FORM 10-Q


                      SECURITIES AND EXCHANGE COMMISSION
                           Washington, D. C.  20549

(MARK ONE)
[X]  QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE
     SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended           September 30, 1994
                               -----------------------------------------------

                                       OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
     SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________________ to _______________________

Commission file number                         1-2116
                       -------------------------------------------------------



                       Armstrong World Industries, Inc.
 -----------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)



       Pennsylvania                                      23-0366390
 -----------------------------------------------------------------------------
(State or other jurisdiction of                    (I.R.S. Employer
incorporation or organization)                    Identification No.)



P. O. Box 3001, Lancaster, Pennsylvania                         17604
- - -----------------------------------------------------------------------------
(Address of principal executive offices)                      (Zip Code)


Registrant's telephone number, including area code     (717) 397-0611
                                                   --------------------------


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months, and (2) has been subject to such filing requirements
for the past 90 days.


                                     Yes    X             No  ________
                                         -------                      



Number of shares of registrant's common stock outstanding as of
October 31, 1994 - 37,542,083

 
                        Part I - Financial Information
                        ------------------------------

Item 1.  Financial Statements
- - ------   --------------------

Operating results for the third quarter of 1994 and first nine months of 1994,
compared with the corresponding periods of 1993 included in this report, are
unaudited.

In the opinion of the Company, all adjustments of a normal recurring nature have
been included to provide a fair statement of the results for the reporting
periods presented.  Three months' and nine months' results are not necessarily
indicative of annual earnings.

              Armstrong World Industries, Inc., and Subsidiaries
                      Consolidated Statements of Earnings
                      -----------------------------------
                (amounts in millions except for per-share data)
                                   Unaudited


 
                                              Three Months Ended       Nine Months Ended
                                                 September 30            September 30
                                              ------------------       ------------------
                                               1994      1993           1994      1993
                                               ----      ----           ----      ----
 
                                                                    
NET SALES                                     $715.3    $660.1       $2,047.3   $1,901.0      
Cost of goods sold                             478.1     462.2        1,386.5    1,360.1      
                                              ------    ------       --------   --------      
Gross profit                                   237.2     197.9          660.8      540.9      

Selling & administrative expense               133.9     125.2          399.3      382.0      
Interest expense                                 7.1       9.3           22.6       29.1      
Other expense (income), net                      3.8       1.4            (.8)       2.4      
                                              ------    ------       --------   --------      
                                                                                              
Earnings before income taxes(a)(b)(c)           92.4      62.0          239.7      127.4                 
Income taxes                                    30.8      19.7           76.8       41.9      
                                              ------    ------       --------   --------      
NET EARNINGS (b)(c)                           $ 61.6    $ 42.3       $  162.9   $   85.5      
                                              ======    ======       ========   ========       
                                                                                              
Net earnings per share of common                                                              
  stock: (b)(c)(d)                                                                            
    Primary                                   $ 1.54    $ 1.04       $   4.03   $   2.01       
    Fully Diluted                             $ 1.37    $  .93       $   3.60   $   1.83       
                                                                                               
Dividends paid per common share               $  .32    $  .30       $    .94   $    .90       
                                                                                               
Average number of common shares                                                                
  outstanding:                                                                                 
    Primary                                     37.8      37.5           37.8       37.5       
    Fully Diluted                               43.5      43.2           43.4       43.1        
 



See page 3 for explanation of references (a), (b), (c) and (d).  Also see
accompanying footnotes to the financial statements beginning on page 8.

                                       2

 
(a)  Depreciation and amortization charged against earnings before income taxes
     amounted to $32.1 million and $95.5 million in the three months and nine
     months ended September 30, 1994, respectively, and $31.9 million and $96.8
     million in the three months and nine months ended September 30, 1993,
     respectively.

(b)  For the three months and nine months ended September 30, 1994, net earnings
     include a gain of $14.6 million before tax ($9.5 million after tax).  This
     gain resulted from recent actions taken by the Company to qualify long-term
     disabled employees for primary coverage under Medicare, reducing the
     Company's health-care liability.

(c)  For the nine months ended September 30, 1994, net earnings include first-
     quarter gains of $5.9 million before tax ($2.6 million after tax),
     resulting from the sale of the Company's majority interest in BEGA/US, Inc.
     and $6.5 million after-tax resulting from the resolution of prior year tax
     audits.

(d)  Primary earnings per share for "net earnings" are determined by dividing
     the earnings, after deducting preferred dividends (net of tax benefit on
     unallocated shares), by the average number of common shares outstanding and
     shares issuable under stock options, if dilutive.  Fully diluted earnings
     per share include the shares of common stock outstanding, as calculated
     above, and the adjustments to common shares and earnings required to
     portray the convertible preferred shares on an "if converted" basis unless
     the effect is antidilutive.

                                       3

 
              Armstrong World Industries, Inc., and Subsidiaries
                          Consolidated Balance Sheets
                          ---------------------------
                             (amounts in millions)


                                         Unaudited
    Assets                          September 30, 1994     December 31, 1993
    ------                          -------------------    ------------------
 
                                                     
Current assets:
  Cash and cash equivalents                    $   20.3               $    9.1
  Accounts receivable (less allowance        
    for discounts and losses:  1994-$44.2;   
    1993 - $37.5)                                 360.9                  283.5
  Inventories:                               
    Finished goods                  $  169.7               $  176.8   
    Work in process                     35.9                   34.5       
    Raw materials and supplies          77.3                   74.9       
                                    --------               --------        
      Total inventories                           282.9                  286.2
  Income tax benefits                              34.9                   36.8
  Other current assets                              4.4                   24.8
                                               --------               --------
      Total current assets                        703.4                  640.4
                                             
Property, plant, and equipment       2,156.3                2,045.8
  Less accumulated depreciation                         
    and amortization                 1,095.6                1,006.7
                                    --------               --------
      Net property, plant, and equipment        1,060.7                1,039.1
                                             
Insurance for asbestos-related               
  liabilities(a)                                  217.0                     --
Other noncurrent assets                           293.2                  249.8
                                               --------               --------
                                             
      Total assets                             $2,274.3               $1,929.3
                                               ========               ========
                                    
    Liabilities and Shareholders' Equity     
    ------------------------------------     
                                             
Current liabilities:                         
  Short-term debt                              $   37.6               $  105.4
  Current installments of long-term debt             .3                    5.8
  Accounts payable and accrued expenses           308.7                  293.3
  Income taxes                                     56.3                   31.8
                                               --------               --------
      Total current liabilities                   402.9                  436.3
                                             
Long-term debt                                    257.1                  256.8
ESOP loan guarantee                               250.0                  253.9
Postretirement and postemployment benefits        261.2                  283.7
Asbestos-related liabilities (a)                  217.0                     --
Other long-term liabilities                       131.6                   99.6
Deferred income taxes                              33.2                   18.8
Minority interest in subsidiaries                   8.1                   10.7
                                               --------               --------
      Total noncurrent liabilities              1,158.2                  923.5
                                             
Shareholders' equity:                        
  Convertible preferred stock at             
    redemption value                $  261.6               $  263.9
  Common stock                          51.9                   51.9
  Capital in excess of par value        38.5                   29.7
  Reduction for ESOP loan guarantee   (236.7)                (241.8)
  Retained earnings                  1,048.3                  927.7
  Foreign currency translation (b)       8.1                   (3.4)
  Treasury stock                      (458.5)                (458.5)
                                    --------               --------
      Total shareholders' equity                  713.2                  569.5
                                               --------               --------
      Total liabilities and shareholders'    
        equity                                 $2,274.3               $1,929.3
                                               ========               ========

See page 5 for explanation of references (a) and (b).
Also see accompanying footnotes to the financial statements beginning on page 8.

