FORM 10-K

                      SECURITIES AND EXCHANGE COMMISSION
                           Washington, D. C.  20549



(Mark One)


[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               SECURITIES EXCHANGE ACT OF 1934


For the fiscal year ended               December 31, 1995               
                          ---------------------------------------------------

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


Securities registered pursuant to Section 12(b) of the Act:

                                       Name of each exchange on
      Title of each class                  which registered
      -------------------              ------------------------

Common Stock ($1 par value)             New York Stock Exchange, Inc.
Preferred Stock Purchase Rights         Pacific Stock Exchange, Inc. (a)
9-3/4% Debentures Due 2008              Philadelphia Stock Exchange, Inc. (a)
                                           (a)  Common Stock and Preferred
                                                Stock Purchase Rights only

 
Securities registered pursuant to Section 12(g) of the Act:

                               None

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

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.  [X]

The aggregate market value of the Common Stock of registrant held by non-
affiliates of the registrant based on the closing price ($60.25 per share) on
the New York Stock Exchange on February 9, 1996, was approximately $1.9 billion.
For the purposes of determining this amount only, registrant has defined
affiliates as including (a) the executive officers named in Item 10 of this 10-K
Report, (b) all directors of registrant, and (c) each shareholder that has
informed registrant by February 14, 1996, as having sole or shared voting power
over 5% or more of the outstanding Common Stock of registrant as of December 31,
1995.

This amount does not include the 5,421,998 shares of Series A ESOP Convertible
Preferred Stock as of December 31, 1995, which vote with the Common Stock as if
converted and have an aggregate liquidation preference of $258,900,404, held by
Mellon Bank, N.A., as Trustee of the Company's Employee Stock Ownership Plan.

As of February 9, 1996, the number of shares outstanding of registrant's Common
Stock was 37,108,552.

                      Documents Incorporated by Reference

Portions of the Proxy Statement dated March 18, 1996, relative to the
April 29, 1996, annual meeting of the shareholders of registrant (the "Company's
1996 Proxy Statement") have been incorporated by reference into Part III of this
Form 10-K Report.

                                      -2-

 
                                    PART I
                                    ------


Item 1.  Business
- -----------------

Armstrong World Industries, Inc. is a Pennsylvania corporation incorporated in
1891.  The Company is a manufacturer of interior furnishings, including floor
coverings, and building products which are sold primarily for use in the
furnishing, refurbishing, repair, modernization and construction of residential,
commercial and institutional buildings.  It also manufactures various industrial
and other products.  In late 1995, Armstrong sold its furniture business and
combined its ceramic tile business with Dal-Tile International Inc. ("Dal-
Tile"), retaining a minority equity interest in the combined company.  Unless
the context indicates otherwise, the term "Company" means Armstrong World
Industries, Inc. and its consolidated subsidiaries.

Industry Segments

The company's businesses include four reportable segments:  floor coverings,
building products, industry products and ceramic tile.

 
 
at December 31 (millions)                           1995       1994       1993
- ------------------------------------------------------------------------------
                                                             
Net trade sales:                          
  Floor coverings                               $1,053.9   $1,063.5   $  980.6
  Building products                                682.2      630.0      586.7
  Industry products                                348.8      312.2      297.7
- ------------------------------------------------------------------------------
Total net sales                                 $2,084.9   $2,005.7   $1,865.0
- ------------------------------------------------==============================
Operating income (loss): (Note 1)         
  Floor coverings                               $  145.0   $  189.6   $  156.6
  Building products                                 92.2       86.8       18.8
  Industry products                                  9.3       41.2       27.2
  Ceramic tile (Note 2)                           (168.4)       0.8      (44.3)
  Unallocated corporate expense                    (34.0)     (23.8)     (59.8)
- ------------------------------------------------------------------------------
Total operating income                          $   44.1   $  294.6   $   98.5
- ------------------------------------------------==============================
Depreciation and amortization:            
  Floor coverings                               $   47.9   $   49.2   $   48.2
  Building products                                 36.8       34.5       34.1
  Industry products                                 19.3       17.6       14.6
  Corporate                                          5.6        5.6        5.2
- ------------------------------------------------------------------------------
Total depreciation                        
 and amortization                               $  109.6   $  106.9   $  102.1
- ------------------------------------------------==============================
Capital additions: (Note 3)               
  Floor coverings                               $   77.3   $   56.7   $   39.7
  Building products                                 49.2       31.5       24.2
  Industry products                                 45.0       22.6       22.1
  Corporate                                          6.3        3.0        1.8
- ------------------------------------------------------------------------------
Total capital additions                         $  177.8   $  113.8   $   87.8
- ------------------------------------------------==============================
Identifiable assets:                      
  Floor coverings                               $  583.2   $  575.7   $  541.2
  Building products                                513.5      478.1      483.0
  Industry products                                301.8      234.8      207.9
  Ceramic tile                                     135.8      270.5      251.9
  Discontinued business                               --      182.1      175.4
  Corporate                                        615.5      398.2      185.4
- ------------------------------------------------------------------------------
Total assets                                    $2,149.8   $2,139.4   $1,844.8
- ------------------------------------------------==============================

 

Note 1:                                   
- ------------------------------------------------------------------------------
Restructuring charges in                  
operating income (millions)                         1995       1994       1993
- ------------------------------------------------------------------------------
                                                             
  Floor coverings                               $   25.0         --   $    8.4
  Building products                                  6.3         --       13.7
  Industry products                                 31.4         --       12.9
  Ceramic tile                                        --         --       19.3
- ------------------------------------------------------------------------------
  Unallocated corporate expense                      9.1         --       35.0
- ------------------------------------------------------------------------------
Total restructuring charges               
 in operating income                            $   71.8         --   $   89.3
- ------------------------------------------------==============================


Note 2: 1995 operating income includes a $177.2 million loss due to the ceramic
tile business combination.

Note 3: 1995 capital additions for industry segments include property, plant and
equipment from acquisitions of $15.6 million.

DISCONTINUED OPERATIONS

On December 29, 1995, the company sold the stock of its furniture subsidiary,
Thomasville Furniture Industries, Inc., to INTERCO Incorporated for $331.2
million. INTERCO assumed $8.0 million of Thomasville interest-bearing debt. The
company recorded a gain of $83.9 million after tax on the sale. Certain
liabilities related to terminated benefit plans of approximately $11.3 million
were retained by the company. Thomasville and its subsidiaries recorded sales of
approximately $550.2 million in 1995, $526.8 million in 1994 and $449.7 million
in 1993.

Operating statement categories, except where otherwise indicated, have been
restated to exclude the effects of this discontinued business.

EQUITY EARNINGS FROM AFFILIATES

On December 29, 1995, the company entered into a business combination with Dal-
Tile International Inc. The transaction was accounted for at fair value and
involved the exchange of $27.6 million and the stock of the ceramic tile
operations, consisting primarily of American Olean Tile Company, a wholly-owned
subsidiary, for ownership of 37% of the shares of Dal-Tile. The company's
investment in Dal-Tile exceeds the underlying equity in net assets by $123.9
million which will be amortized over a period of 30 years. The after-tax loss on
the transaction was $116.8 million.

Results from ceramic tile operations, which were previously reported on a
consolidated basis, were restated and included in "Equity Earnings from
Affiliates." Going forward, Armstrong's 37% ownership of the combined Dal-Tile
will be accounted for under the equity method. The summarized financial
information for ceramic tile operations is presented below.



- ------------------------------------------------------------------------------
(millions)                                                1995    1994    1993
- ------------------------------------------------------------------------------
                                                               
Net sales                                               $240.0  $220.2  $210.7
Operating income (loss)/1/                                 8.8      .8   (44.3)
Assets/2/                                                269.8   290.1   276.3
Liabilities/2/                                            17.3    19.6    24.4
- ------------------------------------------------------------------------------


Note 1: Excludes 1995 loss of $177.2 million due to ceramic tile business 
combination.

Note 2: 1995 balances were as of December 29, 1995, immediately prior to the
ceramic tile business combination.

Also included in equity earnings from affiliates are earnings from the 50%
interest in the WAVE joint venture with Worthington Industries. Previously these
earnings had been included in selling, general and administrative expenses.

                                      -3-

 
Narrative Description of Business

The Company manufactures and sells interior furnishings, including floor
coverings and building products, and makes and markets a variety of specialty
products for the building, automotive, textile, and other industries.  The
Company's activities extend worldwide.

Floor Coverings

The Company is a prominent manufacturer of floor coverings for the interiors of
homes and commercial and institutional buildings, with a broad range of
resilient flooring together with adhesives, installation and maintenance
materials and accessories.  Resilient flooring, in both sheet and tile form, is
made in a wide variety of types, designs, and colors.  Included are types of
flooring that offer such features as ease of installation, reduced maintenance
(no-wax), and cushioning for greater underfoot comfort.  Floor covering products
are sold to the commercial and residential market segments through wholesalers,
retailers, and contractors, and to the hotel/motel and manufactured homes
industries.

Building Products

A major producer of ceiling materials in the United States and abroad, the
Company markets both residential and architectural ceiling systems.  Ceiling
materials for the home are offered in a variety of types and designs; most
provide noise reduction and incorporate Company-designed features intended to
permit ease of installation.  These residential ceiling products are sold
through wholesalers and retailers.  Architectural ceiling systems, designed for
use in shopping centers, offices, schools, hospitals, and other commercial and
institutional structures, are available in numerous colors, performance
characteristics and designs and offer characteristics such as acoustical
control, rated fire protection, and aesthetic appeal.  Architectural ceiling
materials and accessories, along with acoustical wall panels, are sold by the
Company to ceiling systems contractors and to resale distributors.  Grid
products are manufactured and sold through a joint venture with Worthington
Industries.

Industry Products

The Company, including a number of its subsidiaries, makes and sells a variety
of specialty products for the building, automotive, textile and other
industries.  These products include flexible pipe insulation sold for use in
construction and in original equipment manufacture; gasket materials for new
equipment and replacement use in the automotive, farm equipment, appliance, and
other industries; textile mill supplies including cots and aprons sold to
equipment manufacturers and textile mills and adhesives.  Industry products are
sold, depending on type and ultimate use, to original equipment manufacturers,
contractors, wholesalers, fabricators and end users.  In 1995, the Company
announced its intention to discuss with potential buyers the possible sale of
its textile products operation.

Ceramic Tile

Ceramic tile for floors, walls and countertops, together with adhesives,
installation and maintenance materials and accessories are sold through home
centers and sales and service centers operated by Dal-Tile following a business
combination of the Company's ceramic tile operations with Dal-Tile in late 1995.

                      ___________________________________

                                      -4-

 
The principal raw materials used in the manufacture of the Company's products
are synthetic resins, plasticizers, latex, mineral fibers and fillers, clays,
starches, perlite, and pigments and inks.  In addition, the Company uses a wide
variety of other raw materials.  Most raw materials are purchased from sources
outside of the Company.  The Company also purchases significant amounts of
packaging materials for the containment and shipment of its various products.
During 1995, despite raw material cost increases, especially for plasticizers,
resins, and paper, adequate supplies of raw materials were available to all of
the Company's industry segments.

Customers' orders for the Company's products are mostly for immediate shipment.
Thus, in each industry segment, the Company has implemented inventory systems,
including its "just in time" inventory system, pursuant to which orders are
promptly filled out of inventory on hand or the product is manufactured to meet
the delivery date specified in the order.  As a result, there historically has
been no material backlog in any industry segment.

The competitive position of the Company has been enhanced by patents on
products and processes developed or perfected within the Company or obtained
through acquisition.  Although the Company considers that, in the aggregate, its
patents constitute a valuable asset, it does not regard any industry segment as
being materially dependent upon any single patent or any group of related
patents.

There is significant competition in all the industry segments in which the
Company does business.  Competition in each industry segment includes numerous
active companies (domestic and foreign), with emphasis on price, product
performance and service.  In addition, with the exception of industrial and
other products and services, product styling is a significant method of
competition in the Company's industry segments.  Increasing domestic competition
from foreign producers is apparent in certain industry segments and actions
continue to be taken to meet this competition.

The Company invested $162.2 million in 1995, $113.8 million in 1994, and $87.8
million in 1993 for additions to its property, plant and equipment.

Research and development activities are important and necessary in assisting the
Company to carry on and improve its business.  Principal research and
development functions include the development of new products and processes and
the improvement of existing products and processes.

The Company spent $56.2 million in 1995, $51.4 million in 1994, and $56.1
million in 1993 on research and development activities worldwide for the
continuing businesses.

ENVIRONMENTAL MATTERS

In 1995, the company incurred capital expenditures of approximately $1.9 million
for environmental compliance and control facilities and anticipates comparable
annual expenditures for those purposes for the years 1996 and 1997. The company
does not anticipate that it will incur significant capital expenditures in order
to meet the new requirements of the Clean Air Act of 1990 and the final
implementing regulations promulgated by various state agencies.

As with many industrial companies, Armstrong is involved in proceedings under
the Comprehensive Environmental Response, Compensation and Liability Act
("Superfund"), and similar state laws at approximately 16 sites. In most cases,
Armstrong is one of many potentially responsible parties ("PRPs") who have
voluntarily agreed to jointly fund the required investigation and remediation of
each site. With regard to some sites, however, Armstrong disputes the liability,
the proposed remedy or the proposed cost allocation. Armstrong is alleged to
have contributed a significant volume of waste material at a former municipal
landfill site in Volney, New York. There, Armstrong, along with the county and
other PRPs at the site, have voluntarily performed a supplemental study to
evaluate the USEPA's proposed remedy at the site. Discussions with the USEPA are
continuing regarding the appropriate remedy to be implemented. A former county
landfill site in Buckingham County, Virginia, is also alleged to have received
material from a former subsidiary, Thomasville Furniture Industries, Inc.
("Thomasville"). In September 1995, the USEPA ordered Thomasville to implement
the remedy identified in the September 1994, Record of Decision ("ROD"), the
cost of which has been estimated by Thomasville to be approximately $2.2
million. Pursuant to the terms of the company's December 29, 1995, sale of
Thomasville to INTERCO Incorporated, Armstrong has provided to the USEPA a
guarantee of the performance by Thomasville of the required remedial work and
has also entered into a cost-sharing agreement with INTERCO for future costs
relating to the site. Armstrong may also have rights of contribution or
reimbursement from other parties or coverage under applicable insurance
policies. The company is also remediating environmental contamination resulting
from past industrial activity at certain of its current plant sites.

Estimates of future liability are based on an evaluation of currently available
facts regarding each individual site and consider factors including existing
technology, presently enacted laws and regulations and prior company experience
in remediation of contaminated sites. Although current law imposes joint and
several liability on all parties at any Superfund site, Armstrong's contribution
to the remediation of these sites is expected to be limited by the number of
other companies also identified as potentially liable for site costs. As a
result, the company's estimated liability reflects only the company's expected
share. In determining the probability of contribution, the company considers the
solvency of the parties, whether responsibility is being disputed, the terms of
any existing agreements and experience regarding similar matters. The estimated
liabilities do not take into account any claims for recoveries from insurance or
third parties.

Reserves at December 31, 1995, were for potential environmental liabilities that
the company considers probable and for which a reasonable estimate of the
potential liability could be made. Where existing data is sufficient to estimate
the amount of the liability, that estimate has been used; where only a range of
probable liability is available and no amount within that range is more likely
than any other, the lower end of the range has been used. As a result, the
company has accrued, before agreed-to insurance coverage, $8.0 million to
reflect its estimated undiscounted liability for environmental remediation. As
assessments and remediation activities progress at each individual site, these
liabilities are reviewed to reflect additional information as it becomes
available.

Actual costs to be incurred at identified sites in the future may vary from the
estimates, given the inherent uncertainties in evaluating environmental
liabilities. Subject to the imprecision in estimating environmental remediation
costs, the company believes that any sum it may have to pay in connection with
environmental matters in excess of the amounts noted above would not have a
material adverse effect on its financial condition, liquidity or results of
operations.

                                      -5-

 
As of December 31, 1995, the Company had approximately 10,820 active employees,
of whom approximately 3,615 are located outside the United States.  Year-end
employment in 1995 was below the level at the end of 1994 primarily as the
result of the sale of the furniture business, the ceramic tile business
combination and various restructuring activities.  About 65% of the Company's
approximately 4,380 hourly or salaried production and maintenance employees in
the United States are represented by labor unions.

                                      -6-

 
GEOGRAPHIC AREAS



- -----------------------------------------------------------------------------
Geographic areas
at December 31 (millions)                          1995       1994       1993
- -----------------------------------------------------------------------------
                                                            
Net trade sales:                  
  United States                                $1,346.3   $1,343.7   $1,250.3
  Europe                                          558.7      483.4      456.6
  Other foreign                                   179.9      178.6      158.1
- -----------------------------------------------------------------------------
Interarea transfers:              
  United States                                   101.1       94.7       75.8
  Europe                                           13.8        8.7        6.0
  Other foreign                                    32.1       26.1       21.9
  Eliminations                                   (147.0)    (129.5)    (103.7)
- -----------------------------------------------------------------------------
Total net sales                                $2,084.9   $2,005.7   $1,865.0
- -----------------------------------------------==============================
Operating income:                 
  United States                                $    7.7   $  235.5   $  116.6
  (See Note 2 on page 3)                   
  Europe                                           62.6       75.3       31.7
  Other foreign                                     7.8        7.6       10.0
  Unallocated corporate expense                   (34.0)     (23.8)     (59.8)
- -----------------------------------------------------------------------------
Total operating income                         $   44.1   $  294.6   $   98.5
- -----------------------------------------------==============================
Identifiable assets:              
  United States                                $1,044.5   $1,110.5   $1,074.1
  Europe                                          406.7      376.5      347.0
  Other foreign                                    83.4       72.6       63.2
  Discontinued business                              --      182.1      175.4
  Corporate                                       615.5      398.2      185.4
  Eliminations                                     (0.3)      (0.5)      (0.3)
- -----------------------------------------------------------------------------
Total assets                                   $2,149.8   $2,139.4   $1,844.8
- -----------------------------------------------==============================


United States net trade sales include export sales to non-affiliated customers
of $30.8 million in 1995, $24.9 million in 1994 and $19.8 million in 1993.

"Europe" includes operations located primarily in England, France, Germany,
Italy, the Netherlands, Poland, Spain and Switzerland. Operations in Australia,
Canada, The People's Republic of China, Hong Kong, Indonesia, Japan, Korea,
Singapore and Thailand are in "Other foreign."

Transfers between geographic areas and commissions paid to affiliates marketing
exported products are accounted for by methods that approximate arm's-length
transactions, after considering the costs incurred by the selling company and
the return on assets employed of both the selling unit and the purchasing unit.
Operating income of a geographic area includes income accruing from sales to
affiliates.

                                      -7-

 
The Company's foreign operations are subject to foreign government legislation
involving restrictions on investments (including transfers thereof), tariff
restrictions, personnel administration, and other actions by foreign
governments.  In addition, consolidated earnings are subject to both U.S. and
foreign tax laws with respect to earnings of foreign subsidiaries, and to the
effects of currency fluctuations.


Item 2.  Properties
- -------------------

The Company produces and markets its products and services throughout the world,
operating 48 manufacturing plants in 12 countries; 25 of these plants are
located throughout the United States.  Additionally, affiliates operate eight
plants in three countries.

Floor covering products and adhesives are produced at 18 plants with principal
manufacturing facilities located in Lancaster, Pennsylvania, and Stillwater,
Oklahoma.  Building products are produced at 14 plants with principal facilities
in Macon, Georgia, the Florida-Alabama Gulf Coast area and Marietta,
Pennsylvania.  Insulating materials, textile mill supplies, fiber gasket
materials and specialty papers and other products for industry are manufactured
at 16 plants with principal manufacturing facilities at Munster, Germany, and
Fulton, New York.

Numerous sales offices are leased worldwide, and leased facilities are  utilized
to supplement the Company's owned warehousing facilities.

Productive capacity and extent of utilization of the Company's facilities are
difficult to quantify with certainty because in any one facility maximum
capacity and utilization varies periodically depending upon the product that is
being manufactured and individual facilities manufacture more than one type of
product.  In this context, the Company estimates that the production facilities
in each of its industry segments were effectively utilized during 1995 at 80% to
90% of overall productive capacity in meeting market conditions.  Remaining
productive capacity is sufficient to meet expected customer demands.

The Company believes its various facilities are adequate and suitable.
Additional incremental investments in plant facilities are being made as
appropriate to balance capacity with anticipated demand, improve quality and
service, and reduce costs.

Item 3.  Legal Proceedings
- --------------------------

OVERVIEW OF ASBESTOS-RELATED LEGAL PROCEEDINGS - The full report on the
Asbestos-Related Litigation immediately follows this summary.

The Company is involved, as of December 31, 1995, in approximately 59,000
pending personal injury asbestos claims and lawsuits, and 32 pending claims and
lawsuits involving asbestos-containing products in buildings.  The Company's
insurance carriers provide coverage for both types of claims.  The personal
injury claims (but not property damage claims) are handled by the Center for
Claims Resolution (the "Center").  Personal injury claims in the federal courts
have been transferred by the Judicial Panel for Multidistrict Litigation to the
Eastern District of Pennsylvania for pretrial purposes.  State court cases have
not been directly affected by the transfer.  A settlement class action that
includes essentially all future  personal injury claims against Center members
was filed on January 15, 1993, in the Eastern District of Pennsylvania.  The
court has tentatively approved the settlement, although it will not become final
until certain issues, including insurance coverage for class members' claims,
are resolved, and appeals are exhausted, which could take several years.

                                      -8-

 
An Agreement Concerning Asbestos-Related Claims (the "Wellington Agreement")
provides for settlement of insurance coverage for personal injury claims with
certain primary carriers and excess carriers.  Settlement agreements that
complement the Wellington Agreement have been signed with one primary carrier
and certain excess carriers.  Litigation that was undertaken by the Company in
California for insurance coverage for asbestos-related personal injury and
property damage lawsuits and claims is now on appeal from favorable final
decisions of the trial court and the California Court of Appeal.  The case has
been returned to the Court of Appeal by the California Supreme Court for
additional review in light of a recent favorable Supreme Court decision in
another case.  This litigation did not encompass coverage for non-products
claims that is included in the Company's primary policies and certain excess
policies.  This additional coverage is substantial and negotiations are underway
with several primary carriers.  If non-products coverage issues are not resolved
through negotiation, the Company can pursue alternative dispute resolution
proceedings against the primary and certain excess carriers pursuant to the
Wellington Agreement.

The Company believes that an estimated $166 million in liability and defense
costs recorded on its balance sheet will be incurred to resolve approximately
59,000 asbestos-related personal injury claims against the Company as of
December 31, 1995.  An insurance asset in the amount of $166 million recorded on
the balance sheet reflects the Company's belief in the availability of insurance
in this amount to cover the liability for these pending claims.  The Company
also projects the maximum cost in the settlement class action as a reasonably
possible additional liability of $245 million for a ten-year period; a portion
of such additional projected liability may not be covered by the Company's
ultimately applicable insurance recovery.  Although subject to uncertainties and
limitations, the Company also believes it is probable that substantially all of
the expenses and liability payments associated with the asbestos-related
property damage claims will be covered by insurance.

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 the Wellington
Agreement, the 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
the net effect of any future liabilities recorded in excess of insurance assets
could be material to earnings in a future period.

The full report on the asbestos-related litigation is set forth below:

Asbestos-Related Litigation

The Company is one of many defendants in pending lawsuits and claims involving,
as of December 31, 1995, approximately 59,000 individuals alleging personal
injury from exposure to asbestos.  Included in the above number are
approximately 12,800 lawsuits and claims from the approximately 87,000
individuals who have opted out of the settlement class action referred to below.
About 14,300 claims from purported settlement class members were received as of
December 31, 1995.  Of those claims, many do not qualify at this time for
payment.  (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 (the "Center"), referred to below.  It is expected that this 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.)

