        (.16)
                                                                   ----------  ----------  ----------  ----------
                                                                   ----------  ----------  ----------  ----------


                                       33

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

14. QUARTERLY SALES AND EARNINGS (UNAUDITED) (CONTINUED)
    Reference   is  made  to  Note  3  for  restructuring  charge,  Note  4  for
extraordinary item and Note 1 for earnings per share. Earnings (loss) per common
share for the year ended  December 31, 1992 does not  equal the sum of  earnings
(loss)  per common share for each of the four quarters of 1992 due to the Equity
Offering.

15. COMMITMENTS AND CONTINGENCIES
    Coltec and certain of its subsidiaries are liable for lease payments and are
defendants in various lawsuits, including actions involving  asbestos-containing
products.  With  respect to  asbestos product  liability and  related litigation
costs, in  1993 two  subsidiaries of  Coltec received  approximately 27,400  new
lawsuits,  with a comparable number  of lawsuits received in  1992 and 1991. The
subsidiaries made payments aggregating $38,677,000 in 1993, $39,810,000 in  1992
and $48,442,000 in 1991, substantially all of which were covered by insurance.

    In  May 1993, in a case in which  neither Coltec nor any of its subsidiaries
were parties, the Supreme  Court of Pennsylvania  confirmed that the  continuous
trigger  theory  of  coverage  was  applicable  to  relevant  insurance policies
governed by Pennsylvania law and held that the insured could trigger any  policy
during  the  applicable  policy  period in  full  without  allocating  among all
policies providing coverage and without allocating to the insured responsibility
for policy periods in which there was insufficient coverage. As a result of such
decision, agreement was reached by Coltec with certain of its insurers regarding
the balance of Coltec's primary and most of its first-layer excess coverage  and
payments are being made in accordance with the agreement.

    Based on the favorable resolution of the primary and most of the first-layer
excess  coverage,  Coltec  anticipates  that the  continuous  trigger  theory of
coverage should apply to  the balance of  Coltec's excess insurance.  Therefore,
Coltec  believes that it is likely to have coverage for a substantial portion of
foreseeable future  asbestos-related  actions  and  litigation  costs,  and  has
reflected  payments  made for  asbestos  product liability  actions  and related
litigation costs,  net  of  recoveries,  as  a  receivable  from  its  insurance
carriers. At December 31, 1993, and 1992, the receivable balance was $59,535,000
and   $42,169,000,  respectively,  and  is  included  in  other  assets  in  the
Consolidated Balance Sheet, except for the current portion at December 31, 1993,
$35,838,000, which is in accounts and notes receivable, other.

    As of December 31, 1993, certain actions  had been settled on a group  basis
with  payments to be made  to individual plaintiffs over  periods of one to four
years. In  addition, in  accordance with  Coltec's internal  procedures for  the
processing  of asbestos  product liability actions  and due to  the proximity to
trial or  settlement, certain  outstanding actions  have progressed  to a  stage
where  Coltec  can reasonably  estimate the  cost to  dispose of  these actions.
Coltec estimates that  the aggregate cost  of the disposition  of the  foregoing
settled  actions  and  actions  in  advanced  stages  of  processing,  including
associated legal costs, is approximately $52,600,000 and expects that this  cost
will be substantially covered by insurance.

    As  of  December 31,  1993,  the two  subsidiaries  were among  a  number of
defendants  in  approximately  68,500  actions,  including  approximately  6,100
actions  in advanced stages of processing as described above. As of December 31,
1992, the number  of outstanding actions  approximated that as  of December  31,
1993.  The remaining 62,400 outstanding  actions as of December  31, 1993 are in
preliminary procedural stages.  Coltec lacks sufficient  information upon  which
judgments  can  be made  as  to the  validity  or ultimate  disposition  of such
actions, thereby making it difficult  to estimate with reasonable certainty  the
liability  or  costs to  Coltec.  When asbestos  actions  are received  they are
typically forwarded to local counsel to ensure that the appropriate  preliminary
procedural response is taken. The complaints typically do not contain sufficient
information  to permit a reasonable evaluation as to their merits at the time of
receipt and, in jurisdictions encompassing a majority of the outstanding actions
the practice has been that little or no discovery or other action is taken until
several months  prior  to  the  date  set  for  trial.  Accordingly,  Coltec  is

                                       34

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

15. COMMITMENTS AND CONTINGENCIES (CONTINUED)
generally  unable to obtain the information  necessary to analyze the actions in
sufficient detail to estimate the ultimate liability or costs to Coltec, if any,
until the actions appear on a trial calendar. A determination to seek dismissal,
to attempt to settle or to proceed to  trial is typically not made prior to  the
receipt of such information.