                                       4

 
(a)  The asbestos-related liability in the amount of $217.0 million represents
the estimated liability and defense cost to resolve approximately 76,000
personal injury claims pending against the Company as of the end of the third
quarter 1994. The insurance asset in the amount of $217.0 million reflects the
Company's belief in the availability of insurance in an amount covering the
liability. See footnote No. 2 beginning on page 8 for additional details.

(b)  Foreign currency translation, reported as a separate component of
shareholders' equity, is detailed as follows:


 
                                                                   1994   
                                                                   ----
                                                                 (millions) 
                                                               
         Beginning balance December 31, 1993                       $(3.4)
 
         Nine months' translation adjustments and
           hedging of foreign investments                           11.1
 
         Allocated income taxes                                       .4
                                                                   -----
         Ending balance September 30, 1994                         $ 8.1
                                                                   =====


                                       5

 
               Armstrong World Industries, Inc., and Subsidiaries
                     Consolidated Statements of Cash Flows
                     -------------------------------------
                             (amounts in millions)
                                   Unaudited


                                                           Nine Months Ended
                                                             September 30
                                                            1994       1993
                                                          ---------  --------
                                                               
Cash flows from operating activities:
  Net earnings                                              $162.9      $ 85.5
  Adjustments to reconcile net earnings to net cash
      provided by operating activities:
    Depreciation and amortization                             95.5        96.8
    Deferred income taxes                                     15.7         6.7
    Restructing activities                                   (17.3)      (25.5)
 
    Changes in operating assets and liabilities net of
      effect of restructuring:
      (Increase) in receivables                              (71.4)      (37.9)
      Decrease in inventories                                  5.8        26.5
      Decrease in other current assets                        22.4        21.0
      (Increase) in other noncurrent assets                  (38.1)      (16.6)
      Increase in accounts payable, accrued
        expenses, and income taxes payable                    49.3        26.9
      Increase in other long-term liabilities                  1.3         9.0
      Other, net                                             (13.4)       (5.1)
                                                            ------       ----- 
 
Net cash provided by operating activities                    212.7       187.3
                                                            ------      ------
 
Cash flows from investing activities:
  Purchases of property, plant, and equipment                (96.7)      (75.3)
  Proceeds from sale of business and assets                   10.9        11.6
                                                            ------      ------
 
Net cash used for investing activities                       (85.8)      (63.7)
                                                             ------     ------ 

Cash flows from financing activities:
 (Decrease) in short-term debt                               (70.0)      (74.8)
 Issuance of long-term debt                                     .6          --
 Reduction of long-term debt                                  (5.5)        (.2)
 Cash dividends paid                                         (44.7)      (43.0)
 Other, net                                                    2.6        (5.5)
                                                            -------     ------ 
Net cash used for financing activities                      (117.0)     (123.5)  
Effect of exchange rate changes on cash and cash                                 
  equivalents                                                  1.3         (.5)  
                                                             ------     ------   
 Net increase (decrease) in cash and cash equivalents       $ 11.2      $  (.4)  
                                                            ======      ======   
Cash and cash equivalents at beginning of period            $  9.1      $ 15.2   
                                                            ======      ======   
Cash and cash equivalents at end of period                  $ 20.3      $ 14.8   
                                                            ======      ======   
- - --------------------------------------------------------------------------------------
Supplemental Cash Flow Information:
Interest paid                                               $ 16.8      $ 21.0 
Income taxes paid                                           $ 35.1      $ 13.0 
- - -------------------------------------------------------------------------------------

See accompanying footnotes to the financial statements beginning on page 8.

                                       6

 
               Armstrong World Industries, Inc., and Subsidiaries

                        Industry Segment Financial Data
                        -------------------------------


                             (amounts in millions)

                                   Unaudited




 
 
                                      Three Months                Nine Months            
                                   Ended September 30          Ended September 30        
                                   ------------------          ------------------        
                                       1994      1993           1994        1993        
                                     ------    ------          --------  --------        
                                                                          
Net trade sales:                                                                         
- - --------------------------                                                               
  Floor coverings                    $335.3    $322.9          $  961.0     $  897.3        
  Building products                   166.5     156.3             472.2        445.4     
  Furniture                           133.0     108.3             385.2        331.6     
  Industry products                    80.5      72.6             228.9        226.7     
                                     ------    ------          --------     --------     
                                                                                         
  Total net sales                    $715.3    $660.1          $2,047.3     $1,901.0     
                                     ======    ======          ========     ========     
                                                                                         
Operating profit:                                                                        
- - --------------------------                                                               
  Floor coverings                    $ 54.1    $ 52.7          $  156.3     $  116.9     
  Building products(a)                 26.7      15.9              77.1         32.9     
  Furniture                             8.7       6.0              26.5         17.0     
  Industry products                    13.9      11.3              36.3         34.8     
                                     ------    ------          --------     --------     
                                                                                         
  Total operating profit              103.4      85.9             296.2        201.6     
                                                                                         
General corporate expense(b)          (11.0)    (23.9)            (56.5)       (74.2)   
                                     ------    ------          --------     --------    
                                                                                         
Earnings before income taxes         $ 92.4    $ 62.0          $  239.7     $  127.4    
                                     ======    ======          ========     ========     
 


(a)  For the nine months ended September 30, 1994, operating profit includes a
     first-quarter $5.9 million before-tax gain from the sale of the Company's
     majority interest in BEGA/US, Inc.

(b)  For the three months and nine months ended September 30, 1994, general
     corporate expense includes a before-tax gain of $14.6 million.  This gain
     resulted from recent actions taken by the Company to qualify long-term
     disabled employees for primary coverage under Medicare, reducing the
     Company's health-care liability.

                                       7

 
Note 1.  The accompanying consolidated financial statements have been
- - ------                                                               
reviewed by the Company's independent public accountants, KPMG Peat Marwick LLP,
in accordance with the established professional standards and procedures for
such limited review.

Note 2.
- - ------ 
The Company is named as one of many defendants in pending lawsuits and claims
involving, as of September 30, 1994, approximately 76,000 individuals alleging
personal injury from exposure to asbestos or asbestos-containing products.
These pending claims and lawsuits include claims filed through January 24, 1994,
(the close of the opt out period in the settlement class action referred to
below) and which have not been fully resolved as of September 30, 1994, and also
include claims filed after January 24, 1994, where the claimant has filed an
appropriate opt out form in the settlement class action. Claims filed under the
settlement class action are not counted as pending claims. (In late 1993, the
Company revised its claims handling procedures to provide for individual claim
information to be supplied by the Center for Claims Resolution referred to
below. It is expected that the changed process will provide more current
tracking of outstanding claims. The reconciliation between the two systems
continues. Claim numbers in this note have been received from the Center and its
consultants.) Nearly all the personal injury suits and claims allege general and
punitive damages arising from alleged exposures, during a period of years,
commencing during World War II onward into the 1970s, to asbestos-containing
insulation products used, manufactured or sold by the companies involved in the
asbestos-related litigation. Claims against the Company generally involve
allegations of negligence, strict liability, breach of warranty and conspiracy
with other defendants in connection with alleged exposure generally to asbestos-
containing insulation products; the Company discontinued the sale of all such
products in 1969. The first asbestos-related lawsuit was filed against the
Company in 1970, and such lawsuits and claims continue to be filed against the
Company. The claims generally allege that injury may be determined many years
(up to 40 years) after alleged exposure to asbestos or asbestos-containing
products. Nearly all suits include a number of defendants (including both
members of the Center and other companies), and well over 100 different
companies are reportedly involved as defendants in the litigation. A significant
number of suits in which the Company does not believe it should be involved have
been filed by persons engaged in vehicle tire production, aspects of the
construction industry, and the steel industry. The Company believes that a large
number of the plaintiffs filing suit are unimpaired individuals. Although a
large number of suits and claims have either been put on inactive lists,
settled, dismissed or otherwise resolved, and the Company is generally involved
in all stages of claims resolution and litigation, including trials and appeals,
and while the number of pending cases reflects a decrease during the past year,
neither the rate of future dispositions nor the number of future potential
unasserted claims can be reasonably predicted at this time.