                                      -9-

 
Nearly all the personal injury suits and claims, except those claims covered by
the settlement class action, seek general and punitive damages arising from
alleged exposures, during various times, from World War II onward, to asbestos-
containing insulation products used, manufactured or sold by the companies
involved in the asbestos-related litigation.  These claims against the Company
generally involve allegations of negligence, strict liability, breach of
warranty and conspiracy.  The Company discontinued the sale of all asbestos-
containing insulation products in 1969.  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 name many defendants
(including both members of the Center and other companies), and over 100
different companies are reportedly involved.  The Company believes that many
current plaintiffs are unimpaired.  A few state and federal judges have
consolidated numbers of asbestos-related personal injury cases for trial, which
the Company has generally opposed as unfair.  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.  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 parties to securing a comprehensive
resolution of pending as well as potential future asbestos-related personal
injury claims.  The Judicial Panel for Multidistrict Litigation ordered the
transfer of all pending federal cases to a single court, the Eastern District of
Pennsylvania in Philadelphia, for pretrial purposes.  The Company has supported
such action.  Some of these cases are periodically released for trial, although
the issue of punitive damages is retained by the Eastern District Court.  State
court cases have not been directly affected by the transfer.  The Court in the
Eastern District has been instrumental in having the parties resolve large
numbers of cases in various jurisdictions and has been receptive to different
approaches to the resolution of asbestos-related personal injury claims.

Settlement Class Action

A settlement class action that includes essentially all future asbestos-related
personal injury claims against members of the Center was filed in the Eastern
District of Pennsylvania, on January 15, 1993.  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 the Company.  Other companies that 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 meet certain exposure and medical
criteria.  Compensation amounts are derived from historical settlement data.
Under limited circumstances and in limited numbers, qualifying claimants may
choose to arbitrate or litigate certain claims 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 claims.  Each member of the Center has an obligation for its own fixed
share in this proposed settlement.  The District Court has ruled that claimants
who neither filed a lawsuit against the members of the Center nor filed an
exclusion request form are subject to the class action.  The class action does
not include claims deemed otherwise not covered by the class action settlement,
or claims for property damage.  Annual case flow caps and 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 if they were substantially

                                      -10-

 
exceeded during the previous 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 tentatively approved the settlement, and
notification has been provided to class members. Approximately 87,000
individuals have opted out.  The opt outs are not claims as such but rather are
reservations of rights to possibly bring claims in the future.  The settlement
will become final only after certain issues, including issues related to
insurance coverage, are resolved and appeals are exhausted.  This process could
take several years.  The Center members have stated their intention to resolve
over a five-year period the personal injury claims that were pending when the
settlement class action was filed.  A significant number of claims have been
finally or tentatively settled or are currently the subject of negotiations.

The Company is seeking agreement from its insurance carriers or a binding
judgment against them that the class action will not jeopardize existing
insurance coverage; the class action 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, in the case of carriers that
subscribed to the Wellington Agreement, or else by litigation.

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

Insurance Carriers/Wellington Agreement

The Company's insurance carriers provide defense and indemnity coverage for
asbestos-related personal injury claims.  All of the Company's primary insurers
are paying for the defense of property damage claims.  Three of the four
carriers are paying for the defense under an Interim Agreement pending the final
resolution of the coverage issues for property damage claims in the California
insurance litigation.  The remaining carrier entered into a separate agreement
with the Company resolving coverage issues for both personal injury and property
damage claims.

Various insurance carriers provide products and nonproducts coverage for the
Company's asbestos-related personal injury claims and product coverage for
property damage claims.  Certain policies providing products coverage for
personal injury claims have been exhausted.  A list of the insurance carriers
that currently provide coverage or whose policies have made available or provide
personal injury, nonproducts or property damage coverages is as follows:
Reliance Insurance Company; Aetna Casualty and Surety Company; Liberty Mutual
Insurance Companies; Travelers Insurance Company; Fireman's Fund Insurance
Company; Insurance Company of North America; Lloyds of London; various London
market companies; Fidelity and Casualty Insurance Company; First State Insurance
Company; U.S. Fire Insurance Company; Home Insurance Company; Great American
Insurance Company; American Home Assurance Company and National Union Fire
Insurance Company (known as the AIG Companies); Central National Insurance
Company; Interstate Insurance Company; Puritan Insurance Company; and Commercial
Union Insurance Company.  Midland Insurance Company, an excess carrier, that
insured the Company for $25 million of bodily injury products coverage, is
insolvent; the Company is pursuing claims with the state guaranty associations.
The gap in coverage created by the Midland Insurance Company insolvency will be
covered by other insurance.  Certain 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, certain insurance carriers
that were not in the Company's California insurance litigation also provide
insurance for asbestos-related property damage claims.

                                      -11-

 
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 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 insurance 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.  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.

The Wellington Agreement also provided for the establishment of the Facility  to
evaluate, settle, pay and defend all personal injury claims against member
companies.  The insurance coverage designated by the Company for coverage in the
Facility consisted of all relevant insurance policies issued to the Company from
1942 through 1976.  Liability payments and allocated expenses were allocated by
formula to each member, including the Company.  The Facility, now dissolved, was
negatively impacted by concerns of certain members about their share of
liability payments and allocated expenses and by certain insurer concerns about
defense costs and Facility operating expenses.

Center for Claims Resolution

A new asbestos-related personal injury claims handling organization known as the
Center for Claims Resolution was created in October 1988 by Armstrong and 20
other companies, all of which were former members of the Facility.  Insurance
carriers did not become members of the Center, although a number of carriers
signed an agreement to provide approximately 70% of the financial support for
the Center's operational costs during its first year of operation; 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 formula for shares of liability payments and defense costs 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 caused a
slight increase in the Company's share and subsequent share adjustments also
resulted in an increased liability share for the Company in certain areas.  In
the settlement class action, each member will pay its own fixed share of every
claim.

A large share member earlier withdrew from the Center, and the allocated shares
of liability payments and defense costs of the Center were recalculated,
resulting in the remaining members' shares being increased.  Under the class
action settlement resolution, if a member withdraws, the shares of remaining
members will not be increased.  The Center members have reached an agreement
annually with the insurers relating to the continuing operation of the Center
and expect that the insurers will provide funding for the Center's operating
expenses for its eighth year of operation.  The Center

                                      -12-

 
will continue to process pending claims as well as future claims in the
settlement class action.

An increase in the utilization of the Company's insurance also has occurred as a
result of the class action settlement and the commitment at the time to attempt
to resolve pending claims within five years.  Aside from 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.

Property Damage Litigation

The Company is also one of many defendants in a total of 32 pending lawsuits and
claims, including one class action, as of December 31, 1995, brought by 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 previously installed asbestos-containing resilient
flooring.  Among the lawsuits that have been resolved are four class actions
that had been certified, each involving a distinct class of building owner:
public and private schools; Michigan state public and private schools; colleges
and universities, and private property owners who leased facilities to the
federal government.  In three of these class actions, the courts have given
final approval and dismissed the actions with prejudice.  In the college and
universities class action, a settlement has been reached with the class
representative and is subject to a fairness hearing.  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 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, litigation against them (with several exceptions) has been stayed
or restricted.  Due to the uncertainties involved, the long-term effect of these
proceedings on the litigation cannot be predicted.

California Insurance Coverage Lawsuit

The California trial court issued final decisions in various phases in the
insurance lawsuit including a decision that the trigger of coverage for 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

                                      -13-

 
occurred.  The California Court of Appeal has substantially upheld the trial
court.  The insurance carriers petitioned the California Supreme Court to hear
the various asbestos-related personal injury and property damage coverage
issues.  The California Supreme Court accepted review pending its review of
related issues in another case.  It ruled in favor of the insured company in
that case, and then referred the Company's case back to the Court of Appeal for
further review in light of that decision.  Based upon the trial court's
favorable final decisions, 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 complementary to 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
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.  In 1994, the Company also settled coverage issues for asbestos-related
claims with a significant excess carrier.

Non-Products Insurance Coverage

Non-products insurance coverage is included in the Company's primary insurance
policies and certain excess policies for non-products claims.  The settlement
agreement referenced above with one primary carrier included an amount for non-
products claims.  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 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  primary carrier 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 various 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, has coverage rights under some
of the Company's insurance policies for certain insurance periods, and has
accessed such coverage on the same basis as the Company.  It was a subscriber to
the Wellington Agreement, but is not a member of the Center.  The Company and
ACandS, Inc., have negotiated a settlement agreement which

                                      -14-

 
reserves for ACandS, Inc. a certain amount of insurance from the joint policies
solely for its own use for asbestos-related claims.

Conclusions

Based upon the Company's experience with this litigation and the disputes with
its 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 that 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 compensation levels to be negotiated for such claims or the
scope of its non-products coverage ultimately deemed available or the ultimate
conclusion of the California insurance coverage litigation.

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 $166 million in liability and defense costs recorded
on the balance sheet will be incurred to resolve an estimated 59,000 asbestos-
related personal injury claims pending against the Company as of December 31,
1995.  These claims include those that were filed for the period from January 1,
1994, to January 24, 1994, and which were previously treated as potentially
included within the settlement class action, and those claims filed by claimants
who have been identified as having filed exclusion request forms to opt out of
the settlement class action.  A ruling from the Court established January 24,
1994, as the date after which asbestos-related personal injury claims are
subject to the settlement class action.  In addition to the currently estimated
pending claims and claims filed by those who have opted out of the settlement
class action, 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 who have
opted out of the class action or by claimants determined not to be subject to
the settlement class action.

An insurance asset in the amount of $166 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

                                      -15-

 
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 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.


                        _______________________________

TINS Litigation

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

                                      -16-

 
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.

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 $17 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' motion for a new
trial based upon alleged inaccurate jury instructions and alleged improper
evidentiary rulings during the trial was denied and TINS filed an appeal with
the U.S. Court of Appeals for the Third Circuit.  On October 11, 1995, the case
was argued before a panel of the U.S. Court of Appeals for the Third Circuit,
and on October 20, 1995, the court issued a Judgment Order affirming the 1994
District Court verdict in favor of the Company.  On November 2, 1995, TINS filed
a Petition for Rehearing by the same panel which was denied on December 5, 1995.
On January 24, 1996, TINS filed a motion seeking further appellate review by the
Circuit Court; that motion has been denied.


                         _____________________________

                                      -17-

 
Item 4.  Submission of Matters to a Vote of Security Holders
- ------------------------------------------------------------

Not applicable.

Executive Officers of the Registrant
- -------------------------------------

The information appearing in Item 10 hereof under the caption "Executive
Officers of the Registrant" is incorporated by reference herein.


                                    PART II
                                    -------


Item 5.  Market for the Registrant's Common Stock and Related Security Holder
- -----------------------------------------------------------------------------
         Matters
         -------

The Company's Common Stock is traded on the New York Stock Exchange, Inc., the
Philadelphia Stock Exchange, Inc., and the Pacific Stock Exchange, Inc.  As of
February 9, 1996, there were approximately 7,120 holders of record of the
Company's Common Stock.



Quarterly financial information (millions except for per-share data)         First     Second      Third     Fourth   Total year
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
1995*       Net sales                                                       $502.2     $536.0     $549.0     $497.7     $2,084.9
            Gross profit                                                     166.7      177.9      184.6      146.0        675.2
            Earnings (loss) from continuing businesses                        26.5       47.4       14.4      (74.7)        13.6
            Net earnings                                                      34.4       52.7       19.4       16.8        123.3
            Per share of common stock:**                                                                  
                Primary:       Earnings (loss) from continuing businesses      0.61       1.17       0.29      (2.09)       (0.02)
                               Net earnings                                    0.82       1.31       0.42       0.35         2.90
                Fully diluted: Earnings (loss) from continuing businesses      0.57       1.05       0.28      (2.09)       (0.02)
                               Net earnings                                    0.75       1.18       0.40       0.34         2.67
            Dividends per share of common stock                                0.32       0.36       0.36       0.36         1.40
            Price range of common stock -- low                                38 3/8     43         50 1/4     52 7/8       38 3/8
            Price range of common stock -- high                               48 1/2     52         60 1/2     64 1/8       64 1/8
- ----------------------------------------------------------------------------------------------------------------------------------
1994*       Net sales                                                       $461.1     $508.6     $525.6     $510.4     $2,005.7
            Gross profit                                                     153.9      180.6      190.9      154.8        680.2
            Earnings from continuing businesses                               42.5       48.7       56.6       39.4        187.2
            Net earnings                                                      48.0       53.3       61.6       47.5        210.4
            Per share of common stock:**                                                                  
            Primary:       Earnings from continuing businesses                 1.03       1.19       1.41       0.93         4.60
                           Net earnings                                        1.17       1.31       1.54       1.17         5.22
            Fully diluted: Earnings from continuing businesses                 0.93       1.07       1.25       0.85         4.10
                           Net earnings                                        1.06       1.18       1.37       1.04         4.64
            Dividends per share of common stock                                0.30       0.32       0.32       0.32         1.26
            Price range of common stock -- low                                49 3/8      43 3/8    43         36           36
            Price range of common stock -- high                               57 1/2      57 1/4    53 7/8     46 5/8       57 1/2
- ----------------------------------------------------------------------------------------------------------------------------------

* 1994 and the first, second and third quarters of 1995 have been restated for
  the results of the discontinued business and formation of the ceramic tile
  business combination.

**The sum of the quarterly earnings per-share data does not always equal the
  total year amounts due to changes in the average shares outstanding and, for
  fully diluted data, the exclusion of the antidilutive effect in certain
  quarters.

                                      -18-

 
Item 6.  Selected Financial Data
- ---------------------------------


 
- -----------------------------------------------------------------------------------------------------------------------------------
(Dollars in millions except for per-share data)  
              For year               1995      1994      1993      1992      1991      1990      1989      1988      1987      1986
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                              
Net sales                         2,084.9   2,005.7   1,865.0   1,912.0   1,828.7   1,865.3   1,832.7   1,790.7   1,608.7   1,295.0
Cost of goods sold                1,409.7   1,325.5   1,286.5   1,378.4   1,316.6   1,315.5   1,273.3   1,253.7   1,112.0     889.2
Total selling, general and  
 administrative expenses            397.1     388.1     347.8     296.9     341.1     340.6     303.8     309.0     288.8     240.3
Equity (earnings) loss      
 from affiliates                    (15.0)     (2.5)     42.9     107.8      38.4       0.6       9.1       3.5        --        --
Restructuring charges                71.8        --      89.3     160.8      12.5       6.8       5.9        --        --        --
Loss from ceramic tile      
 business formation/(gain)  
 from sales of woodlands            177.2        --        --        --        --     (60.4)     (9.5)     (1.9)       --        --
Operating income (loss)              44.1     294.6      98.5     (31.9)    120.1     262.2     250.1     226.4     207.9     165.5
Interest expense                     34.0      28.3      38.0      41.6      45.8      37.5      40.5      25.8      11.5       5.4
Other expense (income), net           1.9       0.5      (6.1)     (7.2)     (8.5)     19.7      (5.7)    (13.1)     (4.3)     (3.1)

Earnings (loss) from        
 continuing businesses      
 before income taxes                  8.2     265.8      66.6     (66.3)     82.8     205.0     215.3     213.7     200.7     163.2
Income taxes                         (5.4)     78.6      17.6      (2.9)     32.7      69.5      74.6      79.4      82.2      70.0
Earnings (loss) from        
 continuing businesses               13.6     187.2      49.0     (63.4)     50.1     135.5     140.7     134.3     118.5      93.2
  As a percentage of sales            0.7%      9.3%      2.6%     -3.3%      2.7%      7.3%      7.7%      7.5%      7.4%      7.2%

  As a percentage of average
   monthly assets (a)                  .9%     12.7%      3.4%     -4.1%      3.3%      9.4%     11.1%     11.2%     11.3%     10.8%

Earnings (loss) from        
 continuing businesses               
 applicable to common stock (b)      (0.7)    173.1      35.1     (77.2)     30.7     116.0     131.0     133.9     118.0      92.8
  Per common share -- primary       (0.02)     4.60      0.93     (2.07)     0.83      2.98      2.88      2.90      2.50      1.93
  Per common share --    
   fully diluted (c)                (0.02)     4.10      0.92     (2.07)     0.83      2.74      2.76      2.90      2.50      1.93
Net earnings (loss)                 123.3     210.4      63.5    (227.7)     48.2     141.0     187.6     162.7     150.4     122.4
  As a percentage of sales            5.9%     10.5%      3.4%    -11.9%      2.6%      7.6%     10.2%      9.1%      9.3%      9.4%

Net earnings (loss)         
 applicable to common       
 stock (b)                          109.0     196.3      49.6    (241.5)     28.8     121.5     177.9     162.3     150.0     122.0
  As a percentage of average               
   shareholders' equity              15.0%     31.3%      9.0%    -33.9%      3.3%     13.0%     17.9%     17.0%     17.6%     16.0%

  Per common share -- primary        2.90      5.22      1.32     (6.49)     0.77      3.12      3.92      3.51      3.18      2.54
  Per common share --    
   fully diluted (c)                 2.67      4.64      1.26     (6.49)     0.77      2.86      3.72      3.51      3.18      2.54
Dividends declared per      
 share of common stock               1.40      1.26      1.20      1.20      1.19     1.135     1.045     0.975     0.885    0.7325
Purchases of property,      
 plant and equipment                162.2     113.8      87.8      98.6     116.9     160.2     200.9     163.2     156.7     119.1
Aggregate cost of acquisitions       20.7        --        --       4.2        --      16.1        --     355.8      71.5      53.1
Total depreciation and
 amortization                       109.6     106.9     102.1     106.4     103.9     100.3     102.0      94.8      83.6      67.6
Average number of           
 employees -- continuing    
 businesses                        11,365    11,612    12,413    13,448    13,714    14,017    14,056    14,224    14,036    12,953
Average number of common    
 shares outstanding                  37.1      37.5      37.2      37.1      37.1      38.8      45.4      46.2      47.2      48.1
- -----------------------------------------------------------------------------------------------------------------------------------
Year-end position           
Working capital--           
 continuing businesses              346.8     304.8     213.2     171.6     277.3     218.6     364.6     178.0     345.3     401.5
Net property, plant and equipment--
 continuing businesses              878.2     807.9     786.0     810.0     855.2     837.2     760.3     743.3     674.1     534.7
Total assets                      2,149.8   2,139.4   1,844.8   1,922.3   2,109.4   2,105.4   1,992.3   2,057.8   1,574.9   1,277.5
Long-term debt                      188.3     237.2     256.8     266.6     301.4     233.2     181.3     185.9      67.7      58.8
Total debt as a percentage  
 of total capital (d)                38.5%     41.4%     52.2%     57.2%     46.9%     45.7%     36.1%     35.9%     22.8%     16.9%

Shareholders' equity                775.0     735.1     569.5     569.2     885.5     899.2     976.5   1,021.8     913.8     813.0
Book value per share of     
 common stock                       19.83     18.97     14.71     14.87     23.55     24.07     23.04     21.86     19.53     16.85
Number of shareholders (e) (f)      7,084     7,473     7,963     8,611     8,896     9,110     9,322    10,355     9,418     9,621
Common shares outstanding            37.4      37.5      37.2      37.1      37.1      37.1      42.3      46.3      46.2      47.5
Market value per common share          62    38 1/2    53 1/4    31 7/8    29 1/4        25    37 1/4        35    32 1/4    29 7/8
===================================================================================================================================


Notes:
(a)  Assets exclude insurance for asbestos-related liabilities.
(b)  After deducting preferred dividend requirements and adding the tax benefits
     for unallocated shares.
(c)  See italicized definition of fully diluted earnings per share on page 20.
(d)  Total debt includes short-term debt, current installments of long-term
     debt, long-term debt and ESOP loan guarantee. Total capital includes total
     debt and total shareholders' equity.
(e)  Includes one trustee who is the shareholder of record on behalf of
     approximately 4,200 to 4,700 employees for years 1988 through 1995.
(f)  Includes, for 1987 and 1986, a trustee who was the shareholder of record on
     behalf of approximately 11,000 employees who obtained beneficial ownership
     through the
     Armstrong Stock Ownership Plan, which was terminated at the end of 1987.

Certain selected financial data above has been restated for the effects of the
discontinued business and formation of the ceramic tile business combination.

                                      -19-

 
Item 7.  Management's Discussion and Analysis of Financial Condition and
- ------------------------------------------------------------------------
         Results of Operations
         ---------------------

- --------------------------------------------------------------------------------
1995 COMPARED WITH 1994
- --------------------------------------------------------------------------------

FINANCIAL CONDITION

As shown on the Consolidated Statements of Cash Flows (see page 21), net cash
provided by operating activities was sufficient to cover payment of dividends
and the investment in plant, property and equipment. The remaining cash,
combined with increases in short-term debt, cash proceeds from the exercised
stock options and sale of assets, was used to cover the repurchase of shares of
the company's common stock for the treasury, the increase in cash and cash
equivalents, acquisitions, reduction of long-term debt and purchase of computer
software. Acquisitions in 1995 included a gasket materials and specialty paper
manufacturing facility in New York and a metal ceilings production plant in
England.

In December, the company completed two major transactions. First, the company
sold its interests in Thomasville Furniture Industries, Inc., a wholly-owned
subsidiary, to INTERCO International Inc. The purchase price of $331.2 million
included INTERCO's assumption of approximately $8 million of Thomasville debt.
An after-tax gain of $83.9 million, or $1.96 per share on a fully diluted basis,
was recorded on the sale.

Second, the company entered into a business combination with Dal-Tile
International Inc. Armstrong exchanged $27.6 million and the stock of its
ceramic tile operations, consisting primarily of American Olean Tile Company, a
wholly-owned subsidiary, for 37% ownership of the combined company. The after-
tax loss on the transaction was $116.8 million, or $2.73 per share on a fully
diluted basis.

During the third quarter, the company sold the champagne cork business in Spain
and announced its intention to discuss with potential buyers the possible sale
of the textile products operation. The divestiture of the champagne cork
business does not have a significant impact on financial results.

These actions show the company's commitment to focus its efforts in its core
businesses and to divest businesses that do not earn in excess of their cost of
capital. The company will use the net proceeds from these transactions to expand
its core businesses internally (with capital expenditures to strengthen the
businesses) and externally (with acquisitions to expand their size and scope),
and to continue with its program of repurchasing shares of common stock.

In November 1994, the Board of Directors authorized the company to repurchase up
to 2.5 million shares of its common stock, either in the open market or in
negotiated transactions. During 1995, the company repurchased 782,110 shares
with a cash outlay of $40.6 million. Since the inception of the program, the
company has repurchased 1,052,110 shares with a total cash outlay of $51.1
million as of December 31, 1995.

Working capital was $346.8 million as of December 31, 1995, $42.0 million higher
than the $304.8 million recorded at year-end 1994. The increase in working
capital results primarily from the increase in cash resulting from the sale of
Thomasville and the increase in inventory levels. Partially offsetting the
working capital increase were higher levels of accrued expenses, primarily as a
result of accruals for restructuring actions and higher current installments on
long-term debt. The $30.9 million increase in inventories was the result of the
building of finished stock for anticipated service level requirements. Included
in these increases were approximately $8.0 million due to translation of foreign
currency receivables and inventories to U.S. dollars at higher exchange rates.

The 1995 year-end ratio of current assets to current liabilities of 1.92 to 1 as
of December 31, 1995, remained unchanged when compared with last year.

Long-term debt, excluding the company's guarantee of the ESOP loan, was reduced
by $48.9 million in 1995. At December 31, 1995, long-term debt of $188.3 million
represented 14.9% of total capital compared with 18.9% at the end of 1994. The
1995 and 1994 year-end ratio of total debt (including the company's guarantee of
the ESOP loan) as a percent of total capital was 38.5% and 41.4%, respectively.

In February 1995, Armstrong arranged a $200 million, five-year revolving line of
credit with 10 banks. The line of credit is for general corporate purposes,
including use as a backstop for commercial paper notes. This replaced $245
million of short-term bilateral lines of credit with eight banks.

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 capital markets.