    It  is  also  difficult to  predict  the  number of  asbestos  lawsuits that
Coltec's subsidiaries will receive  in the future. Coltec  has noted that,  with
respect to recently settled actions or actions in advanced stages of processing,
the  nature of  the injuries  alleged and the  occupation of  the plaintiffs are
changing from those typically associated with asbestos-related disorders. Coltec
is not  able to  determine with  reasonable certainty  whether this  trend  will
continue.  Based upon the foregoing,  and due to the  unique factors inherent in
each of the actions including the nature  of the disease, the occupation of  the
plaintiffs,  the presence  or absence  of other  possible causes  of plaintiffs'
illness, the availability of legal defenses, such as the statute of  limitations
or  state of the art, and whether the lawsuit  is an individual one or part of a
group, management is unable  to estimate with reasonable  certainty the cost  of
disposing  of outstanding  actions in  the preliminary  procedural stages  or of
actions that may be filed in the future. However, Coltec believes that it is  in
a  favorable position  compared to  many other  defendants because,  among other
things,  the   asbestos  fibers   in  its   asbestos-containing  products   were
encapsulated. Considering the foregoing, as well as the experience of Coltec and
other  defendants in asbestos litigation, the  likely sharing of judgments among
multiple responsible  defendants,  and the  amount  of insurance  coverage  that
Coltec  expects to be  available (approximately $1.5 billion  as of December 31,
1993 from its  solvent carriers),  Coltec believes that  pending and  reasonably
anticipated  future actions are not likely to have a material effect on Coltec's
results of operations and financial condition.

    Effective in the first quarter of  1994, Coltec will adopt the  requirements
of  Financial Accounting Standards  Board Interpretation No.  39, "Offsetting of
Amounts Related to Certain Contracts." In accordance with Interpretation No. 39,
Coltec will record an accrual  for its liabilities for asbestos-related  matters
that  are deemed probable  and can be reasonably  estimated, and will separately
record an asset equal to the amount  of such liabilities that is expected to  be
recovered  by insurance. Accordingly, the liabilities  and assets to be recorded
in 1994 will relate only  to settled actions and  actions in advanced stages  of
processing  which approximated $52,600,000 as of  December 31, 1993. Coltec does
not expect  that the  adoption of  Interpretation No.  39 will  have a  material
effect on Coltec's results of operations and financial condition.

    Under  operating lease commitments, expiring on various dates after December
31, 1994, Coltec and  certain of its subsidiaries  are obligated as of  December
31,  1993 to  pay rentals totaling  $28,283,000 as follows:  $6,104,000 in 1994,
$5,021,000 in 1995, $4,085,000 in 1996, $3,042,000 in 1997, $2,796,000 in  1998,
and  $7,235,000 in  later years.  These rent  payments are  before reduction for
related sublease rental income of $1,375,000.

16. SUBSEQUENT EVENT
    On January 11, 1994, Coltec  entered into a $415,000,000 reducing  revolving
credit  facility (the "1994 Credit Agreement"), with a syndicate of banks, which
expires June 30,  1999. The facility  also provides up  to $100,000,000 for  the
issuance  of letters of credit  and will be reduced  $50,000,000 on both January
11, 1997 and 1998. Obligations under  the facility are secured by  substantially
all of Coltec's assets. Borrowings under the facility bear interest, at Coltec's
option, at an annual rate equal to (i) the base rate or (ii) the Eurodollar rate
plus  1%. The base rate is the higher of  (x) 1/2 of 1% in excess of the Federal
Reserve reported certificate of deposit rate, and (y) the prime lending rate, as
in effect  from time  to  time. Letter  of  credit fees  of  1% are  payable  on
outstanding  letters of credit and  a commitment fee of 3/8  of 1% is payable on
the unutilized facility.

                                       35

                     COLTEC INDUSTRIES INC AND SUBSIDIARIES
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

16. SUBSEQUENT EVENT (CONTINUED)
    The  facility  contains  various  restrictions  and  conditions.  The   most
restrictive  of these require that  the fixed charge coverage  ratio be at least
2.25 to 1  for any  period of  four consecutive  quarters to  and including  the
fourth  quarter of 1994 and thereafter 2.5 to  1. The ratio of current assets to
current liabilities must be at least 1.25 to 1. In addition, the facility limits
or restricts purchases of Coltec's  common stock, payment of dividends,  capital
expenditures, indebtedness, liens, mergers, asset acquisitions and dispositions,
investments, prepayment of certain debt and transactions with affiliates.

    Upon  completion  of  the refinancing  on  January 11,  1994,  borrowings of
$324,000,000 were outstanding and letters  of credit of $43,608,000 were  issued
under  the 1994 Credit Agreement.  The 1994 Credit Agreement  was used to prepay
indebtedness outstanding and  replace letters  of credit issued  under the  1992
Credit Agreement. The remaining balance of the facility will be used for working
capital  and general corporate  purposes. In December,  1993, Coltec recorded an
extraordinary charge  of  $14,675,000,  net  of a  $7,902,000  tax  benefit,  in
connection with the early retirement of the 1992 Credit Agreement.

                                       36

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Shareholders of
Coltec Industries Inc:

    We  have  audited  the  accompanying consolidated  balance  sheet  of Coltec
Industries Inc (a Pennsylvania corporation) and subsidiaries as of December  31,
1993   and  1992,   and  the   related  consolidated   statements  of  earnings,
shareholders' equity and cash flows  for each of the  three years in the  period
ended  December 31, 1993.  These financial statements  are the responsibility of
the company's management. Our responsibility is  to express an opinion on  these
financial statements based on our audits.

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

    In  our opinion, the financial statements  referred to above present fairly,
in all material respects,  the financial position of  Coltec Industries Inc  and
subsidiaries  as  of  December 31,  1993  and  1992, and  the  results  of their
operations and their cash flows for each of the three years in the period  ended
December 31, 1993, in conformity with generally accepted acccounting principles.

ARTHUR ANDERSEN & CO.

New York, N.Y.
January 24, 1994

                                      37