Attention has been given by various judges both individually and collectively to
finding a comprehensive solution to the large number of pending as well as
potential future asbestos-related personal injury claims.  Discussions have been
undertaken by attorneys for plaintiffs and defendants to devise methods or
procedures for the comprehensive treatment of asbestos-related personal injury
suits and claims.  The Judicial Panel for Multi-district Litigation ordered the
transfer of all federal cases not in trial to a single court, the Eastern
District Court of Pennsylvania in Philadelphia, for pretrial purposes.  The
Company has supported such action.  The Court to which the cases have been
assigned has been instrumental in having the parties settle large numbers of
cases in various jurisdictions and has been receptive to different approaches to
the resolution of asbestos-related personal injury claims.  A national class
action was filed in the Eastern District of Texas; it was not certified and the
cases involved were also transferred to the Eastern District Court of
Pennsylvania for pretrial purposes.  Periodically, this Court returns certain
cases for trial to the courts from which the cases were originally

                                       8

 
transferred, although the issue of punitive damages is retained by the Eastern
District Court.

A settlement class action which includes essentially all future asbestos-related
personal injury claims against members of the Center for Claims Resolution was
filed in Philadelphia, in the Federal District Court for the Eastern District of
Pennsylvania, on January 15, 1993.  The proposed settlement class action was
negotiated by the Center and two leading plaintiffs' law firms.  The settlement
class action is designed to establish a non-litigation system for the resolution
of essentially all future asbestos-related personal injury claims against the
Center members including this Company.  Other defendant companies which are not
Center members may be able to join the class action later.  The class action
proposes a voluntary settlement that offers a method for prompt compensation to
claimants who were occupationally exposed to asbestos if they are impaired by
such exposure.  Claimants must meet certain exposure and medical criteria to
receive compensation which is derived from the Center's historical settlement
data.  Under limited circumstances and in limited numbers, qualifying claimants
may choose to litigate certain claims in court or through alternative dispute
resolution, rather than accept an offered settlement amount, after their claims
are processed within the system.  No punitive damages will be paid under the
proposed settlement.  The settlement is designed to minimize transactional
costs, including attorneys fees, and to relieve the courts of the burden of
handling future asbestos-related personal injury claims.  Each member of the
Center has an obligation for its own fixed share in this proposed settlement.
The Federal District Court has ruled that claimants who neither filed a lawsuit
against the Company or other members of the Center for Claims Resolution for
asbestos-related personal injury nor filed exclusion request forms to opt out of
the settlement class action by January 24, 1994, are subject to the terms of the
class action.  The settlement class action does not include  claims deemed
otherwise not covered by the class action settlement, or claims for asbestos-
related property damage.  Agreed upon annual case flow caps and agreed upon
compensation ranges for each compensable medical category including amounts paid
even more promptly under the simplified payment procedures, have been
established for an initial period of ten years.  Case flow caps may be increased
during the second five-year period depending upon case flow during the first
five-year period.  The case flow figures and annual compensation levels are
subject to renegotiation after the initial ten-year period.  On August 16, 1994,
the Court approved the settlement, and notification has been provided to
potential class members who were offered the opportunity to opt out by January
24, 1994.  The Center had reserved the right to withdraw from the program if an
excessive number of individuals opted out.  The Center  determined that there
was not an excessive number of opt outs and decided to proceed with the
settlement class action.  The opt outs are not asbestos-related claims as such
but reservations of rights to possibly bring court actions in the future.  The
opt outs are currently the subject of a motion before the Court that questions
the validity of most of the opt outs and seeks a second notice process again to
determine whether or not they wish to remain in the class action.  Therefore,
the total number of effective opt outs cannot be determined at this time.  The
settlement will become final only after certain issues, including insurance
coverage for class members' claims, are resolved and appeals are exhausted.  The
Center members have stated their intention to resolve over a five-year period
the asbestos-related personal injury claims pending prior to the date the
settlement class action was filed.  A significant number of these pending claims
have been settled with a number of plaintiffs' counsel and a number of these
claims are currently the subject of settlement negotiations, in both instances,
based upon the Center's historical data.

The Company is seeking agreement from its involved insurance carriers or a
binding judgment against them that the settlement class action will not
jeopardize existing insurance coverage, and the settlement is contingent upon
such an agreement or judgment.  With respect to carriers that do not agree, this
matter will be resolved either by alternative dispute resolution procedures, in
the case of carriers that subscribed to the Wellington

                                       9

 
Agreement referred to below, or by litigation, in the case of carriers that did
not subscribe to the Wellington Agreement.

The Company believes that the future claimants settlement class action will
receive final approval.  However, the potential exists that an appellate court
will reject the settlement class action and that the above-referenced companion
insurance action will not be successful.

A few state judges and federal judges have undertaken to consolidate numbers of
asbestos-related personal injury cases for trial.  The Company has generally
opposed as unfair the consolidation of numerous cases for trial.  In 1992 in
Baltimore, Maryland, the Center for Claims Resolution referred to herein settled
during trial on behalf of the Company and other Center members certain asbestos-
related personal injury claims.  In most of the approximately 8,500 cases
consolidated for trial, Armstrong was a named defendant.  The multiphase
Baltimore trial dealt with various issues including the individual claims of six
plaintiffs, as well as product defect and negligence, and whether and on what
basis punitive damages should be awarded.  The Center for Claims Resolution is
periodically drawing upon the Company's insurance assets to pay the settled
individual claims.

In 1983, three of the Company's four primary insurers entered into an Interim
Agreement with the Company to provide defense and indemnity coverage on an
interim basis for asbestos-related personal injury claims and for the defense of
asbestos-related property damage claims which are described below.  One primary
insurer did not enter into the Interim Agreement, but did subscribe to the
Wellington Agreement as noted below.  The Interim Agreement was superseded by
the Wellington Agreement with respect to the coverage issues for asbestos-
related personal injury claims.  The one primary insurer of the four primary
carriers that did not subscribe to the Wellington Agreement subsequently entered
into a separate agreement with the Company resolving coverage issues for
asbestos-related property damage claims and for asbestos-related personal injury
claims which complements the Wellington Agreement.  All of the Company's primary
insurers are paying for the defense of asbestos-related property damage claims
in accordance with the provisions of the Interim Agreement pending the final
resolution on appeal of the coverage issues for asbestos-related property damage
claims in the California insurance litigation referenced later in this note.