The company is involved in significant asbestos-related litigation which is
described more fully on pages 21 and which should be read in connection with
this discussion and analysis. 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 will ultimately be deemed to
have opted out or who could file claims outside the settlement class action, nor
the annual claims caps to be negotiated after the initial 10-year period for the
settlement class action or the compensation levels to be negotiated for such
claims, nor the scope of its nonproducts coverage ultimately deemed available or
the ultimate conclusion of the California insurance coverage litigation. Subject
to the foregoing and based upon its experience and other factors also referred
to above, the company believes that the estimated $166 million in liability and
defense costs recorded on the 1995 balance sheet will be incurred to resolve an
estimated 59,000 asbestos-related personal injury claims pending against the
company as of December 31, 1995. These claims include those that were filed for
the period from January 1, 1994, to January 24, 1994, and which were previously
treated as potentially included within the settlement class action, and those
claims filed by claimants who have been identified as having filed exclusion
request forms to opt out of the settlement class action. A ruling from the Court
established 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 $166 million recorded on the 1995 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 10-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 10-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 above and based upon its
experience and other factors, 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 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, and 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.

Reference is made to the litigation involving The Industry Network System, Inc.
(TINS), discussed on page 21. In 1994, the jury returned a verdict finding that
the company had not caused damages to TINS, and the court subsequently entered
judgment in the company's favor. TINS' motion for a new trial was denied. TINS
filed an appeal with the U.S. Court of Appeals for the Third Circuit which
issued a judgment in favor of the company. TINS' Petition for Rehearing by the
same panel was denied in December 1995. On January 24, 1996, TINS filed a motion
seeking further appellate review by the Circuit Court.

Reference is also made to environmental matters as discussed on page 21. The
company believes any sum it may have to pay in connection with environmental
matters in excess of amounts accrued would not have a material adverse affect on
its financial condition, liquidity or results of operations.

CONSOLIDATED RESULTS

Net sales of $2.08 billion on a continuing business basis were once again an
all-time sales record for any year in the company's history. These results were
4% higher than the $2.01 billion recorded in 1994. The growth was largely due to
increased sales in both the global, particularly European, non-residential and
U.S. home center market segments. In keeping with one of the company's four key
strategies, 1995 saw the introduction of new products. The resilient flooring
business announced new floor products, primarily for the residential segment, at
its convention in December. Building Products Operations introduced a new high
style, high performance ceiling line, called Ultima, targeted to the
nonresidential segment. New glazed wall and floor tile products were introduced
by the ceramic tile operations.

Earnings from continuing businesses before income taxes were $8.2 million, a
decrease from the $265.8 million in 1994. The earnings decline was attributable
to restructuring charges of $71.8 million and the loss of $177.2 million related
to the business combination of Armstrong's ceramic tile operations with Dal-Tile
International Inc.

Net earnings for the year were $123.3 million, compared with $210.4 million in
1994. Net earnings per share of common stock for 1995 were $2.90 on a primary
basis and $2.67 on a fully diluted basis. In 1994, net earnings per share of
common stock were $5.22 on a primary basis and $4.64 on a fully diluted basis.
1995's net earnings included $25.8 million of after-tax earnings from the
discontinued operations of Thomasville Furniture Industries, Inc., and $83.9
million of the after-tax gain from its sale. 1994's net earnings included $18.6
million in after-tax gains resulting from the resolution of tax audits, the sale
of its majority interest in a subsidiary and the reduction of the company's
estimated health care liability.

The company's level of performance in Economic Value Added (EVA) as measured by
return on capital was 14% in 1995, exceeding the company's 12% cost of capital.

Cost of goods sold in 1995 was 67.6% of sales, slightly higher than the 66.1%
recorded in 1994. This increase largely reflects start-up costs in the new
insulation products facility in Mebane, North Carolina, and the impact of
unfavorable sales mixes in residential flooring sales in North America. Included
in the 1994 cost of goods sold was a one-time gain of $12.2 million reflecting a
reduction in the company's estimated health care liability for employees on
long-term disability.

Selling, general and administrative (SG&A) costs in 1995 were 2.3% higher than
1994. The increased costs resulted from the translation of foreign currency
expenses to U.S. dollars at higher exchange rates. Excluding these adjustments,
expenses would have decreased by 1%.

Results for 1995 included restructuring charges of $71.8 million before tax or
$46.4 million after tax, or $1.09 per share on a fully diluted basis. In the
first quarter of 1995, the company announced plans to close a plant in
Braintree, Massachusetts. The before-tax restructuring charge of $15.6 million
includes costs accrued for the elimination of about 223 salaried and hourly
employee positions, for the obsolescence of equipment and for other costs to be
incurred after operations cease. Cash outlays will be about one-third of the
total charges with the majority of the cash outlay occurring in early 1996. The
plant ceased operations on February 1, 1996.

In the third quarter, the company recorded a restructuring charge of $56.2
million before tax or $36.5 million after tax related to the company's ongoing
efforts to streamline the organization and enable the businesses to be the best-
cost suppliers in their markets. The restructuring charges primarily relate to
severance and early retirement incentives for approximately 670 employees, half
of whom are hourly and the other half are salaried. Nearly 40% of the $56.2
million charge was related to the North American resilient flooring business,
while another 40% was related to the European Operations, primarily in its
industry products and building products segments. The balance was related to
corporate and other operating segments. The charges are estimated to be evenly
split between cash payments throughout 1996 and noncash charges, primarily to
cover retirement-related expenses. It is anticipated that ongoing cost
reductions and productivity improvements should permit recovery of these charges
in less than two years.

The company's interest expense increased due to higher debt levels during the
year and charges related to deferred compensation plans.

Armstrong's effective tax rate for 1995, excluding the tax benefit on the loss
related to the ceramic tile business combination, was 30.6% compared with a
29.6% rate in 1994.

GEOGRAPHIC AREA RESULTS

UNITED STATES

Sales increased slightly while operating income decreased when compared with
1994. Higher sales levels were generated through the national home center and
mass merchandiser channels, but lower levels were returned by the professionally
installed resilient flooring segment. Sales price increases occurred in most of
the U.S. businesses; however, operating income was impacted by the loss on the
ceramic tile business combination, restructuring charges, higher raw material
prices and start-up costs of the North Carolina insulation products facility.
1994 operating income included a one-time gain through the reduction in the
company's estimated health care liability for employees on long-term disability.

Export sales of Armstrong products to trade customers increased $5.9 million, or
23.7%, compared with 1994.

An organizational effectiveness study to review the company's staff support
activities will be completed in first-quarter 1996 and implemented by late 1996.

EUROPE

During 1995, economic conditions continued to improve and helped Armstrong's
end-use markets. For the year, sales increased 15.6%. All the company's European
businesses recorded year-to-year sales increases with the building products
segment being the most significant. Operating income decreased by nearly 17%,
impacted by restructuring charges. Partially offsetting these charges was
improved productivity -- much of it related to restructuring actions taken in
1993. The results in the European insulation products business continued to be
adversely affected by competitive pricing. An organizational effectiveness study
was completed in 1995 to align the staff with the global business units.

OTHER FOREIGN

Sales in 1995 increased slightly when compared with 1994, assisted by an
increase in building products sales in China. Operating income also increased
slightly, but reflected continued competitive pricing and higher expenses needed
to expand to China and other Far East markets. The company continues to extend
its investments in the Pacific area with the start of construction of a building
products manufacturing facility in Shanghai, China, to take advantage of this
area's market opportunity.

INDUSTRY SEGMENT RESULTS

FLOOR COVERINGS

The floor coverings segment sales decreased less than 1% from 1994. Higher home
center and nonresidental sales volume was offset by lower sales in U.S.
professionally installed residential sheet flooring. Operating income decreased
23.5% compared with 1994. Operating income included a restructuring charge of
$25.0 million, 90% of which related to elimination of employee positions in
North America. Operating income was favorably impacted by expense reductions and
higher selling prices, introduced early in 1995, that partially offset higher,
but downward trending, raw material prices. European sales growth and
profitability remained strong in this segment, with both hitting record levels.
Capital expenditures in this segment increased by $20.6 million and were
directed toward modernization of equipment, manufacturing capacity and operating
efficiencies.

Outlook

The company expects sales throughout the home center channels to remain strong
despite the current overall weakness in the retail market segments. In this
channel, The Home Depot, Lowes and Menard Inc. are important customers of our
resilient floor products. Lower or stabilized raw material prices and operating
efficiencies gained through restructuring activities should be positive factors
on operating income. Floor Products Operations has introduced a new brand
strategy targeted at three distinct market opportunities. The Armstrong and
Solarian brands will be used for sheet and tile floors at the "good" and
"better" price points while the new VIOS brand is an innovative line of upscale
sheet flooring products in the "best" category. Also recently introduced is the
Quest Program, offering independent flooring specialty retailers incentives to
strengthen their relationship with Armstrong. The second part of this program is
a unique display and merchandising system designed especially for that market.
Early results from these programs have shown order rates beyond initial high
expectations. In late 1995, the company announced that it was entering a
strategic alliance with the F. Egger Company of Austria to manufacture and
market laminate flooring products. Laminate flooring is made of decorative
melamine laminate compressed with a wood-based product and kraft paper for
balance. The European area has an aggressive sales plan for Eastern Europe and
Russia while Western and Central Europe will be target opportunities for growth
in sales of commercial sheet flooring. The W.W. Henry Company, a wholly-owned
subsidiary, has also focused its efforts on customer service through the
updating of its installation and adhesives products and packaging.

BUILDING PRODUCTS

The announcement in October that Building Products Operations was the first
building materials manufacturer and marketer to win a Malcolm Baldrige National
Quality Award demonstrates Building Products commitment to business excellence.
All geographic areas in the building products segment contributed to the 8%
sales increase with about one-third of the increase due to the translation of
foreign currencies to a weaker U.S. dollar. The European and Pacific areas
continued to show the strongest growth. Sales were assisted by the worldwide
introduction of Ultima, a high performance, high style ceiling.

Operating income of $92.2 million included a restructuring charge of $6.3
million mainly related to administrative functions in the European operations.
Sales growth, primarily in the worldwide commercial markets, higher selling
prices and continuing cost reduction efforts were positive factors on operating
income. WAVE, the grid system joint venture with Worthington Industries, has
been highly successful in both North America and Europe and is delivering an
excellent rate of return. Capital expenditures in this segment, which increased
by $17.7 million, are directed at increasing capacity through productivity
improvements.

Outlook

This segment continues to expect sales increases in the Pacific area and is
investing in the area with the construction of a building products manufacturing
facility in the People's Republic of China with plant completion scheduled in
late 1996. The company expects that the introduction of additional RH90 ceiling
products in early 1996 will continue to build the momentum in Europe and Asia.
The company has entered the European metal ceilings business with the
acquisition, in late 1995, of the metal ceiling production and marketing
business from Cape PLC of England.

INDUSTRY PRODUCTS

The industry products segment's sales grew by almost 12%, but the weaker U.S.
dollar accounted for two-thirds of the increase. Operating income, which
decreased significantly, includes a $31.4 million restructuring charge related
to the closing of the Braintree, Massachusetts, plant and elimination of
employee positions in Europe. Operating income for insulation products, the
largest business in this segment, was essentially flat year-on-year with gains
on translations of foreign currencies to U.S. dollars offset by the
restructuring charges. Also adversely affecting operating income was the need to
meet competitive European pricing and the start-up costs of $6.1 million for the
new Mebane, North Carolina, insulation products plant. In 1995, the Gasket and
Specialty Paper Operations became the first U.S. producer of soft gasket
material to obtain an ISO 9001 registration. Gasket and specialty paper products
sales increased from 1994 because of the acquisition in March of a gasket and
specialty paper manufacturing facility in Beaver Falls, New York. However,
operating income was impacted by lower automotive and diesel market sales and
higher raw material costs. Effective in 1996, this business will be a wholly-
owned subsidiary company, Armstrong Industrial Specialties, Inc. In the third
quarter, the company divested the champagne cork business in Spain. The textile
products business is still generating a modest operating loss, but lower than
the amount recorded in 1994.

Outlook

This business segment is using its technical advantage and attractive pricing to
enhance its market position. In early 1996, the Mebane insulation products plant
will begin operations. This plant provides a lower cost structure and logistical
advancements over the Braintree facility. These improvements, along with the
introduction of new products, are part of management's strategy for the
expansion of this business's global markets. Sales in Europe, the largest
geographic area in terms of sales, have been increasing during 1995 and the
trend is expected to continue. Early in 1996, Armstrong Industrial Specialties,
Inc., will distribute gasket materials through a new tiered system to service
customers of all sizes. In the third quarter of 1995, the company announced its
decision to discuss with potential buyers the possible sale of the textile
products operation.

CERAMIC TILE

In December 1995, the company entered into a business combination with Dal-Tile
International Inc. to strengthen its position in the worldwide market. The
before-tax loss from this business combination was $177.2 million.

Excluding this loss, the ceramic tile segment's operating income improved
significantly over 1994 aided by new product offerings including glazed floor
and wall tile products targeted at opening price points.

Outlook

Armstrong retains a 37% interest in the new Dal-Tile International Inc. entity.
The company expects this business combination to result in improved levels of
customer service through the more efficient use of the manufacturing and
distribution resources of both companies. The synergies of the combination
should improve profitability in this segment. However, the amount and timing of
these synergies are dependent on the integration of the two businesses.

- --------------------------------------------------------------------------------
1994 COMPARED WITH 1993
- --------------------------------------------------------------------------------

Results for 1994 and 1993 have been restated to reflect changes due to the
discontinued business and ceramic tile business combination.

FINANCIAL CONDITION

As shown on the Consolidated Statement of Cash Flows (see page 21), net cash
provided by operating activities in 1994 was $305.2 million, which was more than
sufficient to cover working capital requirements; payment of dividends; the
payment for restructuring activities and the investment in property, plant and
equipment. The remaining cash, including proceeds from stock options exercised
and the cash proceeds from the sale of assets and the company's majority
investment in BEGA/US, Inc., was used to reduce debt by $95.3 million and to
repurchase shares of the company's common stock for the treasury.

Working capital was $304.8 million as of December 31, 1994, $91.6 million higher
than the $213.2 million at year-end 1993. The primary reasons for the increase
in working capital were the $73.8 million repayment of short-term debt and the
$24.3 million increase in accounts receivable resulting from higher sales
levels. Modest increases in other assets including inventories and lower levels
of income taxes payable also increased working capital by $21.2 million.
Partially offsetting the increase were higher levels of accounts payable and
accrued expenses totaling $27.7 million.

The company's 1994 year-end ratio of current assets to current liabilities was
1.92 to 1 compared with a ratio of 1.55 to 1 reported in 1993. The major reason
for the ratio increase was the $73.8 million reduction of short-term debt.

Long-term debt, excluding the company's guarantee of the ESOP loan, was reduced
by $19.6 million in 1994. At year-end 1994, long-term debt of $237.2 million
represented 18.9% of total capital compared with 21.6% at the end of 1993. The
1994 and 1993 year-end ratio of total debt as a percent of total capital was
41.4% and 52.2%, respectively.

During the first quarter of 1994, the company terminated, prior to maturity, a
notional amount $25 million interest rate swap and, in the second quarter of
1994, a notional amount $15 million interest rate swap matured. During the
fourth quarter of 1993, the company terminated, prior to maturity, two notional
amount $50 million interest rate swaps and foreign currency swaps of French
francs 182.4 million and Belgian francs 270 million. The company's management of
foreign currency and interest rate exposures resulted in a loss of $1.7 million
in 1994 compared with a gain in 1993 of $1.9 million. As of December 31, 1994,
the company had no outstanding interest rate or currency swaps.

CONSOLIDATED RESULTS

Record net sales in 1994 of $2.01 billion were 8% higher than the 1993 sales of
$1.87 billion. Armstrong's U.S. residential markets reflected continued strength
in 1994, while European area economic conditions improved in 1994 causing a
rebound in sales opportunity. On a worldwide basis, the commercial and
institutional end-use market segments also improved, favorably affecting sales
opportunity. Armstrong took advantage of this opportunity and increased sales in
nearly every one of its businesses. The introduction of new products, primarily
for the residential market segments, also helped to increase sales in 1994.

Record net earnings were $210.4 million compared with net earnings of $63.5
million in 1993. The 1993 earnings included restructuring charges of $53.6
million after tax. Net earnings per common share were $5.22 on a primary basis
and $4.64 on a fully diluted basis compared with $1.32 and $1.26, respectively,
for 1993.

Armstrong's measure of return on average monthly assets was 12.7% for 1994
compared with 3.4% for 1993. Average monthly assets exclude the insurance for
asbestos-related liabilities. The return on common shareholders' equity in 1994
was 31.3% compared with 9.0% in 1993.

Cost of goods sold as a percent of sales was 66.1% for the year, the lowest
level for more than a quarter of a century, which compares favorably to 1993's
cost of goods sold of 69.0%. The continuing reduction in cost of goods sold
reflects the positive influence of the prior two years' restructuring programs,
productivity improvement in all our businesses, sales price increases in a
number of our businesses, some product mix improvement and the introduction of
new products, primarily in our residential businesses. During 1994, $12.2
million of the $14.6 million before-tax gain from a reduction in Armstrong's
health care liability for employees on long-term disability also lowered the
cost of goods sold. The reduction resulted from actions taken by the company to
qualify these employees for primary coverage under Medicare.

Selling, general and administrative expenses represent 19.3% of sales, up from
the 18.6% reported for 1993 with overall expenses increasing 4.8% when comparing
1994 with those of 1993. Higher costs for the use of consultants in improving
the company's global competitiveness and for special incentive awards to
motivate superior performance were partially offset by the previously mentioned
gain from the reduction in the health care liability and a gain from the sale of
Armstrong's majority interest in BEGA/US, Inc.

No restructuring charges were recorded in 1994. However, 1993 results included
$89.3 million before tax of restructuring charges associated with Armstrong
initiatives to enhance its global competitiveness. These costs were primarily
associated with eliminating approximately 950 employee positions in the U.S. and
Europe. More than half of the amounts accrued at the end of 1993 were used with
much of the remaining accrual to be utilized in 1995.

Interest expense was significantly reduced in 1994 compared with 1993 and was
the result of lower debt levels.

The effective tax rate for 1994 was 30.9% compared with 30.0% in 1993. The
current year tax rate was helped by a gain from the reversal of previously
accrued tax expense following resolution of the company's 1988, 1989 and 1990
tax audits, the positive effect of tax benefits related to taxes on foreign
income and state income taxes through the realization of previously unrecognized
deferred tax assets and lower withholding taxes on foreign dividends. In
addition, the company utilized excess foreign tax credits during 1994. The 1993
tax rate reflected the company's higher use of foreign tax credits, reductions
of deferred taxes resulting from some countries lowering their statutory tax
rates and lower foreign tax rates, which more than offset the 1% increase in the
U.S. statutory tax rate.

GEOGRAPHIC AREA RESULTS

UNITED STATES

Sales increased by more than 7% while operating income was more than doubled
when compared with 1993. The primary end-use market segments -- residential,
which reflected continued strength from the prior year, and commercial/
institutional which became stronger during 1994 -- had a positive effect on this
area. Even though interest rates were raised six times during 1994, they had
very little effect on 1994's results. During 1994, both single family housing
starts and sales of existing single family homes rose close to 5%.
Nonresidential new construction grew at a rate of over 8% in 1994. The long-term
effect of higher interest rates may slow future sales growth in these market
segments.

Higher sales occurred primarily in the floor coverings segment. As in past
years, higher sales levels continued through the national home centers and mass
merchandisers channel. New product introductions for the residential end-use
markets also provided additional sales.

While the higher sales levels were a key factor, the significant restructuring
actions of the past two years also played a major part in increasing operating
income mainly in the building products segment and the ceramic tile segment.
Sales price increases occurred in most of the U.S. businesses and had a positive
effect on operating income.

Export sales of Armstrong products to trade customers increased $5.1 million, or
over 25%, compared with 1993.

EUROPE

During mid-1994, economic conditions began to improve and helped Armstrong's 
end-use markets. For the year, sales increased nearly 6% and operating income
improved by 138%. All the company's European businesses recorded year-to-year
sales increases. Operating income was helped significantly by improved
productivity -- much of it related to restructuring actions taken in 1992 and
1993. The results in the European insulation products business were adversely
affected by increased competitive pricing and higher than usual obsolescence of
equipment.

OTHER FOREIGN

Sales in 1994 reversed a four-year declining trend and increased by 13% compared
with 1993. Operating income declined by $2.4 million, or 24%, reflecting the
competitive pricing and higher expenses needed to penetrate the Chinese and
other Far East markets and a shift in product mix towards lower margin commodity
products.

INDUSTRY SEGMENT RESULTS

FLOOR COVERINGS

Worldwide sales were 8% higher in 1994, with operating income increasing by 21%
from 1993 levels. The 1993 operating income included $8.4 million of
restructuring charges.

The resilient flooring portion of the segment recorded strong sales growth in
both North America and Europe. The U.S. resilient flooring business continued to
benefit in 1994 from higher sales of existing homes, new residential
construction and continued strength in the commercial construction and
remodeling market segments. This was accomplished even in light of the numerous
interest rate increases throughout 1994. Successful new product introductions in
the second half of 1994 helped to improve sales.

The major restructuring actions of the past two years, primarily in
manufacturing, some sales price increases, some unit volume increases and the
continued development of the residential business were key factors for this
turnaround. In the resilient flooring portion of the segment, operating income
improvement was the result of higher sales volume, some sales price increases
and manufacturing productivity improvements. Offsetting some of the effects of
these positive items were higher raw material costs that became more notable in
the second half of the year. Sales prices were increased as of January 1995 to
offset the rise in raw material prices.

Capital expenditures increased 43% over those of 1993. The expenditures continue
to be concentrated on improving manufacturing productivity, increasing capacity
and developing business systems.

BUILDING PRODUCTS

During 1994, commercial and institutional end-use market segments continued to
provide more opportunity. Sales grew more than 7% with North American sales
growing faster than those of the European area. The Pacific area recorded the
highest percentage growth with new business in China being a factor.

Operating income, excluding the effects of restructuring charges in 1993,
recorded the fastest growth of any segment -- up 167% over 1993. While higher
sales levels and sales price increases had a positive impact on operating
income, the prior two years' restructuring actions dramatically reduced
manufacturing costs and had the most significant impact on results.

Capital expenditures were increased about one-third over those of the past two
years and were directed at higher productivity levels and improving capacity.
1994 expenditures were about the same as depreciation levels.

INDUSTRY PRODUCTS

Sales increased by 5% while operating income improved only 3% when the 1993
restructuring charges of nearly $13 million are excluded. This segment is highly
influenced by its European orientation and the rebound in that area's economies
that started in the second half of 1994.

The insulation business, the largest portion of this segment, recorded sales
growth of about 5% while operating income was slightly higher than 1993. During
1994, this business lowered sales prices to meet intense European competition,
recorded higher than usual obsolescence of equipment and incurred some start-up
costs for its new manufacturing facility in Panyu, China.

The gasket materials business grew sales by 18% and pushed operating income 32%
higher. This business was favorably affected by the strong automotive markets in
1994.

The textile mill supply business saw its 1994 sales decline by 4% due to soft
end-use markets worldwide and strong competitive pressures. A small operating
loss was recorded for 1994 as this business continues to reengineer its
operations.

Capital expenditures were slightly higher in 1994 than 1993, but continue to
exceed depreciation. A significant portion of the expenditures were in the
insulation products business.

CERAMIC TILE

The ceramic tile segment recorded sales increases in both the commercial and
residential parts of the business with the residential part reflecting the
highest growth.

Ceramic tile recorded a significant operating loss in 1993 that was reversed in
1994 with a small operating income primarily generated through reduction of
production costs.

                                      -20-

 
Item 8.  Financial Statements and Supplementary Data
- ----------------------------------------------------



CONSOLIDATED STATEMENTS OF EARNINGS
- ----------------------------------------------------------------------------------------------------------------------

Millions except for per-share data                 Years ended December 31         1995           1994*          1993*
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                    
Net sales                                                                      $2,084.9       $2,005.7       $1,865.0
Cost of goods sold                                                              1,409.7        1,325.5        1,286.5
- ----------------------------------------------------------------------------------------------------------------------
Gross profit                                                                      675.2          680.2          578.5
Selling, general and administrative expenses                                      397.1          388.1          347.8
Equity (earnings) loss from affiliates                                            (15.0)          (2.5)          42.9
Restructuring charges                                                              71.8             --           89.3
Loss from ceramic tile business combination                                       177.2             --             --
- ----------------------------------------------------------------------------------------------------------------------
Operating income                                                                   44.1          294.6           98.5
Interest expense                                                                   34.0           28.3           38.0
Other expense (income), net                                                         1.9            0.5           (6.1)
- ----------------------------------------------------------------------------------------------------------------------
Earnings from continuing businesses before income taxes                             8.2          265.8           66.6
Income taxes                                                                       (5.4)          78.6           17.6
- ----------------------------------------------------------------------------------------------------------------------
Earnings from continuing businesses                                                13.6          187.2           49.0
- ----------------------------------------------------------------------------------------------------------------------
Discontinued business:
  Earnings from operations of Thomasville Furniture Industries, Inc.
   (less income taxes of $13.9 in 1995, $15.5 in 1994, $9.6 in 1993)               25.8           23.2           14.5
  Gain on disposal of discontinued business 
   (less income taxes of $53.4)                                                    83.9             --             --
- ----------------------------------------------------------------------------------------------------------------------

Net earnings                                                                   $  123.3       $  210.4       $   63.5
- -------------------------------------------------------------------------------=======================================
 
Dividends paid on Series A convertible preferred stock                             18.8           19.0           19.2
Tax benefit on dividends paid on unallocated preferred shares                       4.5            4.9            5.3
- ----------------------------------------------------------------------------------------------------------------------
Net earnings applicable to common stock                                        $  109.0       $  196.3       $   49.6
- -------------------------------------------------------------------------------=======================================
Per share of common stock:
  Primary:
    Earnings (loss) from continuing businesses (See note on page 21.)          $  (0.02)      $   4.60       $   0.93
    Earnings from discontinued business                                            0.68           0.62           0.39
    Gain on sale of discontinued business                                          2.24             --             --
- ----------------------------------------------------------------------------------------------------------------------
    Net earnings                                                               $   2.90       $   5.22       $   1.32
- -------------------------------------------------------------------------------=======================================
 
  Fully diluted:
    Earnings (loss) from continuing businesses (See note on page 21.)          $  (0.02)      $   4.10       $   0.92
    Earnings from discontinued business                                            0.60           0.54           0.34
    Gain on sale of discontinued business                                          1.96             --             --
- ----------------------------------------------------------------------------------------------------------------------
 
    Net earnings                                                               $   2.67       $   4.64       $   1.26
- -------------------------------------------------------------------------------=======================================

*Restated for the effects of the discontinued business and formation of the
ceramic tile business combination.

The Notes to Consolidated Financial Statements, page 21 is an integral
part of these statements.


CONSOLIDATED BALANCE SHEET
- -------------------------------------------------------------------------------------------------------------------


Millions except for numbers of shares and per-share data               As of December 31       1995           1994*
- -------------------------------------------------------------------------------------------------------------------
                                                                                                      
Assets
Current assets:                                                             
  Cash and cash equivalents                                                                 $  256.9       $   12.0
  Accounts and notes receivable                                             
   (less allowance for discounts and losses: 1995--$29.0; 1994--$27.0)                         217.9          218.9
  Inventories                                                                                  195.5          164.6
  Income tax benefits                                                                           26.9           35.9
  Net assets of discontinued business                                                             --          182.1
  Other current assets                                                                          25.5           21.6
- -------------------------------------------------------------------------------------------------------------------
    Total current assets                                                                       722.7          635.1
- -------------------------------------------------------------------------------------------------------------------   
Property, plant and equipment
 (less accumulated depreciation and amortization: 1995--$975.9; 1994--$902.4)                  878.2          807.9
Insurance for asbestos-related liabilities                                                     166.0          198.0
Investment in affiliates                                                                       162.1          293.9
Other noncurrent assets                                                                        220.8          204.5
- -------------------------------------------------------------------------------------------------------------------
Total assets                                                                                $2,149.8       $2,139.4
- --------------------------------------------------------------------------------------------=======================
 
Liabilities and shareholders' equity
Current liabilities:
  Short-term debt                                                                               22.0           17.9
  Current installments of long-term debt                                                        40.1           19.5
  Accounts payable and accrued expenses                                                        297.4          270.4
  Income taxes                                                                                  16.4           22.5
- -------------------------------------------------------------------------------------------------------------------
    Total current liabilities                                                                  375.9          330.3
- -------------------------------------------------------------------------------------------------------------------
Long-term debt                                                                                 188.3          237.2
Employee Stock Ownership Plan (ESOP) loan guarantee                                            234.7          245.5
Deferred income taxes                                                                           16.5           32.1
Postretirement and postemployment benefit liabilities                                          242.8          242.5
Asbestos-related liabilities                                                                   166.0          198.0
Other long-term liabilities                                                                    140.6          110.1
Minority interest in subsidiaries                                                               10.0            8.6
- -------------------------------------------------------------------------------------------------------------------
    Total noncurrent liabilities                                                               998.9        1,074.0
- -------------------------------------------------------------------------------------------------------------------
Shareholders' equity:
  Class A preferred stock. Authorized 20 million shares;
    issued 5,654,450 shares of Series A convertible preferred
    stock; outstanding: 1995--5,421,998 shares; 1994--5,478,416 shares;
    retired: 1995--232,452 shares; 1994--176,034 shares                                        258.9          261.6
  Common stock, $1 par value per share.
    Authorized 200 million shares; issued 51,878,910 shares                                     51.9           51.9
  Capital in excess of par value                                                                49.3           39.3
  Reduction for ESOP loan guarantee                                                           (225.1)        (233.9)
  Retained earnings                                                                          1,133.8        1,076.8
  Foreign currency translation                                                                  18.0            8.3
- -------------------------------------------------------------------------------------------------------------------
                                                                                             1,286.8        1,204.0
- -------------------------------------------------------------------------------------------------------------------
  Less common stock in treasury, at cost:
    1995--15,014,098 shares; 1994--14,602,132 shares                                           511.8          468.9
- -------------------------------------------------------------------------------------------------------------------
    Total shareholders' equity                                                                 775.0          735.1
- -------------------------------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity                                                  $2,149.8       $2,139.4
- --------------------------------------------------------------------------------------------=======================
 
*Restated for the effects of the discontinued business and formation of the
 ceramic tile business combination.
 
The Notes to Consolidated Financial Statements, page 21 is an integral
part of these statements.

 
CONSOLIDATED STATEMENTS OF CASH FLOWS
- ----------------------------------------------------------------------------------------------------------------------
 

Millions                                         Years ended December 31         1995           1994*          1993*
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                    
Cash flows from operating activities:
   Net earnings                                                                $  123.3       $  210.4       $   63.5
   Adjustments to reconcile net earnings to net cash
      provided by operating activities:
   Depreciation and amortization excluding furniture and ceramic tile             109.6          106.9          102.1
   Depreciation and amortization for furniture and ceramic tile                    26.5           26.5           27.9
   Deferred income taxes                                                           (8.7)          14.6           (1.3)
   Gain on sale of discontinued businesses                                        (83.9)            --             --
   Loss on ceramic tile business combination net of taxes                         116.8             --             --
   Loss from restructuring activities                                              71.8             --           89.3
   Restructuring payments                                                         (18.3)         (20.2)         (38.7)
   (Increase) decrease in net assets of discontinued business                       2.3           (4.4)          (4.4)
   Changes in operating assets and liabilities net of
      effect of discontinued business, restructuring and dispositions:
      (Increase) decrease in receivables                                            4.9          (20.3)          18.1
      (Increase) decrease in inventories                                          (26.3)           1.8           23.4
      (Increase) decrease in other current assets                                   9.1           (2.2)          13.1
      (Increase) in investment in affiliates                                       (5.1)         (11.9)          (2.0)
      (Increase) in other noncurrent assets                                       (31.9)         (21.2)         (36.1)
      Increase (decrease) in accounts payable and accrued expenses                (35.9)          37.1           16.3
      Increase (decrease) in income taxes payable                                  (8.2)         (10.1)          11.3
      Increase (decrease) in other long-term liabilities                           21.1           (5.5)          20.2
   Other, net                                                                       2.9            3.7           (8.6)
- ----------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                         270.0          305.2          294.1
- ----------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
   Purchases of property, plant and equipment excluding furniture and
      ceramic tile                                                               (162.2)        (113.8)         (87.8)
   Purchases of property, plant and equipment for furniture and ceramic tile      (23.9)         (34.5)         (29.8)
   Investment in computer software                                                (10.9)          (4.3)          (2.9)
   Proceeds from sale of land, facilities and discontinued businesses             342.6           12.8           10.3
   Acquisitions                                                                   (20.7)            --             --
   Investment in ceramic tile business combination                                (27.6)            --             --
- ----------------------------------------------------------------------------------------------------------------------
Net cash provided by (used for) investing activities                               97.3         (139.8)        (110.2)
- ----------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
   Increase (decrease) in short-term debt                                           3.2          (89.6)        (114.9)
   Reduction of long-term debt                                                    (20.1)          (5.7)          (9.2)
   Cash dividends paid                                                            (70.8)         (66.2)         (63.8)
   Purchase of common stock for the treasury                                      (41.3)         (10.6)          (0.1)
   Proceeds from exercised stock options                                            7.0            8.4            4.9
   Other, net                                                                      (0.6)          (0.8)          (7.6)
- ----------------------------------------------------------------------------------------------------------------------
Net cash used for financing activities                                           (122.6)        (164.5)        (190.7)
- ----------------------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash and cash equivalents                        0.2            2.0            0.7
- ----------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                           $  244.9       $    2.9       $   (6.1)
- -------------------------------------------------------------------------------=======================================
Cash and cash equivalents at beginning of year                                 $   12.0       $    9.1       $   15.2
- -------------------------------------------------------------------------------=======================================
Cash and cash equivalents at end of year                                       $  256.9       $   12.0       $    9.1
- -------------------------------------------------------------------------------=======================================
 
Supplemental cash flow information
Interest paid                                                                  $   29.6       $   31.9       $   33.8
Income taxes paid                                                              $   76.9       $   62.0       $   15.8
- -------------------------------------------------------------------------------=======================================
 
*Restated for the effects of the discontinued business and formation of the 
 ceramic tile business combination.
 
The Notes to Consolidated Financial Statements, page 21 is an integral 
 part of these statements.

 
CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
- ----------------------------------------------------------------------------------------------------------------------
 

Millions except for per-share data                 Years ended December 31         1995           1994*          1993*
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                    
Series A convertible preferred stock:
Balance at beginning of year                                                   $  261.6       $  263.9       $  266.4
Shares retired                                                                      2.7            2.3            2.5
- ----------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                         $  258.9       $  261.6       $  263.9
- ----------------------------------------------------------------------------------------------------------------------
 
Common stock, $1 par value:
Balance at beginning and end of year                                           $   51.9       $   51.9       $   51.9
- ----------------------------------------------------------------------------------------------------------------------

Capital in excess of par value:
Balance at beginning of year                                                   $   39.3       $   29.7       $   26.1
Stock issuances                                                                    10.0            9.6            3.6
- ----------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                         $   49.3       $   39.3       $   29.7
- ----------------------------------------------------------------------------------------------------------------------
 
Reduction for ESOP loan guarantee:
Balance at beginning of year                                                   $ (233.9)      $ (241.8)      $ (249.2)
Principal paid                                                                     10.7            8.4            6.3
Accrued compensation                                                               (1.9)           (.5)           1.1
- ----------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                         $ (225.1)      $ (233.9)      $ (241.8)
- ----------------------------------------------------------------------------------------------------------------------
 
Retained earnings:
Balance at beginning of year                                                   $1,076.8       $  927.7       $  922.7
Net earnings for year                                                             123.3          210.4           63.5
Tax benefit on dividends paid on unallocated preferred shares                       4.5            4.9            5.3
- ----------------------------------------------------------------------------------------------------------------------
   Total                                                                       $1,204.6       $1,143.0       $  991.5
- ----------------------------------------------------------------------------------------------------------------------
Less dividends:
   Preferred stock
     $3.462 per share                                                          $   18.8       $   19.0       $   19.2
   Common stock
     $1.40 per share in 1995;                                                      52.0
     $1.26 per share in 1994;                                                                     47.2
     $1.20 per share in 1993;                                                                                    44.6
   Total dividends                                                             $   70.8       $   66.2       $   63.8
- ----------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                         $1,133.8       $1,076.8       $  927.7
- ----------------------------------------------------------------------------------------------------------------------
 
Foreign currency translation:
Balance at beginning of year                                                   $    8.3       $   (3.4)      $    8.6
Translation adjustments and hedging activities                                     10.9           11.7          (12.5)
Allocated income taxes                                                             (1.2)            --             .5
- ----------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                         $   18.0       $    8.3       $   (3.4)
- ----------------------------------------------------------------------------------------------------------------------
 
Less treasury stock at cost:
Balance at beginning of year                                                   $  468.9       $  458.5       $  457.3
Stock purchases                                                                    41.3           10.6             .1
Stock issuance activity, net                                                        1.6            (.2)           1.1
- ----------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                         $  511.8       $  468.9       $  458.5
- ----------------------------------------------------------------------------------------------------------------------
Total shareholders' equity                                                     $  775.0       $  735.1       $  569.5
- -------------------------------------------------------------------------------=======================================

The Notes to Consolidated Financial Statements, page 21 is an integral
part of these statements.

- --------------------------------------------------------------------------------
Notes To Consolidated Financial Statements
- --------------------------------------------------------------------------------

The consolidated financial statements and accompanying data in this report
include the accounts of the parent Armstrong World Industries, Inc., and its
domestic and foreign subsidiaries. These financial statements are prepared in
accordance with generally accepted accounting principles and include management
estimates and judgments, where appropriate. Actual results may differ from these
estimates. All significant intercompany transactions have been eliminated from
the consolidated statements. Prior years have been restated to reflect changes
due to the discontinued business and ceramic tile business combination as
described on page 21.

To assist in understanding this financial review, the accounting policies and
principles used are printed in italics.

- --------------------------------------------------------------------------------
Nature of Operations
- --------------------------------------------------------------------------------

The floor coverings segment includes resilient flooring, adhesives, installation
and maintenance materials and accessories sold to U.S. commercial and
residential segments through wholesalers, retailers and contractors. The
Corporate Retail Accounts division provides marketing services to home centers
which have become an important part of the company's business. To improve
logistical cost-effectiveness, 15 independent regional distribution centers are
being established to service these customers. To reduce interchannel conflict,
segmented resilient flooring products have been introduced to allow exclusive
sales in these different markets. Raw materials, especially plasticizers and
resins, are a significant cost of resilient flooring products. The company has
no influence on and is subject to cost changes in the worldwide market of these
materials.

The building products segment manufactures both residential and architectural
ceiling systems. Grid products, manufactured and sold through the joint venture
with Worthington Industries (WAVE), have become a more important part of this
business worldwide. Earnings from this joint venture are included in this
segment's operating income. The major sales activity in this segment is in
architectural ceiling systems for commercial and institutional structures which
are sold to contractors and resale distributors worldwide, with European sales
having a significant impact. Ceiling systems for the residential home segment
are sold through wholesalers and retailers, mainly in the United States. During
1995, the business experienced raw material price increases which recently have
shown signs of softening.

The industry products segment makes a variety of specialty products for the
building, automotive, textile and other industries worldwide. The majority of
sales in this segment are flexible pipe insulation used in construction and in
original equipment manufacturers. These sales are primarily in Europe, with
Germany having the largest concentration due to its regulatory requirements. The
major product costs for insulation are raw materials and labor. Strong
competition exists in insulation since there are minimal barriers to entry into
this market. Gasket materials are sold for new and replacement use in the
automotive, construction and farm equipment, appliance, small engine and
compressor industries. The automotive and diesel build rates are the most
sensitive market drivers for these products. This business also supplies backing
for Armstrong's resilient flooring products. Other products in the industry
products segment are textile mill supplies, including cots and aprons sold to
equipment manufacturers and textile mills, and adhesives. In 1995, the company
announced its intentions to discuss with potential buyers the possible sale of
the textile products operation.

The ceramic tile products segment, reported in previous years with the floor
coverings segment, includes ceramic tile sold through home centers and sales
service centers. Ceramic tile products face significant competition from foreign
suppliers. This segment's results are reported as "Equity Earnings from
Affiliates" (see page 21) and are included in operating income.

INDUSTRY SEGMENTS

 
 
- ------------------------------------------------------------------------------
Industry segments
at December 31 (millions)                           1995       1994       1993
- ------------------------------------------------------------------------------
                                                             
Net trade sales:                          
  Floor coverings                               $1,053.9   $1,063.5   $  980.6
  Building products                                682.2      630.0      586.7
  Industry products                                348.8      312.2      297.7
- ------------------------------------------------------------------------------
Total net sales                                 $2,084.9   $2,005.7   $1,865.0
- ------------------------------------------------==============================
Operating income (loss): (Note 1)         
  Floor coverings                               $  145.0   $  189.6   $  156.6
  Building products                                 92.2       86.8       18.8
  Industry products                                  9.3       41.2       27.2
  Ceramic tile (Note 2)                           (168.4)       0.8      (44.3)
  Unallocated corporate expense                    (34.0)     (23.8)     (59.8)
- ------------------------------------------------------------------------------
Total operating income                          $   44.1   $  294.6   $   98.5
- ------------------------------------------------==============================
Depreciation and amortization:            
  Floor coverings                               $   47.9   $   49.2   $   48.2
  Building products                                 36.8       34.5       34.1
  Industry products                                 19.3       17.6       14.6
  Corporate                                          5.6        5.6        5.2
- ------------------------------------------------------------------------------
Total depreciation                        
 and amortization                               $  109.6   $  106.9   $  102.1
- ------------------------------------------------==============================
Capital additions: (Note 3)               
  Floor coverings                               $   77.3   $   56.7   $   39.7
  Building products                                 49.2       31.5       24.2
  Industry products                                 45.0       22.6       22.1
  Corporate                                          6.3        3.0        1.8
- ------------------------------------------------------------------------------
Total capital additions                         $  177.8   $  113.8   $   87.8
- ------------------------------------------------==============================
Identifiable assets:                      
  Floor coverings                               $  583.2   $  575.7   $  541.2
  Building products                                513.5      478.1      483.0
  Industry products                                301.8      234.8      207.9
  Ceramic tile                                     135.8      270.5      251.9
  Discontinued business                               --      182.1      175.4
  Corporate                                        615.5      398.2      185.4
- ------------------------------------------------------------------------------
Total assets                                    $2,149.8   $2,139.4   $1,844.8
- ------------------------------------------------==============================
 

Note 1:                                   
- ------------------------------------------------------------------------------
Restructuring charges in                  
operating income (millions)                         1995       1994       1993
- ------------------------------------------------------------------------------
                                                             
  Floor coverings                               $   25.0         --   $    8.4
  Building products                                  6.3         --       13.7
  Industry products                                 31.4         --       12.9
  Ceramic tile                                        --         --       19.3
- ------------------------------------------------------------------------------
  Unallocated corporate expense                      9.1         --       35.0
- ------------------------------------------------------------------------------
Total restructuring charges               
 in operating income                            $   71.8         --   $   89.3
- ------------------------------------------------==============================


Note 2: 1995 operating income includes a $177.2 million loss due to the ceramic
tile business combination.

Note 3: 1995 capital additions for industry segments include property, plant and
equipment from acquisitions of $15.6 million.

GEOGRAPHIC AREAS



- -----------------------------------------------------------------------------
Geographic areas
at December 31 (millions)                          1995       1994       1993
- -----------------------------------------------------------------------------
                                                            
Net trade sales:                  
  United States                                $1,346.3   $1,343.7   $1,250.3
  Europe                                          558.7      483.4      456.6
  Other foreign                                   179.9      178.6      158.1
- -----------------------------------------------------------------------------
Interarea transfers:              
  United States                                   101.1       94.7       75.8
  Europe                                           13.8        8.7        6.0
  Other foreign                                    32.1       26.1       21.9
  Eliminations                                   (147.0)    (129.5)    (103.7)
- -----------------------------------------------------------------------------
Total net sales                                $2,084.9   $2,005.7   $1,865.0
- -----------------------------------------------==============================
Operating income:                 
  United States                                $    7.7   $  235.5   $  116.6
  (See Note 2 on page 21)                   
  Europe                                           62.6       75.3       31.7
  Other foreign                                     7.8        7.6       10.0
  Unallocated corporate expense                   (34.0)     (23.8)     (59.8)
- -----------------------------------------------------------------------------
Total operating income                         $   44.1   $  294.6   $   98.5
- -----------------------------------------------==============================
Identifiable assets:              
  United States                                $1,044.5   $1,110.5   $1,074.1
  Europe                                          406.7      376.5      347.0
  Other foreign                                    83.4       72.6       63.2
  Discontinued business                              --      182.1      175.4
  Corporate                                       615.5      398.2      185.4
  Eliminations                                     (0.3)      (0.5)      (0.3)
- -----------------------------------------------------------------------------
Total assets                                   $2,149.8   $2,139.4   $1,844.8
- -----------------------------------------------==============================


United States net trade sales include export sales to non-affiliated customers
of $30.8 million in 1995, $24.9 million in 1994 and $19.8 million in 1993.

"Europe" includes operations located primarily in England, France, Germany,
Italy, the Netherlands, Poland, Spain and Switzerland. Operations in Australia,
Canada, The People's Republic of China, Hong Kong, Indonesia, Japan, Korea,
Singapore and Thailand are in "Other foreign."

Transfers between geographic areas and commissions paid to affiliates marketing
exported products are accounted for by methods that approximate arm's-length
transactions, after considering the costs incurred by the selling company and
the return on assets employed of both the selling unit and the purchasing unit.
Operating income of a geographic area includes income accruing from sales to
affiliates.
- -------------------------------------------------------------------------------
OPERATING STATEMENT ITEMS
- -------------------------------------------------------------------------------
DISCONTINUED OPERATIONS

On December 29, 1995, the company sold the stock of its furniture subsidiary,
Thomasville Furniture Industries, Inc., to INTERCO Incorporated for $331.2
million. INTERCO assumed $8.0 million of Thomasville interest-bearing debt. The
company recorded a gain of $83.9 million after tax on the sale. Certain
liabilities related to terminated benefit plans of approximately $11.3 million
were retained by the company. Thomasville and its subsidiaries recorded sales of
approximately $550.2 million in 1995, $526.8 million in 1994 and $449.7 million
in 1993.

Operating statement categories, except where otherwise indicated, have been
restated to exclude the effects of this discontinued business.

EQUITY EARNINGS FROM AFFILIATES

On December, 29, 1995, the company entered into a business combination with Dal-
Tile International Inc. The transaction was accounted for at fair value and
involved the exchange of $27.6 million and the stock of the ceramic tile
operations, consisting primarily of American Olean Tile Company, a wholly-owned
subsidiary, for ownership of 37% of the shares of Dal-Tile. The company's
investment in Dal-Tile exceeds the underlying equity in net assets by $123.9
million which will be amortized over a period of 30 years. The after-tax loss on
the transaction was $116.8 million.

Results from ceramic tile operations, which were previously reported on a
consolidated basis, were restated and included in "Equity Earnings from
Affiliates." Going forward, Armstrong's 37% ownership of the combined Dal-Tile
will be accounted for under the equity method. The summarized financial
information for ceramic tile operations is presented below.



- ------------------------------------------------------------------------------
(millions)                                                1995    1994    1993
- ------------------------------------------------------------------------------
                                                               
Net sales                                               $240.0  $220.2  $210.7
Operating income (loss)/1/                                 8.8      .8   (44.3)
Assets/2/                                                269.8   290.1   276.3
Liabilities/2/                                            17.3    19.6    24.4
- ------------------------------------------------------------------------------


Note 1: Excludes 1995 loss of $177.2 million due to ceramic tile business 
combination.

Note 2: 1995 balances were as of December 29, 1995, immediately prior to the
ceramic tile business combination.