The Company's insurance carriers providing coverage for asbestos-related claims
are as follows:  Reliance Insurance, Aetna Casualty and Surety Company and
Liberty Mutual Insurance Companies are primary insurers that have subscribed to
the Wellington Agreement.  Travelers Insurance Company is a primary insurer that
entered into a settlement agreement which complements Wellington.  The excess
insurers which subscribed to Wellington are Aetna Insurance Company, Fireman's
Fund Insurance Company, Insurance Company of North America, Lloyds of London and
various London market companies, Fidelity and Casualty Insurance Company, First
State Insurance Company and U.S. Fire Insurance Company.  Home Insurance Company
and Travelers Insurance Company are excess insurers which entered into
settlement agreements for coverage of personal injury claims which complement
Wellington, and Great American is an excess insurer which also entered into a
settlement agreement with the Company.  The Company also entered into a
settlement agreement with American Home Assurance Company and National Union
Fire Insurance Company (known as the AIG Companies) which complements the
Wellington Agreement.  Other excess insurers against whom the Company has
received a favorable trial and appellate court decision in the California
insurance litigation described below are:  Central National Insurance Company,
Interstate Insurance Company, Puritan Insurance Company, CNA Insurance Company
and Commercial Union Insurance Company.  Midland Insurance Company, an excess
carrier, which insured the Company with $25 million of bodily injury products
coverage, became insolvent during the trial.  The Company is pursuing claims
with the state guaranty associations on account of the Midland insolvency and is
currently exploring how the gaps in coverage caused by Midland's insolvency can
be otherwise addressed by payments from the Company's other insurance carriers.
Certain

                                       10

 
companies in the London block of coverage and certain carriers providing
coverage at the excess level for property damage claims only have also become
insolvent.  In addition to the aforementioned insurance carriers, certain
insurance carriers which were not included in the Company's California insurance
litigation described later herein also provide insurance for asbestos-related
property damage claims.

The Company along with 52 other companies (defendants in the asbestos-related
litigation and certain of their insurers) signed the 1985 Agreement Concerning
Asbestos-Related Claims (the "Wellington Agreement").  This Agreement provided
for a final settlement of nearly all disputes concerning insurance for asbestos-
related personal injury claims between the Company and three of its primary
insurers and seven of its excess insurers which also subscribed to the
Wellington Agreement.  The one primary insurer that did not sign the Wellington
Agreement had earlier entered into the Interim Agreement with the Company and
had paid into the Wellington Asbestos Claims Facility (the "Facility").  The
Wellington Agreement provides for those insurers to indemnify the Company up to
the policy limits for claims that trigger policies in the insurance coverage
period, and nearly all claims against the Company fall within the coverage
period; both defense and indemnity are paid under the policies and there are no
deductibles under the applicable Company policies.  The Wellington Agreement
addresses both products and non-products coverage.  One of the Company's larger
excess insurance carriers entered into a settlement agreement in 1986 with the
Company under which payments also were made through the Facility and are now
being paid through the Center for Claims Resolution referenced below in this
note.  Coverage for asbestos-related property damage claims was not included in
the settlement, and the agreement provides that either party may reinstitute a
lawsuit in the event the coverage issues for property damage claims are not
amicably resolved.  In 1987, an excess insurer also made, under reservation of
rights, certain payments which were processed through the Facility.  These
payments were made under reservation because no settlement of the outstanding
coverage issues has been effected with that carrier.

The Wellington Agreement also provided for the establishment of the Facility  to
evaluate, settle, pay and defend all pending and future asbestos-related
personal injury claims against those companies which subscribed to the
Agreement.  The insurance coverage designated by the Company for coverage in the
Facility consists of all relevant insurance policies issued to the Company from
1942 through 1976.  Liability payments and allocated expenses with respect to
each claim filed against Wellington Agreement subscribers who were defendants in
the underlying asbestos-related personal injury litigation were allocated on a
formula percentage basis to each such defendant, including the Company.  The
Facility, which has dissolved, over time was negatively impacted by concerns
raised by certain subscribers relating to their share of liability payments and
allocated expenses and by certain insurer concerns with respect to defense costs
and Facility operating expenses.  As a result of seven subscribing companies
giving notice that they wished to withdraw their cases from the Facility, a
majority of the insurers and the company subscribing members agreed to dissolve
the ongoing operation of the Facility as of October 3, 1988 and the Facility has
now been fully dissolved.   Except for eliminating the future availability of an
insurer-paid special defense fund benefit linked to the existence of the
Facility, a benefit not deemed material to the Company, the dissolution of the
Facility essentially did not affect the Company's overall Wellington Agreement
insurance settlement, which stood on its own separate from the Facility.  The
relinquishment of the insurer-paid special defense fund benefit was a condition
of insurer support for the creation of the Center and its expected benefits.

A new asbestos-related personal injury claims handling organization known as the
Center for Claims Resolution (the "Center") was created in October 1988 by
Armstrong and 20 other companies, all of which were former members of the
Facility.  Insurance carriers are not members of the Center, although certain of
the insurance carriers for those members that joined the Center signed an
agreement to provide approximately 70% of the financial support for the

                                       11

 
Center's operational costs during its first year of existence; they also are
represented ex officio on the Center's governing board.  The Center adopted many
of the conceptual features of the Facility, and the members' insurers generally
provide coverage under the Wellington Agreement terms.  The Center has operated
under a revised concept of allocated shares of liability payments and defense
costs for its members based primarily on historical experience and has defended
the members' interests and addressed the claims in a manner consistent with the
prompt, fair resolution of meritorious claims.  In late 1991, the Center sharing
formula was revised to provide that members will pay only on claims in which the
member is a named defendant.  This change has caused a slight increase in the
Company's share, but has enhanced the Company's case management focus.  Future
claim payments by the Center pursuant to the settlement class action will
require each member to pay its own fixed share of every claim.

A large share member earlier withdrew from the Center.  Accordingly, the
allocated shares of liability payments and defense costs of the Center were
recalculated with the remaining members' shares being increased.  Under the
class action settlement resolution, if a member withdraws from the Center or the
settlement, the shares of those remaining members would not be increased.  It is
expected that the Center members will reach an agreement with the insurers
relating to the continuing operation of the Center and that the insurers will
fund the Center's operating expenses for its seventh year of operation.  With
the filing of the settlement class action, the Center will continue to process
pending claims and is handling the program for processing future claims.

Consistent with the Center's objective of prompt resolution of meritorious
claims, and to establish the Center's credibility after the cessation of the
Facility and for other strategic reasons, a planned increase in claims
resolution by the Center was implemented during the first two years.  This
increased the rate of utilization of Company insurance for claims resolution,
offset in part by savings in defense costs.  During the first three years, the
rate of claims resolution had about trebled from the prior two years of
experience.  An increase in the utilization of the Company's insurance also has
occured as a result of the class action settlement due to the commitment to
attempt to resolve pending claims within five years.  Aside from the commitments
under the class action settlement, no forecast can be made for future years
regarding either the rate of claims, the rate of pending and future claims
resolution by the Center, or the rate of utilization of Company insurance.  If
the settlement class action is finalized and all appeals are exhausted,
projections of the rate of disposition of future cases may be made and the rate
of insurance usage will be accelerated as an effort is made to resolve both
outstanding cases and to address future claims.

The Company is also one of many defendants in a total of 53 pending lawsuits and
claims, including class actions, as of September 30, 1994, brought by public and
private entities, including public school districts and public and private
building owners.  These lawsuits and claims include allegations of damage to
buildings caused by asbestos-containing products and generally claim
compensatory and punitive damages and equitable relief, including reimbursement
of expenditures, for removal and replacement of such products.  They appear to
be aimed at friable (easily crumbled) asbestos-containing products, although
allegations in some suits encompass all asbestos-containing products, including
allegations with respect to asbestos-containing resilient floor covering
materials.  Class actions have been certified involving four distinct classes of
building owners: public and private schools; Michigan state public and private
schools; colleges and universities, and private property owners who leased
facilities to the federal government.  Subject to fairness hearings, resolution
has been reached with the class representatives for each of these four classes.
The Company vigorously denies the validity of the allegations against it
contained in these suits and claims.  Increasing defense costs, paid by the
Company's insurance carriers either under reservation or settlement arrangement,
will be incurred.  As a consequence of the California insurance litigation
discussed elsewhere in this note, the

                                       12

 
Company believes that it is probable that costs of the property damage
litigation that are being paid by the Company's insurance carriers under
reservation of rights will not be subject to recoupment.  These suits and claims
were not handled by the former Facility nor are they being handled by the
Center.