Also included in equity earnings from affiliates are earnings from the 50%
interest in the WAVE joint venture with Worthington Industries. Previously these
earnings had been included in selling, general and administrative expenses.

NET SALES

Net sales in 1995 totaled $2,084.9 million, 3.9% above the 1994 total of 
$2,005.7 million. 1994 sales were 7.5% above the 1993 total of $1,865.0 million.

The amounts reported as net sales are the total sales billed during the year 
less the sales value of goods returned, trade discounts and customers' 
allowances and freight costs incurred in delivering products to customers.

EARNINGS FROM CONTINUED BUSINESSES

Earnings from continuing businesses were $13.6 million in 1995 compared with 
$187.2 million in 1994 and $49.0 million in 1993. 1995 earnings included the 
$116.8 million after-tax loss for the ceramic tile business combination 
mentioned above. Included in the earnings for 1995 and 1993 were after-tax 
restructuring charges of $46.4 million and $59.6 million, respectively.

NET EARNINGS

Net earnings were $123.3 million for 1995 compared with earnings of $210.4 
million and $63.5 million for years 1994 and 1993 respectively.

EARNINGS PER COMMON SHARE

Earnings per common share are presented on the Consolidated Statements of
Earnings on page 20.

Primary earnings (loss) per share for "Earnings (loss) from continuing
businesses" and for "Net earnings" are determined by dividing the earnings
(loss), after deducting preferred dividends (net of tax benefits on unallocated
shares), by the average number of common shares outstanding and shares issuable
under stock options, if dilutive.

Fully diluted earnings (loss) per share include the shares of common stock
outstanding and the adjustments to common shares and earnings (loss) required to
portray the convertible preferred shares on an "if converted" basis unless the
effect is antidilutive.

RESEARCH AND DEVELOPMENT COSTS

Research and development costs were $56.2 million in 1995, $51.4 million in 1994
and $56.1 million in 1993.

ADVERTISING COSTS

Advertising costs were $20.2 million in 1995, $23.5 million in 1994 and $25.1
million in 1993.

The company's practice is to expense the costs of advertising as they are
incurred.

MAINTENANCE AND REPAIR COSTS

Maintenance and repair costs were $106.5 million in 1995, $104.3 million in 1994
and $102.9 million in 1993.

DEPRECIATION AND AMORTIZATION

Depreciation and amortization amounted to $109.6 million in 1995, $106.9 million
in 1994 and $102.1 million in 1993.

These amounts include amortization of intangible assets
of $6.4 million in 1995, $5.8 million in 1994 and $5.8 million in 1993.

Depreciation charges for financial reporting purposes are determined generally
on the straight-line basis at rates calculated to provide for the retirement of
assets at the end of their useful lives. Accelerated depreciation is generally
used for tax purposes. When assets are disposed of or retired, their costs and
related depreciation are removed from the books, and any resulting gains or
losses are reflected in "Selling, general and administrative expenses."
Intangibles are amortized over periods ranging from 2 to 40 years.

RESTRUCTURING CHARGES

Restructuring charges amounted to $71.8 million in 1995 and $89.3 million in
1993.

In the first quarter of 1995, the company announced a planned closing of an
Industry Products manufacturing plant located in Braintree, Massachusetts. This
plant phased out operations in early 1996. Accordingly, there was a nonrecurring
charge to the first-quarter 1995 financial results of $15.6 million before tax.
The charge was primarily related to severance pay and pension costs accrued for
the elimination of about 223 salaried and hourly employee positions. Cash
outlays will be about one third of the total charges with the majority of the
cash outlay occurring in early 1996.

In the third quarter of 1995, the company recorded a $56.2 million charge before
tax for restructuring resulting from the company's ongoing efforts to streamline
the organization and enhance operating efficiencies. The restructuring charges
primarily relate to severance and early retirement incentives for approximately
670 employees, half of whom are hourly and half are salaried. Nearly 40% of the
charge was related to the North American resilient flooring business, while
another 40% was related to European Operations. The balance was related to
corporate and other operating segments. The charges are estimated to be evenly
split between cash payments throughout 1996 and noncash charges, primarily to
cover retirement-related expenses. It is anticipated that ongoing cost
reductions and productivity improvements should permit recovery of these charges
in less than two years.

Actual severance payments charged against the restructuring reserves for 1995
totaled $15.5 million. These charges relate to the elimination of approximately
300 positions during 1995. Also, an additional 300 positions were eliminated
during 1995 through special retirement incentives.

The 1993 charges were primarily the result of severance payments and special
retirement incentives associated with the elimination of employee positions. At
the end of 1995, $15.6 million related to this liability remained in the
reserve.



OTHER EXPENSE (INCOME), NET
- ------------------------------------------------------------------
(millions)                              1995      1994       1993
- ------------------------------------------------------------------
                                                   
Interest and dividend income           $(3.3)    $(3.7)     $(7.5)
Foreign exchange, net loss               2.6       2.6         .5
Postretirement liability                               
   transition obligation                 1.6        --         --
Minority interest                        0.6       1.8        2.1
Other                                    0.4      (0.2)      (1.2)
- ------------------------------------------------------------------
Total                                  $ 1.9     $ 0.5      $(6.1)
- ---------------------------------------===========================


EMPLOYEE COMPENSATION

Employee compensation and average number of employees are presented in the table
below. Restructuring charges for severance costs and early retirement incentives
and all data related to furniture and ceramic tile segments have been excluded.



- ------------------------------------------------------------------
Employee compensation                  
cost summary (millions)                  1995      1994      1993
- ------------------------------------------------------------------
                                                   
Wages and salaries                     $519.4    $516.5    $488.6
Payroll taxes                            55.5      48.5      49.5
Pension credits                         (11.3)    (13.2)     (6.9)
Insurance and other benefit costs        51.0      37.4      54.2
- ------------------------------------------------------------------
Total                                  $614.6    $589.2    $585.4
- ---------------------------------------===========================
Average number of employees            11,365    11,612    12,413
- ------------------------------------------------------------------


PENSION COSTS                          

The company and a number of its subsidiaries have pension plans covering
substantially all employees. Benefits from the principal plan are based on the
employee's compensation and years of service.

Generally, the company's practice is to fund the actuarially determined current
service costs and the amounts necessary to amortize prior service obligations
over periods ranging up to 30 years, but not in excess of the full funding
limitation.

Funding requirements, in accordance with provisions of the Internal Revenue
Code, are determined independently of expense using an expected long-term rate
of return on assets of 8.67%. The company's principal plan was subject to the
full funding limitation in 1995, 1994 and 1993, and the company made no
contribution to that plan in any of these years. Contributions of $0.8 million
in 1993 were made to defined-benefit plans of company subsidiaries. No
contributions were made in 1995 and 1994.

The total pension cost or credit from all plans is presented in the table below.



- -------------------------------------------------------------------------------
Total pension
(credit) cost (millions)                              1995      1994      1993
- -------------------------------------------------------------------------------
                                                              
U.S. defined-benefit plans:
   Net pension credit                              $ (26.5)  $ (29.1)  $ (19.2)
   Early retirement incentives                        28.7        --      38.0
   Net curtailment gain                               (1.2)       --        --
- -------------------------------------------------------------------------------
Defined contribution plans                             4.2       4.3       4.4
- -------------------------------------------------------------------------------
Net pension cost of non-U.S.
   defined-benefit plans                               8.1       8.6       6.1
- -------------------------------------------------------------------------------
Other funded and unfunded
   pension costs                                       4.1       3.0       1.8
- -------------------------------------------------------------------------------
Total pension (credit) cost                        $  17.4   $ (13.2)  $  31.1
- ---------------------------------------------------============================
 
 
In 1995, the company recognized a $1.6 million curtailment gain from the sale of
its furniture subsidiary and a $0.4 million curtailment loss from the ceramic
tile business combination.

The net credit for U.S. defined-benefit pension plans is presented in the table
below.

 
 
- -------------------------------------------------------------------------------
Net credit for U.S. defined-benefit
pension plans (millions)                              1995      1994      1993
- -------------------------------------------------------------------------------
                                                                  
Assumptions:
   Discount rate                                      8.00%     7.00%     7.25%
   Rate of increase in future
    compensation levels                               5.25%     4.75%     4.75%
   Expected long-term rate of
    return on assets                                  8.75%     8.25%     8.25%
- -------------------------------------------------------------------------------
Actual (return) loss on assets                     $(406.7)  $  93.6   $(230.1)
Less amount deferred                                 313.0    (182.5)    152.3
- -------------------------------------------------------------------------------
Expected return on assets                          $ (93.7)  $ (88.9)  $ (77.8)
Net amortization and other                            (9.3)     (9.5)     (7.0)
Service cost -- benefits earned
   during the year                                    16.7      17.9      17.3
Interest on the projected benefit
   obligation                                         59.8      51.4      48.3
- -------------------------------------------------------------------------------
Net pension credit                                 $ (26.5)  $ (29.1)  $ (19.2)
- ---------------------------------------------------============================


The company has defined-contribution pension plans for eligible employees at
certain of its U.S. subsidiaries, such as the Employee Stock Ownership Plan
(ESOP) described on page  21.  The costs of all such plans totaled $4.2
million in 1995, $4.3 million in 1994 and $4.4 million in 1993.

The funded status of the company's U.S. defined-benefit pension plans is
presented in the following table.



- ------------------------------------------------------------------------------
Funded status of U.S. defined-benefit                            
pension plans (millions)                                1995           1994
- ------------------------------------------------------------------------------
                                                               
Assumptions:                                                     
   Discount rate                                          7.00%          8.00%
   Compensation rate                                      4.25%          5.25%
- ------------------------------------------------------------------------------
Actuarial present value of benefit obligations:                  
   Vested benefit obligation                          $ (726.7)      $ (657.7)
- ------------------------------------------------------------------------------
   Accumulated benefit obligation                     $ (802.4)      $ (700.6)
- -------------------------------------------------------------------------------
   Projected benefit obligation for                              
    services rendered to date                         $ (901.2)      $ (774.8)
- ------------------------------------------------------------------------------
Plan assets at fair value                             $1,446.6       $1,099.1
- ------------------------------------------------------------------------------
Plan assets in excess of projected                               
   benefit obligation                                 $  545.4       $  324.3
Unrecognized transition asset                            (40.3)         (46.6)
Unrecognized prior service cost                           81.8          102.8
Unrecognized net gain -- experience                              
   different from assumptions                           (491.8)        (285.4)
Provision for restructuring charges                       (9.9)          (8.9)
- ------------------------------------------------------------------------------
Prepaid pension cost                                  $   85.2       $   86.2
- ------------------------------------------------------========================
                                          

The plan assets, stated at estimated fair value as of December 31, are primarily
listed stocks, bonds and investments with a major insurance company.

The company has pension plans covering employees in a number of foreign
countries that utilize assumptions that are consistent with, but not identical
to, those of the U.S. plans.



- --------------------------------------------------------------------------------
Net cost for non-U.S. defined-benefit
pension plans (millions)                              1995      1994     1993
- --------------------------------------------------------------------------------
                                                               
Actual (return) loss on assets                      $ (11.2)  $   1.8   $(14.3)
Less amount deferred                                    5.9      (6.1)     8.0
- --------------------------------------------------------------------------------
Expected return on assets                           $  (5.3)  $  (4.3)  $ (6.3)
Net amortization and other                               .4        .6       .5
Service cost -- benefits earned
   during the year                                      4.9       5.2      5.2
Interest on the projected benefit
   obligation                                           8.1       7.1      6.7
- --------------------------------------------------------------------------------
Net pension cost                                    $   8.1   $   8.6   $  6.1
- ----------------------------------------------------============================
 
 
The following table presents the funded status of the non-U.S. defined-benefit
pension plans at December 31.

 
 
- --------------------------------------------------------------------------------
Funded status of non-U.S. defined-benefit
pension plans (millions)                                         1995     1994
- --------------------------------------------------------------------------------
                                                                   
Actuarial present value of benefit obligations:
   Vested benefit obligation                                  $(103.0)  $(87.1)
- --------------------------------------------------------------------------------
   Accumulated benefit obligation                             $(107.6)  $(91.5)
- --------------------------------------------------------------------------------
   Projected benefit obligation for services
    rendered to date                                          $(115.8)  $(99.5)
- --------------------------------------------------------------------------------
Plan assets at fair value                                        71.4     58.0
- --------------------------------------------------------------------------------
Projected benefit obligation greater than
   plan assets                                                $ (44.4)  $(41.5)
Unrecognized transition obligation                                3.3      3.2
Unrecognized prior service cost                                   3.4      3.5
Unrecognized net gain -- experience
   different from assumptions                                   (13.4)    (9.5)
Adjustment required to recognize
   minimum liability                                              (.4)     (.4)
- --------------------------------------------------------------------------------
Accrued pension cost                                          $ (51.5)  $(44.7)
- --------------------------------------------------------------==================


POSTRETIREMENT BENEFITS OTHER THAN PENSIONS AND POSTEMPLOYMENT BENEFITS

The company has plans that provide for medical and life insurance benefits to
certain eligible employees, worldwide, when they retire from active service. The
company funds these benefit costs primarily on a pay-as-you-go basis, with the
retiree paying a portion of the cost for health care benefits through
deductibles and contributions.

The company announced in 1989 - 90 a 15-year phaseout of its cost of health care
benefits for certain future retirees. These future retirees include parent
company nonunion employees and some union employees. Shares of ESOP convertible
preferred stock are scheduled to be allocated to these employees, based on
employee age and years to expected retirement. In addition, they may enroll in a
voluntary portion of the ESOP to purchase additional shares.

Total retiree health care and life insurance expense was $19.1 million in 1995,
$18.7 million in 1994 and $18.5 million in 1993.



- --------------------------------------------------------------------------------
Periodic postretirement
benefit costs (millions)                                1995     1994     1993
- --------------------------------------------------------------------------------
                                                               
Assumptions:
   Discount rate                                        8.25%    7.75%    8.25%
   Rate of increase in future
    compensation levels                                 5.25%    4.75%    4.75%
- --------------------------------------------------------------------------------
Service cost of benefits earned
   during the year                                    $  2.8   $  3.0   $  3.0
- --------------------------------------------------------------------------------
Interest cost on accumulated
   postretirement benefit obligation                    17.1     16.5     16.3
- --------------------------------------------------------------------------------
Amortization of prior service credit                     (.8)     (.8)     (.8)
- --------------------------------------------------------------------------------
Periodic postretirement benefit cost                  $ 19.1   $ 18.7   $ 18.5
- ------------------------------------------------------==========================
 
 
The following table sets forth the status of the company's postretirement
benefit plans at December 31.

 
 
- ------------------------------------------------------------------------
Status of postretirement
benefit plans (millions)                                1995      1994
- ------------------------------------------------------------------------
                                                             
Assumptions:                                                 
   Discount rate                                       7.00%      8.25%
   Compensation rate                                   4.25%      5.25%
- ------------------------------------------------------------------------
Retirees                                              $161.5     $141.2
Fully eligible active plan participants                 17.2       27.8
Other active plan participants                          67.9       39.5
- ------------------------------------------------------------------------
Total accumulated postretirement                             
   benefit obligation (APBO)                          $246.6     $208.5
- ------------------------------------------------------------------------
Unrecognized prior service credit                        7.3        8.1
Unrecognized net loss                                  (40.7)      (6.9)
- ------------------------------------------------------------------------
Accrued postretirement benefit cost                   $213.2     $209.7
- ------------------------------------------------------==================


The assumed health care cost trend rate used to measure the APBO was 12% in
1994, decreasing 1% per year to an ultimate rate of 6% by the year 2000. The
health care cost trend rate assumption has a significant effect on the amounts
reported. To illustrate, if the health care cost trend rate assumptions were
increased by 1%, the APBO as of December 31, 1995, would be increased by $22.9
million. The effect of this change on the total of service and interest costs
for 1995 would be an increase of $2.3 million.

The company provides certain postemployment benefits to former or inactive
employees and their dependents during the period following employment but before
retirement.

In 1995, the company recorded a postemployment benefit expense of $3.2 million,
which included a $4.1 million credit from the transfer of the payment
responsibility for certain disability benefits to the company's defined-benefit
pension plan. In 1994, the company recorded a postemployment benefit credit of
$12.2 million, which included a $14.6 million gain related to the qualification
in 1994 of long-term disabled employees for primary medical coverage under
Medicare. The company recorded $4.0 million of postemployment benefit expense in
1993.

EMPLOYEE STOCK OWNERSHIP PLAN (ESOP)

In 1989, Armstrong established an ESOP that borrowed $270 million from banks and
insurance companies, repayable over 15 years and guaranteed by the company. The
ESOP used the proceeds to purchase 5,654,450 shares of a new series of
convertible preferred stock issued by the company. The number of preferred
shares released for allocation to participant accounts is based on the
proportion of principal and interest paid to the total amount of debt service
remaining to be paid over the life of the borrowings. Through December 31, 1995,
the ESOP allocated to participants 1,940,004 shares and retired 232,452 shares.
The preferred stock has a minimum conversion value of $47.75 per share with an
annual dividend of $3.462.

The ESOP currently covers parent company nonunion employees, some union
employees and those employees of major domestic subsidiaries.

The company's guarantee of the ESOP loan has been recorded as a long-term
obligation and as a reduction of shareholders' equity on its consolidated
balance sheet.



- -----------------------------------------------------------
Details of ESOP debt service
payments (millions)             1995       1994       1993
- -----------------------------------------------------------
                                             
Preferred dividends paid        $18.8      $19.0      $19.2
Employee contributions            6.7        6.2        5.9
Company contributions             6.2        4.9        3.5
- -----------------------------------------------------------
Debt service payments made                     
   by ESOP trustee              $31.7      $30.1      $28.6
- --------------------------------===========================


The company recorded costs for the ESOP, utilizing the 80% of the shares
allocated method, of $3.5 million in 1995, $3.6 million in 1994 and $3.7 million
in 1993. Costs for all years continue to be offset by savings from changes to
company-sponsored health care benefits and elimination of a contribution-
matching feature in the company-sponsored voluntary retirement savings plan.

TAXES

Taxes totaled $71.7 million in 1995, $150.4 million in 1994 and $89.6 million in
1993.

Deferred tax assets and liabilities are recognized using enacted tax rates for
the expected future tax consequences of events that have been recognized in the
financial statements or tax returns. The tax benefit for dividends paid on
unallocated shares of stock held by the ESOP is recognized in shareholders'
equity (see page 21).



- --------------------------------------------------------------------------------
Details of taxes (millions)                            1995     1994     1993
- --------------------------------------------------------------------------------
                                                               
Earnings (loss) from continuing businesses before income taxes:
   Domestic                                           $(28.7)  $262.7   $ 61.6
   Foreign                                              68.0     52.1     29.3
   Eliminations                                        (31.1)   (49.0)   (24.3)
- --------------------------------------------------------------------------------
Total                                                 $  8.2   $265.8   $ 66.6
- --------------------------------------------------------------------------------
Income tax provision (benefit):
   Current:
   Federal                                            $(19.7)  $ 12.8   $ 15.5
   Foreign                                              23.4     25.9     10.6
   State                                                (0.2)     5.0      3.7
- --------------------------------------------------------------------------------
   Total current                                         3.5     43.7     29.8
- --------------------------------------------------------------------------------
   Deferred:
   Federal                                              (6.2)    41.4    (11.0)
   Foreign                                              (2.7)    (2.2)    (1.2)
   State                                                  --     (4.3)      --
- --------------------------------------------------------------------------------
   Total deferred                                       (8.9)    34.9    (12.2)
- --------------------------------------------------------------------------------
Total income taxes                                      (5.4)    78.6     17.6
Payroll taxes                                           61.5     54.8     55.8
Property, franchise and capital
   stock taxes                                          15.6     17.0     16.2
- --------------------------------------------------------------------------------
Total taxes                                           $ 71.7   $150.4   $ 89.6
- ------------------------------------------------------==========================


At December 31, 1995, unremitted earnings of subsidiaries outside the United
States were $135.6 million (at current balance sheet exchange rates) on which no
U.S. taxes have been provided. If such earnings were to be remitted without
offsetting tax credits in the United States, withholding taxes would be $12.5
million. The company's intention, however, is to permanently reinvest those
earnings or to repatriate them only when it is tax effective to do so.



- ----------------------------------------------------------------------
Reconciliation to                                          
U.S. statutory tax rate (millions)          1995      1994       1993
- ----------------------------------------------------------------------
                                                       
Tax expense at statutory rate              $ 2.9     $93.0      $23.3
State income taxes                            --      (1.5)       1.2
(Benefit) on ESOP dividend                  (2.1)     (1.7)      (1.4)
(Benefit) on foreign and                                   
   foreign-source income                    (7.7)     (1.4)      (8.0)
Utilization of excess foreign                              
   tax credit                                 --      (5.4)        --
Reversal of prior year provisions             --      (6.5)        --
Other items                                  0.1       2.1        0.9
Restructuring charges                       (0.2)       --        1.6
Loss from ceramic tile business                            
   combination                               1.6        --         --
- ----------------------------------------------------------------------
Tax (benefit) expense at effective rate    $(5.4)    $78.6      $17.6
- -------------------------------------------===========================

- ----------------------------------------------------------------------
BALANCE SHEET ITEMS
- ----------------------------------------------------------------------
CASH AND CASH EQUIVALENTS
Cash and cash equivalents increased to $256.9 million at the end of 1995 from
$12.0 million at the end of 1994. Operating and other factors associated with
the increase in cash and cash equivalents are detailed in the Consolidated
Statements of Cash Flows on page 21.

Short-term investments, substantially all of which have maturities of three
months or less when purchased, are considered to be cash equivalents and are
carried at cost or less, generally approximating market value.

RECEIVABLES

Receivables decreased $1.0 million in 1995. Lower sales in the last quarter of
1995, when compared with 1994, more than offset the $4.9 million effect of
translating foreign currency receivables to U.S. dollars at higher exchange
rates.



- ------------------------------------------------------------
Accounts and notes                                
receivable (millions)                       1995       1994
- ------------------------------------------------------------
                                                
Customers' receivables                     $213.4     $216.3
Customers' notes                             21.3       19.3
Miscellaneous receivables                    12.2       10.3
- ------------------------------------------------------------
                                            246.9      245.9
- ------------------------------------------------------------
Less allowance for discounts and losses      29.0       27.0
- ------------------------------------------------------------
Net                                        $217.9     $218.9
- -------------------------------------------=================


Generally, the company sells its products to select, preapproved groups of
customers which include flooring and building material distributors, ceiling
systems contractors, regional and national mass merchandisers, home centers and
original equipment manufacturers. The businesses of these customers are directly
affected by changes in economic and market conditions. The company considers
these factors and the financial condition of each customer when establishing its
allowance for losses from doubtful accounts.

The carrying amount of the receivables approximates fair value because of the
short maturity of these items.

Trade receivables are recorded in gross billed amounts as of date of shipment.
Provision is made for estimated applicable discounts and losses.

INVENTORIES

Inventories were $30.9 million higher at the end of 1995. The higher inventory
levels were primarily due to increasing inventory levels for insulation products
in order to ensure customer service while starting up new production facilities
at Mebane, North Carolina, and the softening of sales in the floor industry
segment. The translation of foreign currency inventories to U.S. dollars at
higher exchange rates increased inventories by $3.1 million.

Approximately 51% in 1995 and 49% in 1994 of the company's total inventory was
valued on a LIFO (last-in, first-out) basis. Such inventory values were lower
than would have been reported on a total FIFO (first-in, first-out) basis, by
$62.4 million at the end of 1995 and $55.5 million at year-end 1994.



- -----------------------------------------------------------
Inventories (millions)                  1995         1994
- -----------------------------------------------------------
                                              
Finished goods                          $119.9      $103.1
Goods in process                          24.0        22.9
Raw materials and supplies                51.6        38.6
- -----------------------------------------------------------
Total                                   $195.5      $164.6
- ----------------------------------------===================


Inventories are valued at the lower of cost or market. Approximately 90 percent
of 1995's domestic inventories are valued using the LIFO method. Other
inventories are generally determined on a FIFO method.

INCOME TAX BENEFITS

Income tax benefits were $26.9 million in 1995 and $35.9 million in 1994. Of
these amounts, deferred tax benefits were $26.4 million in 1995 and $31.7
million in 1994.

OTHER CURRENT ASSETS

Other current assets were $25.5 million in 1995, an increase of $3.9 million
from the $21.6 million in 1994.

 
 
- ------------------------------------------------------------------
Property, plant and equipment                       
- ------------------------------------------------------------------
(millions)                                      1995         1994
- ------------------------------------------------------------------
                                                   
Land                                        $   25.6     $   20.5
Buildings                                      390.6        375.5
Machinery and equipment                      1,313.7      1,238.1
Construction in progress                       124.2         76.2
- ------------------------------------------------------------------
                                             1,854.1      1,710.3
- ------------------------------------------------------------------
Less accumulated depreciation                       
   and amortization                            975.9        902.4
- ------------------------------------------------------------------
Net                                         $  878.2     $  807.9
- --------------------------------------------======================


The $143.8 million increase in gross book value to $1,854.1 million at the end
of 1995 included $177.8 million for capital additions and acquisitions and a
$61.2 million reduction from sales, retirements, dispositions and other changes.
Also, because of translating foreign currency property, plant and equipment into
U.S. dollars at higher exchange rates, 1995 gross book value was higher by $27.2
million and net book value increased by $12.9 million.

The unexpended cost of approved capital appropriations amounted to $169.5
million at year-end 1995, substantially all of which is scheduled to be expended
during 1996.

Property, plant and equipment values are stated at acquisition cost, with
accumulated depreciation and amortization deducted to arrive at net book value.

The Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," is
effective for fiscal years beginning after December 15, 1995. The adoption of
this standard will not have a material impact on the company.

INSURANCE FOR ASBESTOS-RELATED LIABILITIES

Insurance for asbestos-related liabilities was $166.0 million reflecting the
company's belief in the ultimate availability of insurance in an amount to cover
the estimated potential liability of a like amount (see page 21). Such insurance
has either been agreed upon or is probable of recovery through negotiation,
alternative dispute resolution or litigation. See discussion on page 21.



Other noncurrent assets
- -------------------------------------------------------
(millions)                              1995       1994
- --------------------------------------------------------
                                            
Goodwill and other intangibles         $ 50.2     $ 43.4
Pension-related assets                  108.4      106.7
Other                                    62.2       54.4
- --------------------------------------------------------
Total                                  $220.8     $204.5
- ---------------------------------------=================


Other noncurrent assets increased $16.3 million in 1995. Goodwill and other
intangibles increased $6.8 million reflecting higher spending levels in computer
software systems and acquired intangibles from acquisitions. The $7.8 million
increase in the "Other" category was primarily attributed to higher paid-up
insurance policy asset values.

Noncurrent assets are carried at cost or less or under the equity method of
accounting.

INVESTMENTS IN AFFILIATES

Investments in affiliates were $162.1 million in 1995, a decrease of $131.8
million, reflecting the ceramic tile business combination with Dal-Tile
International Inc. whereby the company acquired a 37% interest in Dal-Tile in
exchange for the stock of the company's ceramic tile operations and $27.6
million in cash. Also included in investments in affiliates is the 50% interest
in the WAVE joint venture.




ACCOUNTS PAYABLE AND ACCRUED EXPENSES
- -----------------------------------------------------
(millions)                          1995        1994
- -----------------------------------------------------
                                         
Payables, trade and other           $168.3     $147.0
Employment costs                      51.2       68.7
Restructuring costs                   40.1       18.7
Other                                 37.8       36.0
- -----------------------------------------------------
Total                               $297.4     $270.4
- ------------------------------------=================


The carrying amount of accounts payable and accrued expenses approximates fair
value because of the short maturity of these items.



INCOME TAXES
- ------------------------------------------
(millions)                1995       1994
- ------------------------------------------
                               
Payable--current          $15.0      $21.4
Deferred--current           1.4        1.1
- ------------------------------------------
Total                     $16.4      $22.5
- --------------------------================


The tax effects of principal temporary differences between the carrying amounts
of assets and liabilities and their tax bases are summarized in the following
table.



- --------------------------------------------------------------------------------
Deferred income taxes (millions)                                1995      1994
- --------------------------------------------------------------------------------
                                                                 
   Postretirement and postemployment benefits                $ (82.6)  $ (95.0)
   Restructuring benefits                                      (13.4)    (14.7)
   Asbestos-related liabilities                                (58.1)    (69.3)
   Alternative minimum tax credit                                 --      (5.3)
   Other                                                       (64.6)    (77.8)
- --------------------------------------------------------------------------------
Net deferred assets                                          $(218.7)  $(262.1)
- --------------------------------------------------------------------------------
   Accumulated depreciation                                  $  90.7   $ 106.5
   Pension costs                                                35.8      33.1
   Insurance for asbestos-related liabilities                   58.1      69.3
   Other                                                        25.6      54.7
- --------------------------------------------------------------------------------
Total deferred income tax liabilities                        $ 210.2    $263.6
- --------------------------------------------------------------------------------
Net deferred income tax liabilities (assets)                 $  (8.5)   $  1.5
- --------------------------------------------------------------------------------
Less net income tax (benefits)--current                        (25.0)    (30.6)
Less net income tax (benefits)--noncurrent                        --        --
Deferred income taxes -- long term                           $  16.5   $  32.1
- -------------------------------------------------------------===================
 

DEBT
- --------------------------------------------------------------------------------
                                                    Average             Average
                                                   year-end            year-end
                                                   interest            interest
(millions)                                 1995        rate     1994       rate
- --------------------------------------------------------------------------------
                                                             
Short-term debt:
   Commercial paper                      $   --         --    $  3.2      6.00%
   Foreign banks                           22.0       7.27%     14.7      7.20%
- --------------------------------------------------------------------------------
Total short-term debt                    $ 22.0       7.27%   $ 17.9      6.99%
- --------------------------------------------------------------------------------
Long-term debt:
   93/4% debentures
    due 2008                             $125.0       9.75%   $125.0      9.75%
   Medium-term notes
    8.5 - 9% due
    1996 - 2001                            92.8       8.74%    111.8      8.75%
   Industrial
    development bond                        8.5       5.35%     17.7      5.66%
   Other                                    2.1      12.29%      2.2     12.25%
- --------------------------------------------------------------------------------
Total long-term debt                     $228.4       9.20%   $256.7      9.05%
- --------------------------------------------------------------------------------
Less current installments                  40.1       8.50%     19.5      8.80%
- --------------------------------------------------------------------------------
Net long-term debt                       $188.3       9.35%   $237.2      9.07%
- -----------------------------------------=======================================
 
- --------------------------------------------------------------------------------
Scheduled amortization of long-term debt (millions)
- --------------------------------------------------------------------------------
                                                                
1997                    $13.7                                    2000     $18.1
1998                     13.5                                    2001       7.5
1999                       --                                   
- --------------------------------------------------------------------------------


The December 31, 1995, carrying amounts of short-term debt and current
installments of long-term debt approximate fair value because of the short
maturity of these items.

The estimated fair value of net long-term debt was $234.9 million and $247.2
million at December 31, 1995 and 1994, respectively. The fair value estimates of
long-term debt were based upon quotes from major financial institutions, taking
into consideration current rates offered to the company for debt of the same
remaining maturities.

The 93/4% debentures and the medium-term notes are not redeemable until maturity
and have no sinking-fund requirements.

The industrial development bond matures in 2004 with a variable interest rate
that is reset weekly.

Other debt includes an $18.6 million zero-coupon note due in 2013 that had a
carrying value of $1.9 million at December 31, 1995. 

In February 1995, Armstrong arranged a $200 million five-year revolving line of
credit with 10 banks for general corporate purposes. In addition, the company's
foreign subsidiaries have approximately $154.0 million of unused short-term
lines of credit available from banks. The domestic credit lines are subject to
an annual commitment fee.

The company can borrow from its banks generally at rates approximating the
lowest available to commercial borrowers and can issue short-term commercial
paper notes supported by the lines of credit.

FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISKS

The company selectively uses foreign currency forward and option contracts to
offset the effects of exchange rate changes on cash flow exposures denominated
in foreign currencies. These exposures include firm or anticipated intercompany
trade accounts, royalties, service fees, dividends, intercompany loans and third
party sales or payments. The primary exposures are denominated in European
currencies and the Canadian dollar. The company normally hedges cash flow
exposures up to one year. The company's foreign currency cash flow exposures,
net hedge and unhedged exposures at December 31, 1995, were as follows:



- --------------------------------------------------------------------------------
Foreign currency
exposure (millions)/1/                               Gross   Net hedge  Unhedged
- --------------------------------------------------------------------------------
                                                               
Canadian dollar                                      $ 30.0      $15.3     $14.7
Italian lira to French franc                           23.0       10.2      12.8
French franc                                           22.4       22.4        --
German mark                                            15.0        7.9       7.1
Irish pound to British pound                            8.9         --       8.9
Spanish peseta to French franc                          8.0        4.0       4.0
Other                                                  24.0        2.5      21.5
- --------------------------------------------------------------------------------
Total                                                $131.3      $62.3     $69.0
- -----------------------------------------------------===========================
 

Note 1: The currencies shown are in relation to the U.S. dollar, except as
indicated.

Realized and unrealized gains and losses on contracts that are used to offset
the effects of exchange rate changes on foreign currency cash flows are normally
marked to market and recognized in statements of operations. The foreign
currency options consist primarily of purchased options that are designated as
effective hedges and are deferred and included in income as part of the
underlying transactions.

Realized and unrealized gains and losses on foreign currency contracts used to
hedge intercompany transactions of a long-term investment nature are included in
the foreign currency translation component of shareholders' equity.

The company's foreign currency forward and option contracts by currency at
December 31, 1995, were as follows. All of the contracts mature within 11
months.



- --------------------------------------------------------------------------------
Foreign currency
contracts (millions)/1/              Forward contracts    Option contracts
- --------------------------------------------------------------------------------
                                      Sold     Bought       Sold    Bought
- --------------------------------------------------------------------------------
                                                         
Canadian dollar                       $ 8.2    $  --         --      $ 7.1
Italian lira to French franc           10.2       --         --         --
French franc                           10.4       --         --       12.0
German mark                            29.1     21.2         --         --
Spanish peseta to
   French franc                          --       --         --        4.0
Other                                   9.3      6.8         --         --
- --------------------------------------------------------------------------------
Total                                 $67.2    $28.0         --      $23.1
- --------------------------------------==========================================
 
Note 1: The currencies shown are in relation to the U.S. dollar, except as
indicated, and are converted at year-end market exchange rates.

The company selectively enters into interest rate swap agreements to reduce the
impact of interest rate changes on its debt. The interest rate swap agreements
involve exchanges of fixed or floating rate interest payments without the
exchange of the underlying notional amounts. The notional amounts of such
agreements are used to measure the interest to be paid or received and do not
represent the amount of exposure to loss.

In 1987, the company entered into a seven-year notional $15 million interest
rate swap whereby the company paid interest at the 30-day U.S. commercial paper
rate and received interest at a fixed rate of 10.22%. The swap matured in 1994.

In 1987, the company entered into one 5-year and two 7-year currency interest
rate swaps whereby the company exchanged a total of U.S. $86.3 million for
German marks 90 million, French francs 182.4 million and Belgian francs 270
million to hedge net investment in foreign subsidiaries. The agreements provided
for the company to make fixed interest rate payments of 5.37% for the German
mark swap, 8.88% for the French franc swap and 7.8% for the Belgian franc swap
while receiving interest at the 30-day U.S. commercial paper rate. The swaps
hedged net investment in foreign subsidiaries until 1992, at which time they
were redesignated to hedge foreign currency cash flow exposures. Upon
redesignation, the swaps were marked to market through income. The German mark
swap matured in 1992. The two remaining swaps were terminated prior to maturity
in 1993 due to the appreciation of the foreign currencies and a pretax loss of
$0.7 million was recognized in other income and expense.

In 1992, the company entered into two 3-year notional amount $50 million
interest rate swaps, whereby the company paid interest at the six-month London
Interbank Offered Rate (LIBOR) in arrears and received interest at an average
fixed rate of 6.6%. The swaps were terminated prior to maturity in 1993 due to
rising interest rates and a pretax gain of $2.5 million was recognized in
income.

In 1993, the company entered into a five-year notional amount $25 million
interest rate swap, whereby the company paid interest at the six-month LIBOR and
received interest at a fixed rate of 5.575%. The swap was terminated in 1994 due
to rising interest rates and a pretax loss of $0.1 million was recognized in
income.

The company had no interest rate hedging agreements on December 31, 1995.

The foreign currency hedges and the swap agreements are straightforward "plain
vanilla" contracts that have no imbedded options or other terms that involve a
higher level of complexity or risk. The company does not hold or issue financial
instruments for trading purposes.

The realized and unrealized gains and losses relating to the company's
management of foreign currency and interest rate exposures are shown below on a
disaggregated basis for the years ended December 31, 1995, 1994 and 1993.



- --------------------------------------------------------------------------
                                       Foreign currency                    
                              ---------------------------------   Interest 
                              Exposure                      Net       rate
Gain (loss) (millions)          effect    Contracts/1/   effect/2/   swaps
- --------------------------------------------------------------------------
Year 1995
- --------------------------------------------------------------------------
                                                          
Income statement:                                              
   Realized                     $(1.1)      $(2.4)       $(3.5)       $ --
   Unrealized                     0.2         0.3          0.5          --
On balance sheet:                                              
   Realized                       4.4        (4.2)         0.2          --
   Unrealized                    (0.1)        0.2          0.1          --
Off balance sheet                  --          --           --          --
Total                           $ 3.4       $(6.1)       $(2.7)       $ --
- --------------------------------==========================================
Year 1994                                                      
- --------------------------------------------------------------------------
Income statement:                                              
   Realized                     $ (.7)      $(2.5)       $(3.2)       $ .2
   Unrealized                      --          .4           .4          --
On balance sheet:                                              
   Realized                       2.1        (5.8)        (3.7)         --
   Unrealized                     4.8         (.2)         4.6          --
Off balance sheet                  --          --           --          --
Total                           $ 6.2       $(8.1)       $(1.9)       $ .2
- --------------------------------==========================================
Year 1993                                                      
- --------------------------------------------------------------------------
Income statement:                                              
   Realized                     $ (.8)      $(2.8)       $(3.6)       $7.0
   Unrealized                      --         (.9)         (.9)         --
On balance sheet:                                              
   Realized                        --          --           --          --
   Unrealized                    (1.2)         .2         (1.0)         --
Off balance sheet                  --          --           --          .4
Total                           $(2.0)      $(3.5)       $(5.5)       $7.4
- --------------------------------==========================================
                                                   
                                                           
Note 1: The company borrows centrally and enters into foreign currency
intercompany transactions of a long-term investment nature with foreign
subsidiaries. These are fully hedged. Accordingly, gains and losses on these
transactions are fully offset by losses and gains from the related foreign
exchange contracts.

Note 2: Excludes the offsetting effect of interest rate differentials on
underlying intercompany transactions being hedged of $0.1 million in 1995, $0.6
million in 1994 and $0.5 million in 1993.

The company continually monitors the market risk of its foreign currency and
interest rate contracts by marking the positions to market. The counterparties
to these instruments are major international financial institutions and exposure
to any one counterparty is limited. The company uses commercial rating agencies
to evaluate the credit quality of the counterparties, and the company does not
anticipate a loss resulting from any credit risk of these institutions.

As of December 31, 1995, the company had provided $150.8 million in standby
letters of credit and financial guarantees. The company does not normally
provide collateral or other security to support these instruments.

OTHER LONG-TERM LIABILITIES

Other long-term liabilities were $140.6 million in 1995, an increase of $30.5
million from $110.1 million in 1994. Increases of $10.0 million for pension-
related liabilities, $9.4 million for deferred compensation and $7.8 million for
idle leases (resulting from 1995 restructuring actions) were the primary causes
for the increase. Also included in other long-term liabilities were amounts for
workers' compensation, vacation accrual, a reserve for estimated environmental-
remediation liabilities (see "Environmental Matters" on this page) and a reserve
for the estimated potential liability primarily associated with claims pending
in the company's asbestos-related litigation.

Based upon the company's experience with the asbestos-related litigation--as
well as the Wellington Agreement, other settlement agreements with certain of
the company's insurance carriers and an earlier interim agreement with several
primary carriers--a residual reserve amount of $4.7 million is intended to
cover potential liability and settlement costs that are not covered by
insurance, legal and administrative costs not covered under the agreements and
certain other factors that have been involved in the litigation about which
uncertainties exist. Future costs of litigation against the company's insurance
carriers and other legal costs indirectly related to the litigation, expected to
be modest, will be expensed outside the reserve. Amounts, primarily insurance
litigation costs, estimated to be payable within one year are included under
current liabilities.

This reserve does not address any unanticipated reduction in expected insurance
coverage that might result in the future related to pending lawsuits and claims
nor any potential shortfall in such coverage for claims that are subject to the
settlement class action referred to on pages 21.

The fair value of other long-term liabilities was estimated to be $128.9 million
at December 31, 1995, and $104.4 million at December 31, 1994, using a
discounted cash flow approach at discount rates of 5.8% in 1995 and 7.9%
in 1994.

ASBESTOS-RELATED LIABILITIES

Asbestos-related liabilities of $166.0 million represent the estimated potential
liability and defense cost to resolve approximately 59,000 personal injury
claims pending against the company as of December 31, 1995. The company has
recorded an insurance asset (see page 21) in the amount of $166.0 million for
coverage of these claims. See discussion on page 21.

ENVIRONMENTAL MATTERS

In 1995, the company incurred capital expenditures of approximately $1.9 million
for environmental compliance and control facilities and anticipates comparable
annual expenditures for those purposes for the years 1996 and 1997. The company
does not anticipate that it will incur significant capital expenditures in order
to meet the new requirements of the Clean Air Act of 1990 and the final
implementing regulations promulgated by various state agencies.

As with many industrial companies, Armstrong is involved in proceedings under
the Comprehensive Environmental Response, Compensation and Liability Act
("Superfund"), and similar state laws at approximately 16 sites. In most cases,
Armstrong is one of many potentially responsible parties ("PRPs") who have
voluntarily agreed to jointly fund the required investigation and remediation of
each site. With regard to some sites, however, Armstrong disputes the liability,
the proposed remedy or the proposed cost allocation. Armstrong is alleged to
have contributed a significant volume of waste material at a former municipal
landfill site in Volney, New York. There, Armstrong, along with the county and
other PRPs at the site, have voluntarily performed a supplemental study to
evaluate the USEPA's proposed remedy at the site. Discussions with the USEPA are
continuing regarding the appropriate remedy to be implemented. A former county
landfill site in Buckingham County, Virginia, is also alleged to have received
material from a former subsidiary, Thomasville Furniture Industries, Inc.
("Thomasville"). In September 1995, the USEPA ordered Thomasville to implement
the remedy identified in the September 1994, Record of Decision ("ROD"), the
cost of which has been estimated by Thomasville to be approximately $2.2
million. Pursuant to the terms of the company's December 29, 1995, sale of
Thomasville to INTERCO Incorporated, Armstrong has provided to the USEPA a
guarantee of the performance by Thomasville of the required remedial work and
has also entered into a cost-sharing agreement with INTERCO for future costs
relating to the site. Armstrong may also have rights of contribution or
reimbursement from other parties or coverage under applicable insurance
policies. The company is also remediating environmental contamination resulting
from past industrial activity at certain of its current plant sites.

Estimates of future liability are based on an evaluation of currently available
facts regarding each individual site and consider factors including existing
technology, presently enacted laws and regulations and prior company experience
in remediation of contaminated sites. Although current law imposes joint and
several liability on all parties at any Superfund site, Armstrong's contribution
to the remediation of these sites is expected to be limited by the number of
other companies also identified as potentially liable for site costs. As a
result, the company's estimated liability reflects only the company's expected
share. In determining the probability of contribution, the company considers the
solvency of the parties, whether responsibility is being disputed, the terms of
any existing agreements and experience regarding similar matters. The estimated
liabilities do not take into account any claims for recoveries from insurance or
third parties.

Reserves at December 31, 1995, were for potential environmental liabilities that
the company considers probable and for which a reasonable estimate of the
potential liability could be made. Where existing data is sufficient to estimate
the amount of the liability, that estimate has been used; where only a range of
probable liability is available and no amount within that range is more likely
than any other, the lower end of the range has been used. As a result, the
company has accrued, before agreed-to insurance coverage, $8.0 million to
reflect its estimated undiscounted liability for environmental remediation. As
assessments and remediation activities progress at each individual site, these
liabilities are reviewed to reflect additional information as it becomes
available.

Actual costs to be incurred at identified sites in the future may vary from the
estimates, given the inherent uncertainties in evaluating environmental
liabilities. Subject to the imprecision in estimating environmental remediation
costs, the company believes that any sum it may have to pay in connection with
environmental matters in excess of the amounts noted above would not have a
material adverse effect on its financial condition, liquidity or results of
operations.

STOCK OPTIONS

The 1993 Long-Term Stock Incentive Plan, approved by the shareholders in April
1993, replaces the 1984 Long-Term Stock Option Plan for Key Employees. No
further options will be issued under the 1984 Plan.

Awards under the 1993 Long-Term Stock Incentive Plan may be in the form of stock
options, stock appreciation rights in conjunction with stock options,
performance restricted shares and restricted stock awards. No more than
4,300,000 shares of common stock may be issued under the Plan, and no more than
430,000 shares of common stock may be awarded in the form of restricted stock
awards. The Plan extends to April 25, 2003. Pre-1993 grants made under
predecessor plans will be governed under the provisions of those plans. At
December 31, 1995, there were 2,838,862 shares available for grant under the
1993 Plan.

Options are granted to purchase shares at prices not less than the closing
market price of the shares on the dates the options were granted and expire 10
years from the date of grant. The average share price of all options exercised
was $33.48 in 1995, $31.20 in 1994 and $27.41 in 1993.



- ------------------------------------------------------------------------
Changes in option shares outstanding
(thousands except for share price)      1995         1994         1993
- ------------------------------------------------------------------------
                                                       
Option shares at beginning of year     1,612.1      1,708.4      1,730.7
Options granted                          642.8        247.1        245.1
- ------------------------------------------------------------------------
                                       2,254.9      1,955.5      1,975.8
- ------------------------------------------------------------------------
Less: Option shares exercised            390.9        323.1        182.2
      Stock appreciation rights                                 
        exercised                         11.5          8.5         14.0
      Options canceled                    10.9         11.8         71.2
- ------------------------------------------------------------------------
                                         413.3        343.4        267.4
- ------------------------------------------------------------------------
Option shares at end of year           1,841.6      1,612.1      1,708.4
- ---------------------------------------=================================
Average share price of options        $  43.00     $  36.82     $  33.20
Option shares exercisable                                 
  at end of year                       1,196.7      1,367.1      1,464.2
- ------------------------------------------------------------------------


The Statement of Financial Accounting Standards (SFAS) No. 123, "Accounting for
Stock-Based Compensation," is effective beginning in 1996. Under SFAS No. 123,
employers are encouraged to recognize compensation expense based on the
estimated fair value of employee stock options and other equity instruments at
the date the instruments are granted. However, the statement allows companies to
continue to use the intrinsic value based method under APB Opinion 25, which in
most cases, does not result in a charge to earnings. For 1995, the fair value
based method would have resulted in a charge to earnings of approximately $2
million. The company plans to adopt the additional detailed disclosure
requirements of SFAS No. 123 in 1996.

PERFORMANCE RESTRICTED SHARES

Performance restricted shares issuable under the 1993 Long-Term Stock Incentive
Plan entitle certain key executive employees to earn shares of Armstrong's
common stock, only if the total return of Armstrong stock meets certain
predetermined performance measures during a three-year performance period. At
the end of the performance period, common stock awarded will generally carry an
additional four-year restriction period whereby the shares will be held in
custody by the company until the expiration or termination of the restriction.
Compensation expense will be charged to earnings over the period in which the
restrictions lapse. At the end of 1995, there were 156,510 performance
restricted shares outstanding, with 9,111 accumulated dividend equivalent shares
outstanding. Potential future common stock awards will fall in the range of
210,835 to 491,863 shares of Armstrong common stock. Common stock awards issued
in February 1996, based on the performance period ended December 1995, were
210,835 shares.