Certain co-defendant companies in the asbestos-related litigation have filed for
reorganization under Chapter 11 of the Federal Bankruptcy Code.  As a
consequence, this litigation with respect to these co-defendants (with several
exceptions) has been stayed or otherwise impacted by the restrictions placed on
proceeding against these co-defendants.  Due to the uncertainties involved, the
long-term effect of these Chapter 11 proceedings on the litigation cannot be
predicted.

The Company concluded in early 1989 the trial phase of a coordinated lawsuit in
a California state court to resolve a dispute concerning certain of its
insurance carriers' obligations with respect to insurance coverage for alleged
personal injury and property damage asbestos-related lawsuits and claims.  The
trial court issued favorable final decisions in important phases of the trial
relating to coverage for personal injury and property damage lawsuits and
claims.  The Company earlier dismissed from the asbestos-related personal injury
coverage portion of the litigation those insurance carriers which had subscribed
to the Wellington Agreement, and the excess carriers which entered into
settlement agreements with the Company which complement Wellington also have
been dismissed.

As indicated above, the California trial court issued final decisions in various
phases in the insurance lawsuit.  One decision concluded that the trigger of
insurance coverage for asbestos-related personal injury claims was continuous
from exposure through death or filing of a claim.  The court also found that a
triggered insurance policy should respond with full indemnification up to
exhaustion of the policy limits.  The court concluded that any defense
obligation ceases upon exhaustion of policy limits.  Although not as
comprehensive, another important decision in the trial established a favorable
defense and indemnity coverage result for asbestos-related property damage
claims; the final decision holds that, in the event the Company is held liable
for an underlying property damage claim, the Company would have coverage under
policies in effect during the period of installation and during any subsequent
period in which a release of fibers occurred.  Appeals were filed from the trial
court's final decision by those carriers still in the litigation and the
California Court of Appeal has substantially upheld the trial court's final
decisions.  The insurance carriers have petitioned the California Supreme Court
to hear the various asbestos-related personal injury and property damage
coverage issues.  The California Supreme Court has accepted review pending its
review of related issues in another California case.  Based upon the trial
court's favorable final decisions in important phases of the trial relating to
coverage for asbestos-related personal injury and property damage lawsuits and
claims, including the favorable decision by the California Court of Appeal, and
a review of the coverage issues by its trial counsel, the Company believes that
it has a substantial legal basis for sustaining its right to defense and
indemnification.  After concluding the last phase of the trial against one of
its primary carriers, which is also an excess carrier, the Company and the
carrier reached a settlement agreement on March 31, 1989.  Under the terms of
the settlement agreement, coverage is provided for asbestos-related bodily
injury and property damage claims generally consistent with the interim rulings
of the California trial court and complements the coverage framework established
by the Wellington Agreement.  The parties also agreed that a certain minimum and
maximum percentage of indemnity and allocated expenses incurred with respect to
asbestos-related personal injury claims would be deemed allocable to non-
products claims coverage and that the percentage amount would be negotiated
between the Company and the insurance carrier.  These negotiations continue.

The Company also settled both asbestos-related personal injury and property
damage coverage issues with a small excess carrier and in 1991 settled those

                                       13

 
same issues with a larger excess carrier.  In these settlements, the Company and
the insurers agreed to abide by the final judgment of the trial court in the
California insurance litigation with respect to coverage for asbestos-related
claims.

Non-products insurance coverage is available under the Wellington Agreement (and
the previously-referenced settlement agreement with one primary carrier) for
non-products claims.  Certain excess policies also provide non-products
coverage.  Non-products claims include claims that may have arisen out of
exposure during installation of asbestos materials or before control of such
materials has been relinquished.  Negotiations have been undertaken with the
Company's primary insurance carriers and are currently underway with several of
them to categorize the percentage of previously resolved and yet to be resolved
asbestos-related personal injury claims as non-products claims and to establish
the entitlement to such coverage.  The additional coverage potentially available
to pay claims categorized as non-products, at both the primary and excess
levels, is substantial, and at the primary level, includes defense costs in
addition to limits.  No agreement has been reached with the primary carriers on
the amount of non-products coverage attributable to claims that have been
disposed of or the type of claims that should be covered by non-products
insurance.  One of the primary carriers alleges that it is no longer bound by
the Wellington Agreement and one primary carrier seemingly takes the view that
the Company verbally waived certain rights regarding non-products coverage
against that carrier at the time the Wellington Agreement was signed.  All the
carriers presumably raise other reasons why they should not pay their coverage
obligations.  The Company is entitled to pursue alternative dispute resolution
proceedings against the primary and certain excess carriers to resolve the non-
products coverage issues.

ACandS, Inc., a former subsidiary of the Company, which for certain insurance
periods has coverage rights under some of the Company's insurance policies, and
has accessed such coverage on the same basis as the Company, was a subscriber to
the Wellington Agreement, but is not a subscriber to the Center.  ACandS, Inc.
had filed a lawsuit against the Company to partition certain insurance policies
and for an accounting.  It sought to have a certain amount of insurance from the
joint policies reserved solely for its own use in the payment of defense and
indemnity costs for asbestos-related claims.  The two companies negotiated a
settlement of their dispute and signed a settlement agreement.

Based upon the Company's experience with this litigation and its disputes with
insurance carriers, a reserve was recorded in June 1983 to cover estimated
potential liability and settlement costs and legal and administrative costs not
covered under the Interim Agreement, cost of litigation against the Company's
insurance carriers, and other factors involved in the litigation which are
referred to herein about which uncertainties exist.  As a result of the
Wellington Agreement, the reserve was earlier reduced for that portion
associated with pending personal injury suits and claims.  As a result of the
March 31, 1989, settlement referenced above, the Company received $11.0 million,
of which approximately $4.4 million was credited to income with nearly all of
the balance being recorded as an increase to its reserve for potential
liabilities and other costs and uncertainties associated with the asbestos-
related litigation. Future costs of litigation against the Company's insurance
carriers and other legal costs indirectly related to the litigation will be
expensed outside the reserve.

The Company does not know how many claims will be filed against it in the
future, nor the details thereof or of pending suits not fully reviewed, nor the
expense and any liability that may ultimately result therefrom, nor does the
Company know whether the settlement class action will ultimately succeed, the
number of individuals who ultimately will be deemed to have opted out or who
could file claims outside the settlement class action, nor the annual claims
flow caps to be negotiated after the initial ten-year period for the settlement
class action or the then compensation levels to be negotiated for such claims
nor the success the Company may have in addressing the Midland

                                       14

 
Insurance Company insolvency with its other insurers nor the scope of its non-
products coverage ultimately deemed available.

Beginning with the first quarter 1994, the Company's balance sheet reflects a
liability--"Asbestos-Related Liabilities" and an asset--"Insurance for Asbestos-
Related Liabilities."  This accounting presentation change is required by the
Securities and Exchange Commission's Staff Accounting Bulletin No. 92 which
states that liabilities and assets related to contingencies should now be
evaluated and recorded separately pursuant to Financial Accounting Standards
Board Interpretation No. 39 unless a contractual "right of setoff" exists.
Prior to the first quarter 1994, the Company had set off such amounts for
financial reporting.