RESTRICTED STOCK AWARDS

Restricted stock awards can be used for the purposes of recruitment, special
recognition and retention of key employees. Awards for 76,400 shares of
restricted stock were granted during 1995. At the end of 1995, there were
168,351 restricted shares of common stock outstanding with 2,646 accumulated
dividend equivalent shares.

TREASURY SHARES

Treasury shares changes for 1995, 1994 and 1993 are as follows:


- ------------------------------------------------------------------
Years ended
December 31 (thousands)               1995        1994       1993
- ------------------------------------------------------------------
                                                
Common shares
Balance at beginning of year      14,602.1    14,656.5   14,750.6
Stock purchases/(1)/                 795.7       272.4        2.4
Stock issuance activity, net        (383.7)     (326.8)     (96.5)
- ------------------------------------------------------------------
Balance at end of year            15,014.1    14,602.1   14,656.5
- ----------------------------------================================


/(1)/Includes small unsolicited buybacks of shares, shares received under share
tax withholding transactions and open market block purchases of stock through
brokers.

In November 1994, the Board of Directors authorized the company to repurchase up
to 2.5 million shares of its common stock, either in the open market or in
negotiated transactions. During 1995, the company repurchased 782,110 shares
under this program with a cash outlay of $40.6 million. Since the inception of
the program, the company has repurchased 1,052,110 shares with a total cash
outlay of $51.1 million as of December 31, 1995.

PREFERRED STOCK PURCHASE RIGHTS PLAN

In 1986, the Board of Directors declared a distribution of one right for each
share of the company's common stock outstanding on and after March 21, 1986.
Following the two-for-one stock split later in 1986, one-half of one right
attaches to each share of common stock outstanding. In general, the rights
become exercisable at $175 per right for a fractional share of a new series of
Class A preferred stock (which will differ from the Series A Convertible
Preferred Stock issued to the Employee Stock Ownership Plan described on page
21) 10 days after a person or group either acquires beneficial ownership of
shares representing 20% or more of the voting power of the company or announces
a tender or exchange offer that could result in such person or group
beneficially owning shares representing 28% or more of the voting power of the
company. If thereafter any person or group becomes the beneficial owner of 28%
or more of the voting power of the company or if the company is the surviving
company in a merger with a person or group that owns 20% or more of the voting
power of the company, then each owner of a right (other than such 20%
stockholder) would be entitled to purchase shares of common stock having a value
equal to twice the exercise price of the right. Should the company be acquired
in a merger or other business combination, or sell 50% or more of its assets or
earnings power, each right would entitle the holder to purchase, at the exercise
price, common shares of the acquirer having a value of twice the exercise price
of the right. The exercise price was determined on the basis of the Board's view
of the long-term value of the company's common stock. The rights have no voting
power nor do they entitle a holder to receive dividends. At the company's
option, the rights are redeemable prior to becoming exercisable at five cents
per right. The rights expire on March 21, 1996. The Preferred Stock Purchase
Rights Plan has been renewed for a further 10-year period with essentially the
same terms and at an exercise price of $300 per right.

LITIGATION AND RELATED MATTERS

ASBESTOS-RELATED LITIGATION

The company is one of many defendants in pending lawsuits and claims involving,
as of December 31, 1995, approximately 59,000 individuals alleging personal
injury from exposure to asbestos-containing products. Included in the above
number are approximately 12,800 lawsuits and claims from the approximately
87,000 individuals who have opted out of the settlement class action referred to
below. About 14,300 claims from purported class members have been received as of
December 31, 1995. Nearly all the pending personal injury suits and claims seek
compensatory damages and except for those claims covered by the settlement class
action, seek punitive damages arising from alleged exposures to asbestos-
containing insulation products used, manufactured or sold by the company. The
company discontinued the sale of all asbestos-containing insulation products in
1969. Although a large number of suits and claims pending in prior years have
been resolved, neither the rate of future dispositions nor the number of future
potential unasserted claims can be reasonably predicted.

The Judicial Panel for Multidistrict Litigation ordered the transfer of all
pending federal cases to the Eastern District Court in Philadelphia for pretrial
purposes. Periodically some of those cases are released for trial. Pending state
court cases have not been directly affected by the transfer. A few state judges
have consolidated numbers of asbestos-related personal injury cases for trial, a
process the company generally opposes as being unfair.

SETTLEMENT CLASS ACTION

A settlement class action which includes essentially all future asbestos-related
personal injury claims against members of the Center for Claims Resolution
("Center") referred to below was filed in Philadelphia on January 15, 1993, in
the Eastern District of Pennsylvania. The settlement class action is designed to
establish a nonlitigation system for the resolution of essentially all future
asbestos-related personal injury claims against the Center members including
this company. Other companies that 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 meet certain exposure and medical criteria.
Compensation amounts are derived from historical settlement data. Under limited
circumstances and in limited numbers, qualifying claimants may choose to
arbitrate or litigate certain claims 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 Court has ruled that
claimants who neither filed a lawsuit against Center members nor filed an
exclusion request form are subject to the class action. The class action does
not include claims deemed otherwise not covered by the class action settlement
or claims for property damage. Annual case flow caps and 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 10 years. Case flow caps may be increased if they were substantially
exceeded during the previous five-year period. The case flow figures and annual
compensation levels are subject to renegotiation after the initial 10-year
period. On August 16, 1994, the Court tentatively approved the settlement. The
opt outs from the settlement class action are not claims as such but rather are
reservation of rights to possibly bring claims in the future. The settlement
will become final only after certain issues, including issues related to
insurance coverage, are resolved and appeals are exhausted. This process could
take up to several years. The Center members have stated their intention to
resolve over a five-year period the personal injury claims that were pending
when the settlement class action was filed. A significant number of these
pending claims have been finally or tentatively settled with a number of the
plaintiffs' counsel.

The company is seeking agreement from its insurance carriers or a binding
judgment against them that the class action will not jeopardize existing
insurance coverage; and the class action 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, in the case of the insurance
carriers that subscribed to the Wellington Agreement referred to below, or else
by litigation.

INSURANCE SETTLEMENTS

The pending personal injury lawsuits and claims against the company are being
paid by insurance proceeds under the 1985 Agreement Concerning Asbestos-Related
Claims (the "Wellington Agreement") and by insurance proceeds from other
insurance settlements noted below. A new claims handling organization, known as
the Center for Claims Resolution, was created in October 1988 by Armstrong and
20 other companies to replace the Wellington Asbestos Claims Facility (the
"Facility"), which has since been dissolved. Generally, the dissolution of the
Facility does not essentially affect the company's overall Wellington Agreement
insurance settlement. That settlement provided for a final resolution of nearly
all disputes concerning insurance for asbestos-related personal injury claims as
between the company and three of its primary insurers and eight of its excess
insurers. The one primary carrier that did not sign the Wellington Agreement
paid into the Wellington Facility and settled with the company in March 1989
nearly all outstanding issues relating to insurance coverage for asbestos-
related personal injury and property damage claims. In addition, one of the
company's large excess-insurance carriers entered into a settlement agreement in
1986 with the company under which payments for personal injury claims were made
through the Wellington Facility, and this carrier continues to make payments for
such claims through the Center for Claims Resolution. Other excess-insurance
carriers also have entered into settlement agreements with the company which
complement Wellington including a settlement in 1994 that was entered into with
a significant excess carrier. ACandS, Inc., a former subsidiary of the company,
which for certain insurance periods has coverage rights under some company
insurance policies, subscribed to the Wellington Agreement but did not become a
member of the Center for Claims Resolution.

One excess carrier (providing $25 million of insurance coverage) and certain
companies in an excess carrier's block of coverage (involving several million
dollars of coverage) have become insolvent. Certain carriers providing excess
level coverage solely for property damage claims also have become insolvent. The
several million dollars of coverage referred to has been paid by company
reserves. The $25 million insolvency gap is being covered by other available
insurance coverage. The company and ACandS, Inc., have negotiated a settlement
agreement which reserves for ACandS, Inc., a certain amount of insurance from
joint policies solely for its use in the payment of costs associated with the
asbestos-related personal injury and property damage claims.

CENTER FOR CLAIMS RESOLUTION

The Center operates under a concept of allocated shares of liability payments
and defense costs for its members based primarily on historical experience, and
it defends the members' interests and addresses pending and future 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. At that time, this
change caused a slight increase in the company's share. Subsequent share
adjustments by the Center have resulted in an increased liability share for the
company in certain areas. As to future claims resolved under the settlement
class action, the company has agreed to a percentage of each resolution payment.
Although the Center members and their participating insurers were not obligated
beyond one year, the insurance companies are expected to commit to the
continuous operation of the Center for an eighth year and to the funding of the
Center's operating expenses. With the filing of the settlement class action, the
Center will continue to process pending claims and will handle the program for
processing future asbestos-related personal injury claims if the class action
settlement is finally approved by the courts. No forecast can be made for future
years regarding either the rate of pending and future claims resolution by the
Center or the rate of utilization of company insurance.

PROPERTY DAMAGE LITIGATION

The company is also one of many defendants in a total of 32 pending lawsuits and
claims, including class actions, as of December 31, 1995, brought by 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. These suits and
claims appear to be aimed at friable (easily crumbled) asbestos-containing
products although allegations in some suits encompass other asbestos-containing
products, including allegations with respect to previously installed asbestos-
containing resilient flooring. 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. These suits and claims are not
encompassed within the Wellington Agreement nor are they being handled by the
Center for Claims Resolution.

INSURANCE COVERAGE SUIT

In 1989, Armstrong concluded the trial phase of a lawsuit in California state
court to resolve disputes concerning certain of its insurance carriers'
obligations with respect to personal injury and property damage liability
coverage, including defense costs, for alleged personal injury and property
damage asbestos-related lawsuits and claims. The Court issued final decisions
generally in the company's favor, and the carriers appealed. The California
Court of Appeal substantially upheld the trial court's final decisions, and the
insurance carriers petitioned the California Supreme Court to hear the asbestos-
related personal injury and property damage coverage issues. The California
Supreme Court accepted review pending its review of related issues in another
California case. The California Supreme Court ruled favorably to the insured
company on the issues in that other case and recently referred the company's
case to the Court of Appeal for further review. Since the company's 1994
settlement with a significant excess carrier, only one excess carrier providing
products coverage for personal injury claims remains in the personal injury
coverage litigation. 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
counsel, the company believes it has a substantial legal basis for sustaining
its right to defense and indemnification. For the same reasons, the company also
believes that it is probable that claims by the several primary carriers for
recoupment of defense expenses in the property damage litigation, which the
carriers also appealed, will ultimately not be successful.

NONPRODUCTS INSURANCE COVERAGE

Nonproducts insurance coverage is included in the company's primary insurance
policies and certain excess policies for nonproducts claims. Nonproducts 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 are currently underway with several of the company's primary
carriers to resolve the nonproducts coverage issues and to establish entitlement
to and the amount of such coverage. The additional coverage potentially
available to pay claims categorized as nonproducts is substantial and, at the
primary level, includes defense costs in addition to indemnity limits. The
company is entitled to pursue alternative dispute resolution proceedings against
the primary and certain excess carriers to resolve the nonproducts coverage
issues.

CONCLUSIONS

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
caps to be negotiated after the initial 10-year period for the settlement class
action or the compensation levels to be negotiated for such claims, nor the
scope of its nonproducts coverage ultimately deemed available or the ultimate
conclusion of the California insurance coverage litigation. Subject to the
foregoing and based upon its experience and other factors also referred to
above, the company believes that the estimated $166 million in liability and
defense costs recorded on the 1995 balance sheet will be incurred to resolve an
estimated 59,000 asbestos-related personal injury claims pending against the
company as of December 31, 1995. These claims include claims that were filed for
the period from January 1, 1994, to January 24, 1994, and which were previously
treated as potentially included within the settlement class action, and those
claims filed by claimants who have been identified as having filed exclusion
request forms to opt out of the settlement class action. A ruling from the Court
established 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 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 $166 million recorded on the 1995 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 10-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 10-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 above and based upon its
experience and other factors, 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 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 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.

Additional details concerning this litigation are set forth in the company's
Form 10K available to any shareholder upon request.

TINS LITIGATION

In October 1992, the U.S. Court of Appeals for the Third Circuit issued its
decision in a lawsuit brought by The Industry Network System, Inc. (TINS), and
its founder, Elliot Fineman. The plaintiffs alleged that in 1984 Armstrong had
engaged in antitrust and tort law violations and breach of contract which
damaged TINS' ability to do business. The Court of Appeals sustained the U.S.
District Court's decision that the April 1991 jury verdict against Armstrong in
the amount of $224 million including $200 million in punitive damages should be
vacated, and that there should be a new trial on all claims remaining after the
appeal. The Court of Appeals sustained the District Court ruling that the jury's
verdict had reflected prejudice and passion due to the improper conduct of
plaintiffs' counsel and was clearly contrary to the weight of the evidence. The
Court of Appeals affirmed or did not disturb the trial court's order dismissing
all of TINS' claims under Section 2 of the Sherman Act for alleged conspiracy,
monopolization and attempt to monopolize and dismissing all of Mr. Fineman's
personal claims. These claims were not the subject of a new trial. However, the
Court of Appeals reversed the trial court's directed verdict for Armstrong on
TINS' claim under Section 1 of the Sherman Act, reversed the summary judgment in
Armstrong's favor on TINS' claim for breach of contract based on a 1984
settlement agreement, and reversed the judgment n.o.v. for Armstrong on TINS'
tortious interference and related punitive damage claims. These claims were the
subject of a new trial.

A second trial of the TINS' litigation began on April 26, 1994, in the Newark,
New Jersey, District Court. TINS asked for damages in a range of $17 to $56
million. A jury found that Armstrong had breached its contract with TINS and had
interfered with TINS' contractual business relationship with an Armstrong
wholesaler but that Armstrong's conduct did not damage TINS and awarded no
compensatory or nominal money damages. Following oral argument on November 14,
1994, TINS' motion for a partial or complete new trial was denied by the
District Court and TINS filed an appeal with the U.S. Court of Appeals for the
Third Circuit. On October 11, 1995, the case was argued before a panel of the
U.S. Court of Appeals for the Third Circuit, and on October 20, 1995, the Court
issued a Judgment Order affirming the 1994 District Court verdict in favor of
the company. On November 2, 1995, TINS filed a Petition for Rehearing by the
same panel which was denied on December 5, 1995. On January 24, 1996, TINS filed
a motion seeking further appellate review by the Circuit Court.

 
 
Quarterly financial information (millions except for per-share data)         First     Second      Third     Fourth   Total year
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
1995*       Net sales                                                       $502.2     $536.0     $549.0     $497.7     $2,084.9
            Gross profit                                                     166.7      177.9      184.6      146.0        675.2
            Earnings (loss) from continuing businesses                        26.5       47.4       14.4      (74.7)        13.6
            Net earnings                                                      34.4       52.7       19.4       16.8        123.3
            Per share of common stock:**                                                                  
                Primary:       Earnings (loss) from continuing businesses      0.61       1.17       0.29      (2.09)       (0.02)
                               Net earnings                                    0.82       1.31       0.42       0.35         2.90
                Fully diluted: Earnings (loss) from continuing businesses      0.57       1.05       0.28      (2.09)       (0.02)
                               Net earnings                                    0.75       1.18       0.40       0.34         2.67
            Dividends per share of common stock                                0.32       0.36       0.36       0.36         1.40
            Price range of common stock--low                                  38 3/8     43         50 1/4     52 7/8       38 3/8
            Price range of common stock--high                                 48 1/2     52         60 1/2     64 1/8       64 1/8
- ----------------------------------------------------------------------------------------------------------------------------------
1994*       Net sales                                                       $461.1     $508.6     $525.6     $510.4     $2,005.7
            Gross profit                                                     153.9      180.6      190.9      154.8        680.2
            Earnings from continuing businesses                               42.5       48.7       56.6       39.4        187.2
            Net earnings                                                      48.0       53.3       61.6       47.5        210.4
            Per share of common stock:**                                                                  
            Primary:       Earnings from continuing businesses                 1.03       1.19       1.41       0.93         4.60
                           Net earnings                                        1.17       1.31       1.54       1.17         5.22
            Fully diluted: Earnings from continuing businesses                 0.93       1.07       1.25       0.85         4.10
                           Net earnings                                        1.06       1.18       1.37       1.04         4.64
            Dividends per share of common stock                                0.30       0.32       0.32       0.32         1.26
            Price range of common stock--low                                  49 3/8      43 3/8    43         36           36
            Price range of common stock--high                                 57 1/2      57 1/4    53 7/8     46 5/8       57 1/2
- ----------------------------------------------------------------------------------------------------------------------------------

* 1994 and the first, second and third quarters of 1995 have been restated for
  the results of the discontinued business and formation of the ceramic tile
  business combination.

**The sum of the quarterly earnings per-share data does not always equal the
  total year amounts due to changes in the average shares outstanding and, for
  fully diluted data, the exclusion of the antidilutive effect in certain
  quarters.

FOURTH QUARTER 1995 COMPARED WITH FOURTH QUARTER 1994

Sales from continuing businesses of $497.7 million decreased 2.5% from the 
$510.4 million recorded in 1994 primarily due to the continued weakness in U.S. 
residential end-use markets. Sales within North America decreased by 2.6%. The 
European area continued its growth with a sales increase of 3.3%, about three 
fifths of which was due to the translation of foreign currencies to weaker U.S. 
dollar.

The loss from continuing businesses was $74.7 million, or $2.09 per share on 
both a primary and fully diluted basis, compared with net earnings of $39.4 
million in fourth quarter 1994. Fourth-quarter 1994 earnings per share from 
continuing businesses were $0.93 on a primary basis and $0.85 on a fully diluted
basis.

Included in the 1995 loss from continuing businesses is an after-tax loss 
of $116.8 million ($2.73 per share on a fully diluted basis) related to the
combination of Armstrong's ceramic tile business with Dal-Tile International
Inc. Armstrong received 37% of the combined Dal-Tile stock in exchange for its
ceramic tile operations and $27.6 million in cash.

The loss from continuing businesses resulted from the loss on the business com-
bination, decreased sales volume and higher cost of goods sold. Cost of goods
sold, when expressed as a percent of sales, increased to 70.6% from the 69.7% of
1994's fourth quarter. This increase reflects the start-up costs for the new
insulation products plant in Mebane, North Carolina, and unfavorable mixes in
U.S. residential flooring sales. Also impacting operating income was lower
unallocated corporate expense due to decreased incentive pay and consulting
expenses.

Operating income decreased in all segments except building products. Operating
income in the floor coverings segment was $35.1 million compared with $41.1
million in 1994. In the resilient flooring part of this segment, operating
income was lower mainly due to decreased sales levels in higher margin,
professionally installed residential sheet products. Worldwide building products
fourth-quarter operating income was $19.8 million compared with 1994 fourth-
quarter income of $16.9 million. This increase was aided by higher sales in
Europe which more than offset the North American activity which flattened with
general economic weakness. Industry products operating income of $5.7 million
declined when compared with the $8.3 million for the similar period in 1994. The
1995 fourth-quarter results were impacted by plant start-up costs and the need
to meet competitive selling prices.

The 1995 fourth-quarter effective tax rate on the loss was 40.1% compared with 
23.1% on last year's fourth-quarter earnings. Excluding the tax benefit on the 
loss related to the ceramic tile business combination, the 1995 effective tax 
rate was 29.7%. Last year's low effective tax rate included tax benefits 
related to foreign and state income tax expense that were reduced as a result of
realization of previously unrecognized deferred tax assets and lower withholding
taxes on foreign dividends.

In December 1995, the company sold the stock of Thomasville Furniture 
Industries, Inc., to INTERCO Incorporated. As a result of the sale, an after-tax
gain of $83.9 million, or $2.24 per share on primary basis and $1.96 on a fully 
diluted basis, was recorded. The fourth-quarter earnings from this discontinued 
business were $7.5 million in 1995, or $0.20 per share on a primary basis and 
$0.18 on a fully diluted basis. 1994 fourth-quarter Thomasville earnings were 
$8.1 million, or $0.22 per share on primary basis and $0.19 on a fully diluted 
basis.

Net earnings were $16.8 million in 1995 compared with $47.5 million in 1994. Net
earnings per common share were $0.35 on a primary basis and $0.34 on a fully 
diluted basis in the 1995 quarter, compared with 1994's $1.17 on a primary 
basis and $1.04 on a fully diluted basis.

                                      -21-

 
Independent auditors' report

The Board of Directors and Shareholders,
Armstrong World Industries, Inc.:

     We have audited the consolidated financial statements of Armstrong World
Industries, Inc. and its subsidiaries as listed in the accompanying index.  In
connection with our audits of the consolidated financial statements, we also
have audited the related supplementary information on depreciation rates and
schedule listed in the accompanying index.  These consolidated financial
statements and supplementary information and schedule are the responsibility of
the Company's management.  Our responsibility is to express an opinion on these
consolidated financial statements and supplementary information and schedule
based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards.  These standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatements.  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 consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Armstrong
World Industries, Inc. and subsidiaries at December 31, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally accepted
accounting principles.  Also, in our opinion the related supplementary
information and schedule, when considered in relation to the basic financial
statements taken as a whole, present fairly in all material respects, the
information set forth therein.

KPMG PEAT MARWICK LLP

Philadelphia, PA
February 16, 1996

                                      -22-

 
Item 9.  Changes in and Disagreements with Accountants on Accounting and
- ------------------------------------------------------------------------
         Financial Disclosure
         --------------------

Not applicable.
                                   PART III
                                   --------

Item 10.  Directors and Executive Officers of the Registrant
- ------------------------------------------------------------

Directors of the Registrant
- ---------------------------

The information appearing in the tabulation in the section captioned "Election
of Directors" on pages 1-5 of the Company's 1996 Proxy Statement is incorporated
by reference herein.

Executive Officers of the Registrant
- ------------------------------------

George A. Lorch* -- Age 54; Chairman of the Board since April 25, 1994; and
President (Chief Executive Officer) since September 7, 1993; Executive Vice
President 1988-1993.

E. Allen Deaver* -- Age 60; Executive Vice President since March 1, 1988.

Henry A. Bradshaw -- Age 60; President, Worldwide Building Products Operations
since November 22, 1994; Group Vice President, Worldwide Building Products
Operations, 1993-1994; Group Vice President, Building Products Operations, 1990-
1993.

Stephen E. Stockwell -- Age 50; President, Corporate Retail Accounts Division
since November 22, 1994; Vice President, Corporate Retail Accounts July 1, 1994,
through November 22, 1994; General Manager, Residential Sales, Floor Division
January 26, 1994 through July 1, 1994; Field Sales Manager, Floor Division,
1988-1994.

Ulrich J. Weimer -- Age 51; President, Armstrong Insulation Products since
February 1, 1996; Geschaftsfuhrer, Armstrong World Industries G.m.b.H. since
December 11, 1995; General Manager, Worldwide Insulation Products Operations
February 1, 1993 through June 1, 1995; General Manager, Worldwide Insulation,
Armstrong Europe Services, August 1, 1991 through January 31, 1993; General
Manager, Industry Products Operations, Armstrong Europe Services, January 1,
1991 through July 31, 1991.

Douglas L. Boles -- Age 38; Senior Vice President, Human Resources since March
1, 1996; and the following positions with PepsiCo (Consumer Products):  Vice
President of Human Resources, Pepsi Foods International Europe Group (U.K.) June
1995-February 1996; Vice President of Human Resources, Walkers Snack Foods
(U.K.) March 1994-June 1995; Vice President of Human Resources, Snack Ventures
Europe (Netherlands) September 1992-March 1994; Vice President of Human
Resources, PepsiCola International, Latin America Division (Brazil) October
1989-September 1992.

Larry A. Pulkrabek -- Age 56; Senior Vice President, Secretary and General
Counsel since February 1, 1990.