In accordance with the foregoing accounting presentation and subject to the
uncertainties and limitations referred to in this note and based upon its
experience and other factors also referred to in this note, the Company believes
that the estimated $217 million in liability and defense costs recorded on the
balance sheet will be incurred to resolve an estimated 76,000 asbestos-related
personal injury claims pending against the Company as of September 30, 1994.
These claims include claims that were filed for the period from January 1, 1994,
to January 24, 1994, and which previously were treated as potentially included
within the settlement class action, and claims filed by claimants who have been
identified as having filed exclusion request forms to opt out of the settlement
class action.  A ruling has been received from the Court establishing January
24, 1994, as the date after which any asbestos-related personal injury claims
filed by non-opt-out claimants against the Company or other members of the
Center for Claims Resolution are subject to the settlement class action.  In
addition to the currently estimated pending claims and any claims filed by
individuals deemed to have opted out of the settlement class action, any claims
otherwise determined not to be subject to the settlement class action, will be
resolved outside the settlement class action.  The Company does not know how
many such claims ultimately may be filed by claimants deemed to have opted out
of the class action or by claimants otherwise determined not to be subject to
the settlement class action.

An insurance asset in the amount of $217 million recorded on the balance sheet
reflects the Company's belief in the availability of insurance in this amount to
cover the liability in like amount referred to above.  Such insurance has either
been agreed upon or is probable of recovery through negotiation, alternative
dispute resolution or litigation.  The Company also notes that, based on maximum
mathematical projections covering a ten-year period from 1994 to 2004, its
estimated cost in the settlement class action reflects a reasonably possible
additional liability of $245 million.  A portion of such additional liability
may not be covered by the Company's ultimately applicable insurance recovery.
However, the Company believes that any after-tax impact on the difference
between the aggregate of the estimated liability for pending cases and the
estimated cost for the ten-year maximum mathematical projection, and the
probable insurance recovery, would not be material either to the financial
condition of the Company or to its liquidity, although it could be material to
earnings if it is determined in a future period to be appropriate to record a
reserve for this difference.  The period in which such a reserve may be recorded
and the amount of any reserve that may be appropriate cannot be determined at
this time.  Subject to the uncertainties and limitations referred to elsewhere
in this note and based upon its experience and other factors referred to above,
the Company believes it is probable that substantially all of the expenses and
any liability payments associated with the asbestos-related property damage
claims will be paid under an existing interim agreement, by insurance coverage
settlement agreements and through additional coverage reasonably anticipated
from the outcome of the insurance litigation.

Even though uncertainties still remain as to the potential number of unasserted
claims, liability resulting therefrom, and the ultimate scope of its insurance
coverage, after consideration of the factors involved, including

                                       15

 
the Wellington Agreement, the referenced settlements with other insurance
carriers, the results of the trial phase and the intermediate appellate stage of
the California insurance coverage litigation, the remaining reserve, the
establishment of the Center, the proposed settlement class action, and its
experience, the Company believes the asbestos-related lawsuits and claims
against the Company would not be material either to the financial condition of
the Company or to its liquidity, although as stated above, the net effect of any
future liabilities recorded in excess of insurance assets could be material to
earnings in such future period.

                       --------------------------------

In 1984, suit was filed against the Company in the U. S. District Court for the
District of New Jersey (the "Court") by The Industry Network System, Inc.
(TINS), a producer of video magazines in cassette form, and Elliot Fineman, a
consultant (Fineman and The Industry Network System, Inc. v. Armstrong World
            ----------------------------------------------------------------
Industries, Inc., C.A. No. 84-3837 JWB).  At trial, TINS claimed, among other
- - --------------------------------------                                       
things, that the Company had improperly interfered with a tentative contract
which TINS had with an independent distributor of the Company's flooring
products and further claimed that the Company used its alleged monopoly power in
resilient floor coverings to obtain a monopoly in the video magazine market for
floor covering retailers in violation of federal antitrust laws.  The Company
denied all allegations.  On April 19, 1991, the jury rendered a verdict in the
case, which as entered by the court in its order of judgment, awarded the
plaintiffs the alternative, after all post-trial motions and appeals were
completed, of either their total tort claim damages (including punitive
damages), certain pre-judgment interest, and post-judgment interest or their
trebled antitrust claim damages, post-judgment interest and attorneys fees.  The
higher amount awarded to the plaintiffs as a result of these actions totaled
$224 million in tort claim damages and pre-judgment interest, including $200
million in punitive damages.

On June 20, 1991, the Court granted judgment for the Company notwithstanding the
jury's verdict, thereby overturning the jury's award of damages and dismissing
the plaintiffs' claims with prejudice.  Furthermore, on June 25, 1991, the Court
ruled that, in the event of a successful appeal restoring the jury's verdict in
the case, the Company would be entitled to a new trial on the matter.

On October 28, 1992, the United States Court of Appeals for the Third Circuit
issued an opinion in Fineman v. Armstrong World Industries, Inc. (No. 91-5613).
                     -------------------------------------------                
The appeal was taken to the Court of Appeals from the two June 1991 orders of
the United States District Court in the case.  In its decision on the
plaintiff's appeal of these rulings, the Court of Appeals sustained the
U. S. District Court's decision granting the Company a new trial, but overturned
in certain respects the District Court's grant of judgment for the Company
notwithstanding the jury's verdict.

The Court of Appeals affirmed the trial judge's order granting Armstrong a new
trial on all claims of plaintiffs remaining after the appeal; affirmed the trial
judge's order granting judgment in favor of Armstrong on the alleged actual
monopolization claim; affirmed the trial judge's order granting judgment in
favor of Armstrong on the alleged attempt to monopolize claim; did not disturb
the District Court's order dismissing the alleged conspiracy to monopolize
claim; affirmed the trial judge's order dismissing all of Fineman's personal
claims, both tort and antitrust; and affirmed the trial judge's ruling that
plaintiffs could not recover the aggregate amount of all damages awarded by the
jury and instead must elect damages awarded on one legal theory.  However, the
Third Circuit, contrary to Armstrong's arguments,  reversed the trial judge's
judgment for Armstrong on TINS' claim for an alleged violation of Section 1 of
the Sherman Act; reversed the trial judge's judgment in favor of Armstrong on
TINS' claim for tortious interference; reversed the trial judge's judgment in
favor of Armstrong on TINS' claim for punitive damages; and reversed the trial
judge's ruling that had dismissed TINS' alleged breach of contract claim.

                                       16

 
The Court of Appeals, in affirming the trial court's new trial order, agreed
that the trial court did not abuse its discretion in determining that the jury's
verdict was "clearly against the weight of the evidence" and that a new trial
was required due to the misconduct of plaintiffs' counsel.

The foregoing summary of the Third Circuit's opinion is qualified in its
entirety by reference thereto.

The Court of Appeals granted the Company's motion to stay return of the case to
the District Court pending the Company's Petition for Certiorari to the Supreme
Court appealing certain antitrust rulings of the Court of Appeals. The Company
was informed on February 22, 1993, that the Supreme Court denied its Petition.
After the case was remanded by the Third Circuit Court of Appeals in
Philadelphia to the U.S. District Court in Newark, New Jersey, a new trial
commenced on April 26, 1994.  TINS claimed damages in the form of lost profits
ranging from approximately $19 million to approximately $56 million.  Plaintiff
also claimed punitive damages in conjunction with its request for tort damages.
Other damages sought included reimbursement of attorneys' fees and interest,
including prejudgment interest.