Frank A. Riddick, III -- Age 39; Senior Vice President, Finance and Chief
Financial Officer since April 1995; and the following positions with FMC
Corporation, Chicago, IL (chemicals, machinery):  Controller May 1993-March
1995; Treasurer December 1990-May 1993.

David J. Feight -- Age 53; Vice President and Director of Business Development
since May 1, 1994; Team Leader PATH process 1993-1994; General Manager Sales and
Marketing, Building Products Operations 1988-1993.

                                      -23-

 
Stephen C. Hendrix -- Age 55; Treasurer since January 25, 1993; and the
following positions with SmithKline Beecham Corporation (Pharmaceuticals,
Consumer Products):  Vice President and Treasurer, 1989-1991.

Bruce A. Leech, Jr. -- Age 53; Controller since February 1, 1990.


All information presented above is current as of March 1, 1996.  The term of
office for each Executive Officer in his present capacity is one year, and each
such Executive Officer will serve until reelected or until a successor is
elected at the annual meeting of directors which follows the annual
shareholders' meeting.  Each Executive Officer has been employed by the Company
in excess of five continuous years with the exception of Messrs. Boles, Hendrix
and Riddick.  Members of the Executive Committee of the Board of Directors as of
March 1, 1996, are designated by an asterisk(*) following each of their names.
The Executive Committee consists of those Executive Officers who serve as
Directors.

Item 11.  Executive Compensation
- --------------------------------

The information appearing in the sections captioned "Directors' Compensation" on
pages 5-6 and "Compensation Committee Interlocks and Insider Participation,"
"Executive Officers' Compensation," (other than the information contained under
the subcaption "Performance Graph") and "Retirement Income Plan Benefits," on
pages 11-16 of the Company's 1996 Proxy Statement is incorporated by reference
herein.

Item 12.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

The information appearing in the sections captioned "Stock Ownership of Certain
Beneficial Owners" on page 17 and "Directors' and Executive Officers' Security
Ownership" on page 7 of the Company's 1996 Proxy Statement is incorporated by
reference herein.

Item 13.  Certain Relationships and Related Transactions
- --------------------------------------------------------

Not applicable.

                                    PART IV
                                    -------

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K
- --------------------------------------------------------------------------

The financial statements and schedules filed as a part of this Annual Report on
Form 10-K are listed in the "Index to Financial Statements and Schedules" on
page 29.

                                      -24-

 
a.  The following exhibits are filed as a part of this Annual Report on
    Form 10-K:

Exhibits
- --------

No. 3(a)            Registrant's By-laws, as amended effective      February 27,
                    1995, are incorporated by reference herein from registrant's
                    1994 Annual Report on Form 10-K wherein they appear as
                    Exhibit 3(a).

No. 3(b)            Registrant's restated Articles of Incorporation, as amended,
                    are incorporated by reference herein from registrant's 1994
                    Annual Report on Form 10-K wherein they appear as Exhibit
                    3(b).

No. 4(a)            Registrant's Rights Agreement effective as of March 21,
                    1996, between the registrant and Chemical Mellon Shareholder
                    Services, L.L.C., as Rights Agent,  relating to the
                    registrant's Preferred Stock Purchase Rights is incorporated
                    by reference herein from registrant's registration statement
                    on Form 8-A/A wherein it appeared as Exhibit 1.

No. 4(b)            Registrant's Employee Stock Ownership Plan ("Share In
                    Success Plan") as amended, is incorporated by reference
                    herein from the registrant's 1992 Annual Report on Form 10-K
                    wherein it appears as Exhibit 4(b).

No. 4(c)            Copy of Indenture, dated as of March 15, 1988, between the
                    registrant and Morgan Guaranty Trust Company of New York, as
                    Trustee, as to which The First National Bank of Chicago is
                    successor trustee.

No. 4(d)            Registrant's Supplemental Indenture dated as of October 19,
                    1990, between the registrant and The First National Bank of
                    Chicago, as Trustee, is incorporated by reference herein
                    from registrant's 1994 Annual Report on Form 10-K wherein it
                    appears as Exhibit 4(d).

No. 10(i)(a)        Agreement Concerning Asbestos-Related Claims dated June 19,
                    1985, (the "Wellington Agreement") among the registrant and
                    other companies is incorporated by reference herein from the
                    registrant's 1993 Annual Report on Form 10-K wherein it
                    appears as Exhibit 10(i)(a).

No. 10(i)(b)        Producer Agreement concerning Center for Claims Resolution
                    dated September 23, 1988, among the registrant and other
                    companies as amended, is incorporated herein by reference
                    from the registrant's 1992 Annual Report on Form 10-K
                    wherein it appears as Exhibit 10(i)(b).

No. 10(i)(c)        Credit Agreement between the registrant, certain banks
                    listed therein, and Morgan Guaranty Trust Company of New
                    York, as Agent, dated as of February 7, 1995, providing for
                    a $200,000,000 credit facility, is incorporated by reference
                    herein from registrant's 1994 Annual Report on Form 10-K
                    wherein it appears as Exhibit 10(i)(c).

                                      -25-

 
No. 10(iii)(a)      Copy of registrant's Long-Term Stock Option Plan for Key
                    Employees, as amended.  *

No. 10(iii)(b)      Registrant's Deferred Compensation Plan for Nonemployee
                    Directors, as amended, is incorporated by reference herein
                    from registrant's 1994 Annual Report on Form 10-K wherein it
                    appears as Exhibit  10(iii)(b).  *

No. 10(iii)(c)      Registrant's Directors' Retirement Income Plan, as amended,
                    is incorporated by reference herein from the registrant's
                    1992 Annual Report on Form 10-K wherein it appears as
                    Exhibit 10(iii)(d).  *

No. 10(iii)(d)      Registrant's Management Achievement Plan for Key Executives,
                    as amended, is incorporated by reference herein from
                    registrant's 1994 Annual Report on Form 10-K wherein it
                    appears as Exhibit 10(iii)(d).  *

No. 10(iii)(e)      Registrant's Retirement Benefit Equity Plan (formerly known
                    as the Excess Benefit Plan), as amended, is incorporated by
                    reference herein from the registrant's 1992 Annual Report on
                    Form 10-K wherein it appears as Exhibit 10(iii)(f).  *

No. 10(iii)(f)      Armstrong Deferred Compensation Plan, as amended, is
                    incorporated by reference herein from registrant's 1994
                    Annual Report on Form 10-K wherein it appears as Exhibit
                    10(iii)(f).  *

No. 10(iii)(g)      Registrant's Employment Protection Plan for Salaried
                    Employees of Armstrong World Industries, Inc., as amended,
                    is incorporated by reference herein from registrant's 1994
                    Annual Report on Form 10-K wherein it appears as Exhibit
                    10(iii)(g).  *

No. 10(iii)(h)      Registrant's Restricted Stock Plan For Nonemployee Directors
                    is incorporated by reference herein from the Company's 1995
                    Proxy Statement wherein it appears as Exhibit A.  *

No. 10(iii)(i)      Registrant's Severance Pay Plan for Salaried Employees, is
                    incorporated by reference herein from registrant's 1994
                    Annual Report on Form 10-K wherein it appears as Exhibit
                    10(iii)(i).  *

No. 10(iii)(j)      Registrant's 1993 Long-Term Stock Incentive Plan is
                    incorporated by reference herein from the registrant's 1993
                    Proxy Statement wherein it appears as Exhibit A.*

No. 11              A statement regarding computation of per share earnings on
                    both primary and fully diluted bases is set forth in the
                    Financial Statement Schedules on pages 30 of this Annual
                    Report on Form 10-K.

No. 21              List of the registrant's domestic and foreign subsidiaries.

No. 24              Consent of Independent Auditors.

No. 25              Powers of Attorney and authorizing resolutions.

                                      -26-

 
No. 27              Financial Data Statement

No. 28(ii)(a)       Copy of Annual Report on Form 11-K for the fiscal year ended
                    September 30, 1995, for the Retirement Savings Plan For
                    Salaried Employees of Armstrong World Industries, Inc. is
                    herewith filed with the Commission.

No. 28(ii)(b)       Copy of Annual Report on Form 11-K for the fiscal year ended
                    September 30, 1995, for the Retirement Savings Plan For
                    Hourly-Paid Employees of Armstrong World Industries, Inc. is
                    herewith filed with the Commission.

No. 28(ii)(c)       Copy of Annual Report on Form 11-K for the fiscal year ended
                    September 30, 1995, for the Retirement Savings Plan For
                    Hourly-Paid Employees of Thomasville Furniture, Inc. is
                    herewith filed with the Commission.

No. 28(ii)(d)       Copy of Annual Report on Form 11-K for the fiscal year ended
                    September 30, 1995, for the Armstrong World Industries, Inc.
                    Employee Stock Ownership Plan ("Share In Success Plan") is
                    herewith filed with the Commission.

No. 28(ii)(e)       Copy of Annual Report on American Olean Tile Company, Inc.
                    Savings Plan for Production & Maintenance Employees for the
                    fiscal year ended September 30, 1995, is herewith filed with
                    the Commission.

No. 28(ii)(f)       Copy of Annual Report on American Olean Tile Company, Inc.
                    Savings Plan for Salaried Employees for the fiscal year
                    ended September 30, 1995, is herewith filed with the
                    Commission.

                    *    Compensatory Plan

                                      -27-

 
b.   During the last quarter of 1995, no reports on Form 8-K were filed.


                             SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.
                              --------------------------------
                                      (Registrant)

                              By   /s/ George A. Lorch
                                 -----------------------------
                                        Chairman


                              Date     March 25, 1996
                                   ---------------------------

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant and
in the capacities and on the dates indicated.

Directors and Principal Officers of the registrant:
 
George A. Lorch                   Chairman and President (Principal Executive
                                  Officer)
Frank A. Riddick, III             Senior Vice President, Finance
                                  (Principal Financial Officer)
Bruce A. Leech, Jr.               Controller
                                  (Principal Accounting Officer)
H. Jesse Arnelle                  Director
Van C. Campbell                   Director
E. Allen Deaver                   Director
Ursula F. Fairbairn               Director       By    /s/George A. Lorch
Michael C. Jensen                 Director             ----------------------
James E. Marley                   Director             (George A. Lorch as
Robert F. Patton                  Director             attorney-in-fact and
J. Phillip Samper                 Director             on his own behalf)
Jerre L. Stead                    Director
                                                       As of March 25, 1996
 

                                      -28-

 
               ARMSTRONG WORLD INDUSTRIES, INC. AND SUBSIDIARIES

                  Index to Financial Statements and Schedules

The following consolidated financial statements and Financial Review are filed
as part of this Annual Report on Form 10-K:

     Consolidated Balance Sheets as of December 31, 1995 and 1994

     Consolidated Statements of Earnings for the Years Ended December 31,
     1995, 1994, and 1993

     Consolidated Statements of Cash Flows for the Years Ended December 31,
     1995, 1994, and 1993

     Consolidated Statements of Shareholders Equity for the Years Ended December
     31, 1995, 1994, and 1993

The following additional financial data should be read in conjunction with the
financial statements.  Schedules not included with this additional data have
been omitted because they are not applicable or the required information is
presented in the financial statements or the financial review.



               Additional Financial Data                   Page No.
               -------------------------                   --------

Supplementary information to financial
  review
 
  Computation for Primary Earnings                            30
    per Share                                     
  Computation for Fully Diluted                               31
    Earnings per Share                            
                                                  
  Depreciation Rates                                          32
                                                  
Schedule II - Valuation and Qualifying Reserves               33

                                      -29-

 
                   Computation for Primary Earnings Per Share
                          for Years ended December 31
                (Amounts in millions except for per-share data)

 
 
                                                     1995      1994     1993
                                                     ----      ----     ----
                                                 
                                                             
Common Stock and Common Stock Equivalents        
- -----------------------------------------        
                                                 
Average number of common shares outstanding      
  including shares issuable under stock options      37.6      37.6     37.7
                                                     ====      ====     ====
Earnings Per Share from Continuing
- ----------------------------------
  Businesses
  ----------
 
Earnings from continuing businesses                $ 13.6    $187.2   $ 49.0
Less:
  Dividend requirement on Series A convertible
    preferred stock                                  18.8      19.0     19.2
Plus:
  Tax benefit on dividends paid on unallocated
    preferred shares                                  4.5       4.9      5.3
                                                   ------    ------   ------
Earnings (loss) from continuing businesses         $  (.7)   $173.1   $ 35.1
                                                   ======    ======   ======
Earnings (loss) from continuing businesses
  per share of common stock                        $ (.02)   $ 4.60   $  .93
                                                   ======    ======   ======
 
 
Net Earnings Per Share
- ----------------------
 
Net earnings                                       $123.3    $210.4   $ 63.5
Less:
  Dividend requirement on Series A convertible
    preferred stock                                  18.8      19.0     19.2
Plus:
  Tax benefit on dividends applicable to
    unallocated preferred shares                      4.5       4.9      5.3
                                                   ------    ------   ------
Net earnings application to common stock           $109.0    $196.3   $ 49.6
                                                   ======    ======   ======
 
Net earnings per share of common stock             $ 2.90    $ 5.22   $ 1.32
                                                   ======    ======   ======


                                      -30-

 
                Computation for Fully Diluted Earnings Per Share
                          for Years ended December 31
                (Amounts in millions except for per-share data)



                                                      1995       1994      1993
                                                     ------     ------    ------
                                                                 
Common Stock and Common Stock Equivalents
- -----------------------------------------
Average number of common shares outstanding
  including shares issuable under stock options        37.6       37.6      37.7
Average number of common shares issuable under
  the Employee Stock Ownership Plan                     5.4        5.8       5.6
                                                     ------     ------    ------
Average number of common and common equivalent
  shares outstanding                                   43.0       43.4      43.3
                                                     ======     ======    ======
 
Pro Forma Adjustment to Earnings from
- -------------------------------------
  Continuing Businesses
  ---------------------
Earnings from continuing businesses before
  pro forma adjustments                              $ 13.6     $187.2     $49.0
Less:
  Increased contribution to the Employee Stock
    Ownership Plan assuming conversion of
    preferred shares to common                          7.3        7.9       8.2
  Net reduction in tax benefits assuming
    conversion of the Employee Stock Ownership
    Plan preferred shares to common                     1.2        1.0       0.9
                                                     ------     ------    ------
Pro forma earnings from continuing businesses        $  5.1     $178.3    $ 39.9
                                                     ======     ======    ======
Fully diluted earnings (loss) per share
 from continuing businesses                       (a)$ (.02)    $ 4.10    $ 0.92
                                                     ======     ======    ======
 
Pro Forma Adjustment to Net Earnings
- ------------------------------------
Net earnings as reported                             $123.3     $210.4    $ 63.5
Less:
  Increased contribution to the Employee Stock
    Ownership Plan assuming conversion of
    preferred shares to common                          7.3        7.9       8.2
  Net reduction in tax benefits assuming conversion
    of the Employee Stock Ownership Plan
    preferred shares to common                          1.2        1.0       0.9
                                                     ------     ------    ------
Pro forma net earnings                               $114.8     $201.5    $ 54.4
                                                     ======     ======    ======
 
Fully diluted net earnings per share                 $ 2.67     $ 4.64    $ 1.26
                                                     ======     ======    ======



(a)  Fully diluted earnings (loss) per share from continuing businesses for 1995
     was antidilutive.

                                      -31-

 
                               DEPRECIATION RATES

                          For Years Ended December 31


                                        
The approximate average effective rates of depreciation are as follows:
 
 
 
                                       1995       1994      1993
                                       ----       ----      ----
                                         %          %         %
                                                    
  Domestic companies:        
    Buildings                            3.3        3.3       3.3
    Machinery and Equipment              6.2        6.3       6.6
                             
                             
  Foreign companies:         
    Buildings                            3.8        3.3       3.2
    Machinery and Equipment              8.5        9.5       8.0
 

                                      -32-

 
                                                            SCHEDULE II
                                                            -----------

            Valuation and Qualifying Reserves of Accounts Receivable
            --------------------------------------------------------

                          For Years Ended December 31
                          ---------------------------
                             (amounts in millions)


 
Provision for Losses                       1995           1994           1993
- --------------------                       ----           ----           ----
                                                               
                                                         
Balance at Beginning of Year              $ 9.7          $11.1          $ 8.6
                                                         
Additions Charged to Earnings             $ 2.9          $ 4.0          $ 8.4
                                                         
Deductions                                $ 3.9          $ 5.4          $ 5.9
                                                         
Balance at End of Year                    $ 8.7          $ 9.7          $11.1
- -----------------------------------------------------------------------------
Provision for Discounts                                  
- -----------------------                                  
                                                         
Balance at Beginning of Year              $17.3          $14.0          $13.9
                                                         
Additions Charged to Earnings             $82.2          $77.7          $69.6
                                                         
Deductions                                $79.2          $74.4          $69.5
                                                         
Balance at End of Year                    $20.3          $17.3          $14.0
- -----------------------------------------------------------------------------
Provision for Discounts and Losses                       
- ----------------------------------                       
                                                         
Balance at Beginning of Year              $27.0          $25.1          $22.5
                                                         
Additions Charged to Earnings             $85.1          $81.7          $78.0
                                                         
Deductions                                $83.1          $79.8          $75.4
                                                         
Balance at End of Year                    $29.0          $27.0          $25.1
 


                                      -33-

 
                                 EXHIBIT INDEX
Exhibits
- --------
No. 3(a)            Registrant's By-laws, as amended effective February 27,
                    1995, are incorporated by reference herein from registrant's
                    1994 Annual Report on Form 10-K wherein they appear as
                    Exhibit 3(a).

No. 3(b)            Registrant's restated Articles of Incorporation, as amended,
                    are incorporated by reference herein from registrant's 1994
                    Annual Report on Form 10-K wherein they appear as Exhibit
                    3(b).

No. 4(a)            Registrant's Rights Agreement effective as of March 21,
                    1996, between the registrant and Chemical Mellon Shareholder
                    Services, L.L.C., as Rights Agent,  relating to the
                    registrant's Preferred Stock Purchase Rights is incorporated
                    by reference herein from registrant's registration statement
                    on Form 8-A/A where it appeared as Exhibit 1.

No. 4(b)            Registrant's Employee Stock Ownership Plan ("Share In
                    Success Plan") as amended, is incorporated by reference
                    herein from the registrant's 1992 Annual Report on Form 10-K
                    wherein it appears as Exhibit 4(b).

No. 4(c)            Copy of Indenture, dated as of March 15, 1988, between the
                    registrant and Morgan Guaranty Trust Company of New York, as
                    Trustee, as to which The First National Bank of Chicago is
                    successor trustee.

No. 4(d)            Registrant's Supplemental Indenture dated as of October 19,
                    1990, between the registrant and The First National Bank of
                    Chicago, as Trustee, is incorporated by reference herein
                    from registrant's 1994 Annual Report on Form 10-K wherein it
                    appears as Exhibit 4(d).

No. 10(i)(a)        Agreement Concerning Asbestos-Related Claims dated June 19,
                    1985, (the "Wellington Agreement") among the registrant and
                    other companies is incorporated by reference herein from the
                    registrant's 1993 Annual Report on Form 10-K wherein it
                    appears as Exhibit 10(i)(a).

No. 10(i)(b)        Producer Agreement concerning Center for Claims Resolution
                    dated September 23, 1988, among the registrant and other
                    companies as amended, is incorporated herein by reference
                    from the registrant's 1992 Annual Report on Form 10-K
                    wherein it appears as Exhibit 10(i)(b).

No. 10(i)(c)        Credit Agreement between the registrant, certain banks
                    listed therein, and Morgan Guaranty Trust Company of New
                    York, as Agent, dated as of February 7, 1995, providing for
                    a $200,000,000 credit facility, is incorporated by reference
                    herein from registrant's 1994 Annual Report on Form 10-K
                    wherein it appears as Exhibit 10(i)(c).

                                      -34-

 
No. 10(iii)(a)      Copy of registrant's Long-Term Stock Option Plan for Key
                    Employees, as amended.  *

No. 10(iii)(b)      Registrant's Deferred Compensation Plan for Nonemployee
                    Directors, as amended, is incorporated by reference herein
                    from registrant's 1994 Annual Report on Form 10-K wherein it
                    appears as Exhibit  10(iii)(b).  *

No. 10(iii)(c)      Registrant's Directors' Retirement Income Plan, as amended,
                    is incorporated by reference herein from the registrant's
                    1992 Annual Report on Form 10-K wherein it appears as
                    Exhibit 10(iii)(d).  *

No. 10(iii)(d)      Registrant's Management Achievement Plan for Key Executives,
                    as amended, is incorporated by reference herein from
                    registrant's 1994 Annual Report on Form 10-K wherein it
                    appears as Exhibit 10(iii)(d).  *

No. 10(iii)(e)      Registrant's Retirement Benefit Equity Plan (formerly known
                    as the Excess Benefit Plan), as amended, is incorporated by
                    reference herein from the registrant's 1992 Annual Report on
                    Form 10-K wherein it appears as Exhibit 10(iii)(f).  *

No. 10(iii)(f)      Armstrong Deferred Compensation Plan, as amended, is
                    incorporated by reference herein from registrant's 1994
                    Annual Report on Form 10-K wherein it appears as Exhibit
                    10(iii)(f).  *

No. 10(iii)(g)      Registrant's Employment Protection Plan for Salaried
                    Employees of Armstrong World Industries, Inc., as amended,
                    is incorporated by reference herein from registrant's 1994
                    Annual Report on Form 10-K wherein it appears as Exhibit
                    10(iii)(g).  *

No. 10(iii)(h)      Registrant's Restricted Stock Plan For Nonemployee Directors
                    is incorporated by reference herein from the Company's 1995
                    Proxy Statement wherein it appears as Exhibit A.  *

No. 10(iii)(i)      Registrant's Severance Pay Plan for Salaried Employees, is
                    incorporated by reference herein from registrant's 1994
                    Annual Report on Form 10-K wherein it appears as Exhibit
                    10(iii)(i).  *

No. 10(iii)(j)      Registrant's 1993 Long-Term Stock Incentive Plan is
                    incorporated by reference herein from the registrant's 1993
                    Proxy Statement wherein it appears as Exhibit A.*

No. 11              A statement regarding computation of per share earnings on
                    both primary and fully diluted bases is set forth in the
                    Financial Statement Schedules on page 30 of this Annual
                    Report on Form 10-K.

No. 21              List of the registrant's domestic and foreign subsidiaries.

No. 24              Consent of Independent Auditors.

No. 25              Powers of Attorney and authorizing resolutions.

                                      -35-

 
No. 27              Financial Data Statement

No. 28(ii)(a)       Copy of Annual Report on Form 11-K for the fiscal year ended
                    September 30, 1995, for the Retirement Savings Plan For
                    Salaried Employees of Armstrong World Industries, Inc. is
                    herewith filed with the Commission.

No. 28(ii)(b)       Copy of Annual Report on Form 11-K for the fiscal year ended
                    September 30, 1995, for the Retirement Savings Plan For
                    Hourly-Paid Employees of Armstrong World Industries, Inc. is
                    herewith filed with the Commission.

No. 28(ii)(c)       Copy of Annual Report on Form 11-K for the fiscal year ended
                    September 30, 1995, for the Retirement Savings Plan For
                    Hourly-Paid Employees of Thomasville Furniture, Inc. is
                    herewith filed with the Commission.

No. 28(ii)(d)       Copy of Annual Report on Form 11-K for the fiscal year ended
                    September 30, 1995, for the Armstrong World Industries, Inc.
                    Employee Stock Ownership Plan ("Share In Success Plan") is
                    herewith filed with the Commission.

No. 28(ii)(e)       Copy of Annual Report on American Olean Tile Company, Inc.
                    Savings Plan for Production & Maintenance Employees for the
                    fiscal year ended September 30, 1995, is herewith filed with
                    the Commission.

No. 28(ii)(f)       Copy of Annual Report on American Olean Tile Company, Inc.
                    Savings Plan for Salaried Employees for the fiscal year
                    ended September 30, 1995, is herewith filed with the
                    Commission.

                    *    Compensatory Plan

                                      -36-