On August 19, 1994, the jury returned a verdict in favor of the Company finding
that the Company had not caused damages to TINS.  The court subsequently entered
judgment in the Company's favor based upon the verdict.  TINS has filed a motion
for a new trial based upon alleged inaccurate jury instructions and alleged
improper evidentiary rulings during the trial.  The Company is opposing such
motion and believes it will be denied.


                      ----------------------------------


Thomasville Furniture Industries, Inc. and seven other parties have been
identified by the U. S. Environmental Protection Agency ("USEPA") as Potentially
Responsible Parties ("PRPs") to fund the cost of remediating environmental
conditions at the Buckingham County (Virginia) Landfill, a former waste disposal
site which has been listed as a federal Superfund site.  After review of
investigative studies to determine the nature and extent of contamination and
identify various remediation alternatives, USEPA issued its Proposed Remedial
Action Plan in May 1993 proposing a $21 million clean-up cost.  In November
1993, USEPA issued a revised plan which recommended a reduced $3.5 million
alternative, subject to additional costs depending on test results.  In
September 1994, the USEPA issued a Record of Decision  providing two alternative
remedies for the site.  Both options provide for limited capping and long-term
groundwater monitoring, as well as limited source control and groundwater
treatment in the event monitoring demonstrates contaminant migration.  The PRPs'
consultants current estimate for the cost of required remediation at the site is
approximately $2.2 million, subject to additional costs depending on long-term
monitoring results.  The EPA's current estimate, however, is $4.34 million.
Discussions with EPA are continuing regarding finalization of the appropriate
remedial plan.

Spent finishing materials from Thomasville's Virginia furniture plants at
Appomattox and Brookneal allegedly comprise a significant portion of the waste
presently believed to have been taken to the site by a now defunct disposal firm
in the late 1970s.  Accordingly, Thomasville could be called upon to fund a
significant portion of the eventual remedial costs.  Because neither a final
remedial design nor an appropriate cost allocation among the PRPs has been
completed, the total cost to Thomasville cannot be determined at this time.


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

Financial Condition
- - -------------------

                                       17

 
The total cash generated during the third quarter and first nine months of 1994
was more than sufficient to cover working capital requirements, payment of
dividends, the payments for restructuring activities, and the investment in
plant, property and equipment.  The remaining cash was used to reduce debt and
increase cash and cash equivalents.  Cash provided by operating activities was
supplemented by cash proceeds from the sale of assets and the Company's majority
investment in BEGA/US, Inc., a lighting fixture subsidiary, and cash proceeds
from the exercise of stock options.

During the first quarter of 1994, interest rate swaps totaling $40.0 million
matured or were terminated prior to maturity with a small gain.  As of September
30, 1994, the Company has no exposure for interest rate or currency swaps.

Working capital was $300.5 million  as of  September 30, 1994, $29.1 million
higher than the $271.4 million recorded at the end of the second quarter of
1994, and $96.4 million higher than the $204.1 million recorded at year-end
1993.  The primary reasons for the increase in working capital since year-end
1993 was the $73.3 million repayment of short-term debt, mainly during the third
quarter of 1994, and the increase in accounts receivable resulting from higher
sales levels.  Accounts receivable increased $77.4 million during the first nine
months with $62.2 million occurring in the first quarter. Higher levels of cash
also increased working capital.  Partially offsetting the working capital
increase were higher levels of income taxes payable, a modest increase in
accounts payable and accrued expenses and reductions in other current assets.

The ratio of current assets to current liabilities was 1.75 to 1 as of September
30, 1994, and 1.64 to 1 as of June 30, 1994, compared with 1.47 to 1 as of
December 31, 1993.  The ratio of total debt to total capital was 43.3 percent as
of September 30, 1994, compared with 47.5 percent as of June 30, 1994, and 52.2
percent as of December 31, 1993.

The Company is involved in significant asbestos-related litigation which is
described more fully in Item 1, Note 2, to the financial statements on pages 8
through 16 and which should be read in connection with this discussion and
analysis.

Beginning with the first-quarter 1994, the Company's balance sheet reflects a
new liability --"Asbestos-Related Liabilities" and a new asset --"Insurance--
Asbestos-Related Liabilities." This accounting presentation change is required
by the Securities and Exchange Commission's Staff Accounting Bulletin No. 92
which states that liabilities and assets related to contingencies should now be
evaluated and recorded separately pursuant to Financial Accounting Standards
Board Interpretation No. 39 unless a contractual "right of setoff" exists. In
the past, the Company had set off such amounts for financial reporting. The
asbestos-related liability in the amount of $217.0 million represents the
estimated liability and defense cost to resolve approximately 76,000 personal
injury claims pending against the Company as of the end of the third quarter.
The insurance asset in the amount of $217.0 million reflects the Company's
belief in the availability of insurance in an amount covering the liability.
Such insurance has either been agreed upon or is probable of recovery through
negotiation, alternative dispute resolution or litigation. In addition, the
Company notes that, based on maximum mathematical projections covering the 10-
year period beginning January 1, 1994, its estimated cost in a proposed future
claimants class action settlement reflects a reasonably possible additional
liability of $245 million. A portion of such additional liability may not be
covered by the Company's ultimate applicable insurance recovery, which includes
both substantial amounts of nonproducts insurance, as well as products
insurance. However, the Company believes that any after-tax impact of the
difference between the aggregate of the liability for pending cases and the
liability for the referenced maximum mathematical projection during such 10-year
period, and the probable insurance recovery, would not be material either to the
financial condition of the Company or to its liquidity, although it could be
material to

                                       18

 
earnings in the period recorded.

Reference is made to the case of Fineman and The Industry Network System, Inc.
                                 ---------------------------------------------
v. Armstrong World Industries, Inc. C.A. No. 84-3837 JWB, and the environmental
- - -----------------------------------                                            
issues as discussed in Note 2 on pages 16 and 17 to the financial statements
included under Item 1 above.

Management continues to evaluate short-term and long-term financing
alternatives.  Armstrong currently has unused short-term lines of credit of
approximately $245 million from 8 banks.  In addition, the Company's foreign
subsidiaries have approximately $172 million of unused short-term lines of
credit available from banks.  Additionally, the Company has available for
issuance up to $250 million of debt securities under an effective shelf
registration statement.  Should a need develop for additional financing, it is
management's opinion that the Company has sufficient financial strength to
warrant the required support from lending institutions and financial markets.

Consolidated Results
- - --------------------

Sales for the third quarter were the highest for any quarter in the Company's
history.  The quarterly sales were $715.3 million or 8.4 percent higher than the
$660.1 million recorded for the third quarter 1993.  All geographic areas
- - --North America, Europe, and the Pacific Rim--had increases.  Business
conditions in the European area, in particular, have rebounded favorably
affecting most of the Company's major businesses, while the commercial-
institutional sector continues to improve in most worldwide areas.

Third-quarter 1994 net earnings, a record for any third quarter, were $61.6
million compared with $42.3 million for the same period in 1993, a 45 percent
increase.  The third-quarter earnings included a gain of $9.5 million after tax
representing a reduction in the Company's estimated health care liability for
long-term disabled employees.  The reduction resulted from recent actions taken
by the Company to qualify these employees for primary coverage under Medicare.

Net earnings per share of common stock in the 1994 third quarter were $1.54 on a
primary basis and $1.37 on a fully diluted basis.  Comparative 1993 earnings per
share were $1.04 on a primary basis and 93 cents on a fully diluted basis.  The
increased earnings were driven by higher sales, rebounding European businesses,
improvements in the non-residential businesses of the Company, and an overall
lower cost profile.  Partially offsetting these improvements were some higher
raw material price increases and incrementally higher costs related to
litigation expenses and costs for the use of consultants for the improvement of
global competitiveness.

Armstrong's effective tax rate for the third quarter of 1994 was 33.4 percent
compared with the 31.8 percent recorded in the comparable period of 1993.  The
third quarter 1994 effective tax rate was higher primarily because of lower use
of tax credits related to foreign-source income.

The return on average common shareholders' equity for the third quarter of 1994
was 35.0 percent, compared with 26.9 percent for the same period last year.  The
third quarter 1994 return on average monthly total assets, excluding the
insurance for asbestos-related liability, was 12.2 percent compared with 8.6
percent a year ago.

For the first nine months of 1994, sales were $2,047.3 million, about an 8
percent increase from the $1,901.0 million for 1993.  Net earnings were $162.9
million, an increase of 90 percent when compared with the $85.5 million earned
in the 1993 nine-month period.  Net earnings per share of common stock for the
first nine months of 1994 were $4.03 on a primary basis and $3.60 on a fully
diluted basis compared with $2.01 and $1.83, respectively, in 1993.  The net
earnings for the first nine months were the highest on record for any similar
period.

                                       19

 
Cost of goods sold, when expressed as a percent to net sales, during the third
quarter and the first nine months of 1994 were 66.8 percent and 67.7 percent,
respectively.  These percentages were 70.0 percent and 71.5 percent respectively
in the comparable periods of 1993.  The improvement reflects some higher sales
prices, lower employee costs resulting from the reduction in the previously
mentioned health care liability for employees on long-term disability, a lower
cost structure resulting from the positive effects of the Company's two major
restructuring programs in the past two years, and the higher level of sales
activity in all major geographic areas.  Partially offsetting this improvement
were some higher raw material prices.

The first nine-month results included a $5.9 million before-tax gain from the
sale of the Company's majority interest in BEGA/US, Inc., a California lighting
fixture subsidiary and a $14.6 million before-tax gain related to a reduction in
the Company's health care liability for employees on long-term disability.  The
Company's higher net earnings continues to enable its short-term debt to be
lowered, in turn reducing its interest expense.

The Company's effective tax rate for the first nine months of 1994 was 32.0
percent, a decline from the 32.9 percent recorded for the similar period in
1993.  This rate decline was primarily due to the Company reaching an agreement
with the Internal Revenue Service concerning its 1988 through 1990 tax years
which resulted in the reversal, during the first quarter of 1994, of $6.5
million of tax expense previously accrued.  Partially offsetting the rate
decline in 1994 was the lower use of tax credits related to foreign-source
income.

Industry Segment Results
- - ------------------------

All of Armstrong's industry segments recorded higher sales and operating profits
when comparing third quarter 1994 with those of the similar period in 1993.

The floor covering segment (which includes resilient flooring and ceramic tile)
increased sales by 4 percent when compared with those of the third quarter of
1993, while operating profits were 3 percent higher.  This segment continued to
show sales growth in both its resilient flooring and ceramic tile businesses.
The sales growth in resilient flooring occurred in all areas--North America,
Europe and the Pacific Rim.  Operating profits showed modest improvement.
Ceramic tile recorded their second consecutive quarterly operating profit that
was driven by the major restructuring activities of the past two years.  In the
resilient flooring business, the positive effects of the higher sales were
partly offset by some increasing raw material prices and incrementally higher
administrative expenses.

The building products segment recorded a 67 percent increase in operating
profits on a 6 percent improvement in sales for the third quarter of 1994 as
compared with the third quarter of 1993.  All major markets--North America,
Europe, Pacific Rim--recorded higher sales growth reflecting the continuing
improvement in the United States non-residential markets and the recovery in the
European markets.  The higher operating profits provided an operating margin of
16.0 percent, the highest since the first quarter of 1990.  The profitability
was the result of higher unit sales, some sales price increases, continuing
lower manufacturing costs related to the prior years' restructuring programs
with some minor offset from recent raw material price increases and freight
costs.

The furniture segment set a new quarterly sales record in the third quarter with
the current quarter 23 percent higher than the third quarter of 1993.  This
sales increase resulted in operating profits increasing by 44 percent.  All
three of the furniture businesses, Thomasville Wood, Armstrong Furniture, and
Upholstery, recorded higher sales and operating profits for the quarter.

The industry products segment sales increased 11 percent in the third quarter
1994 when compared with those of the similar period in 1993.  Sales of

                                       20

 
insulation products and gasket materials were higher than those of 1993 while
sales of textile mill supplies were lower.  About one-third of the sales
increase is due to translating foreign currency sales to U.S. dollars at higher
exchange rates.  Operating profits for this segment were 23 percent above those
of the comparable 1993 period as a result of the higher sales in the insulation
and gasket businesses.

                                       21

 
                        Independent Accountants' Report
                        -------------------------------


The Board of Directors
Armstrong World Industries, Inc.:

We have reviewed the condensed consolidated balance sheet of Armstrong World
Industries, Inc. and subsidiaries as of September 30, 1994, and the related
condensed consolidated statements of earnings for the three-month and nine-month
periods ended September 30, 1994, and 1993, and the condensed consolidated
statements of cash flows for the nine-month periods then ended.  These condensed
consolidated financial statements are the responsibility of the company's
management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants.  A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters.  It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
an expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the condensed consolidated financial statements referred to above for
them to be in conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of Armstrong World Industries, Inc.
and subsidiaries as of December 31, 1993, and the related consolidated
statements of earnings and cash flows for the year then ended (not presented
herein); and our report dated February 14, 1994, on those consolidated financial
statements contains an explanatory paragraph that states the Company is involved
in antitrust litigation, the outcome of which cannot presently be determined.
Accordingly, no provision for any liability that may result has been made in
those consolidated financial statements.  In our opinion, the information set
forth in the accompanying condensed consolidated balance sheet as of December
31, 1993, is fairly stated, in all material respects, in relation to the
consolidated balance sheet from which it has been derived.

KPMG PEAT MARWICK LLP



Philadelphia, Pennsylvania
November 9, 1994

                                       22

 
                          Part II - Other Information
                          ---------------------------

Item 1.  Legal Proceedings
- - ------   -----------------

Information required by this item is presented in Note 2 of the notes to the
Company's consolidated financial statements included in Part I, Item 1 hereof,
and is incorporated herein by reference.

Item 6.  Exhibits and Reports on Form 8-K
- - -------  --------------------------------

         (a)  The following exhibits are filed as a part of the Quarterly Report
  on Form 10-Q:

         Exhibits
         --------
  
         No. 11  Statement re Computation for Earnings Per Share
         No. 15  Letter re Unaudited Interim Financial Information
         No. 27  Financial Data Schedule

         (b)  The registrant filed a current Report on Form 8-K dated
August 16, 1994, to report certain developments with respect to certain
litigation.

                                       23

 
                                   Signatures
                                   ----------

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

                              Armstrong World Industries, Inc.



                              By   /s/L. A. Pulkrabek
                                 -----------------------------------
                                 L. A. Pulkrabek, Senior
                                 Vice President, Secretary and
                                 General Counsel



                              By   /s/Bruce A. Leech, Jr.
                                 ------------------------------------
                                 Bruce A. Leech, Jr., Controller
                                 (Principal Accounting Officer)

Date:  November 11, 1994

                                       24

 
                                 Exhibit Index
                                 -------------

Exhibit No.
- - -----------

No. 11  Statement re Computation for Earnings Per Share

No. 15  Letter re Unaudited Interim Financial Information

No. 27  Financial Data Schedule

                                       25