1
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                      -------------------------------------
                                    FORM 8-K
                      -------------------------------------

                                 CURRENT REPORT

                       PURSUANT TO SECTION 13 OR 15 (D) OF
                       THE SECURITIES EXCHANGE ACT OF 1934


Date of Report (Date of earliest event reported)                  May 4, 1999
                                                                  --------------


                                LEAR CORPORATION
             (Exact name of registrant as specified in its charter)


         Delaware                         1-11311               13-3386776
- --------------------------------   ----------------------  ---------------------
(State or other jurisdiction of      (Commission           (I.R.S. Employer
incorporation or organization)       File Number)          Identification No.)


        21557 Telegraph Road
        Southfield, Michigan                                  48086-5008
- --------------------------------------------------         ---------------------
(Address of principal executive offices)                      (zip code)


                                 (248) 447-1500
            ---------------------------------------------------------
                          (Telephone number, including
                        area code, of agent for service)


                                    No Change
            --------------------------------------------------------
                         (Former name or former address,
                          if changes since last report)


   2
ITEM 2. ACQUISITION OF ASSETS

        On May 4, 1999, Lear Corporation acquired UT Automotive, Inc., a
wholly-owned operating segment of United Technologies Corporation. UT Automotive
is a supplier of electrical, electronic, motor and interior products and systems
to the global automotive industry. Headquartered in Dearborn, Michigan, UT
Automotive has annual sales of approximately $3 billion, 44,000 employees and 90
facilities located in 18 countries.

        The purchase price for UT Automotive was approximately $2.3 billion 
(subject to post-closing adjustments) and was based upon estimates of future 
earnings and evaluations of the net worth of the assets acquired. Funds for the
UT Automotive acquisition were provided by borrowings under our primary credit
facilities.

        In connection with the UT Automotive acquisition, we amended and
restated our prior senior credit facility and entered into new credit
facilities. Our primary credit facilities now consist of an amended and 
restated $2.1 billion revolving credit facility which matures on September 30,
2001, a new $500 million revolving credit facility which matures on May 4, 2004,
a new $500 million term loan having scheduled amortization beginning in October
2000 and a final maturity of May 4, 2004 and a new $1.4 billion interim loan
maturing on May 3, 2000.


                                       2


   3
ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS
         A.  Historical Financial Statements.
              1)  Three Year Audited Financial Statements



UT AUTOMOTIVE, INC.
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)
COMBINED FINANCIAL STATEMENTS
DECEMBER 31, 1998, 1997 AND 1996



                        REPORT OF INDEPENDENT ACCOUNTANTS





To the Board of Directors and Shareowners of
United Technologies Corporation

In our opinion, the accompanying combined balance sheets and the related
combined statements of operations and statements of changes in UTC investment
and of cash flows present fairly, in all material respects, the financial
position of UT Automotive, Inc. and its automotive affiliates described in Note
1 (the Company) at December 31, 1998 and 1997, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1998, in conformity with generally accepted accounting principles.
These financial statements are the responsibility of the Company's management;
our responsibility is to express an opinion on these financial statements based
on our audits. We conducted our audits of these statements in accordance with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.



PricewaterhouseCoopers LLP
Bloomfield Hills, Michigan
March 31, 1999




   4



UT AUTOMOTIVE, INC.                                                            2
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

COMBINED BALANCE SHEETS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------





                                                                                          DECEMBER 31,
                                                                                       1998          1997
                                                                                                   
ASSETS
Cash and cash equivalents                                                           $   43,396    $   26,815
Accounts receivable (net of allowances of $3,880 and $1,793
 at December 31, 1998 and 1997, respectively)                                          575,192       526,460
Inventories                                                                            170,672       177,113
Prepaid expenses                                                                        12,721         7,409
Deferred income tax benefits                                                            57,354        62,635
                                                                                    ----------    ----------
    Total current assets                                                               859,335       800,432
Investments and receivables due after one year                                          42,111        29,427
Fixed assets, net                                                                      709,706       635,922
Goodwill (net of accumulated amortization of $115,529 and
 $102,283 at December 31, 1998 and 1997, respectively)                                 333,112       343,474
Deferred income tax benefits                                                             1,816         7,732
Other assets                                                                            41,333        51,698
                                                                                    ----------    ----------

    Total assets                                                                    $1,987,413    $1,868,685
                                                                                    ==========    ==========

LIABILITIES AND UTC INVESTMENT
Short-term borrowings and long-term debt currently due                              $    9,445    $   13,261
Accounts payable                                                                       376,972       300,101
Accrued liabilities                                                                    181,775       188,962
Income taxes currently payable                                                          11,671        11,728
                                                                                    ----------    ----------
    Total current liabilities                                                          579,863       514,052
Deferred income taxes                                                                   38,394        39,442
Long-term debt                                                                           5,212         6,370
Other long-term liabilities                                                             96,509       125,346
Commitments and contingent liabilities (Note 19)
Minority interests in subsidiary companies                                               2,459         4,279
                                                                                    ----------    ----------
    Total liabilities                                                                  722,437       689,489
UTC investment                                                                       1,264,976     1,179,196
                                                                                    ----------    ----------

    Total liabilities and UTC investment                                            $1,987,413    $1,868,685
                                                                                    ==========    ==========



See accompanying notes to combined financial statements.



   5
UT AUTOMOTIVE, INC.                                                            3
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

COMBINED STATEMENTS OF OPERATIONS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------




                                                                                               FOR THE YEARS ENDED
                                                                                                   DECEMBER 31,
                                                                                 ------------------------------------------------
                                                                                  1998                 1997                 1996

                                                                                                                       
Net sales                                                                     $ 2,900,337          $ 2,927,305          $ 3,085,580
Cost of goods sold                                                              2,378,402            2,445,294            2,673,676
                                                                              -----------          -----------          -----------
Gross profit                                                                      521,935              482,011              411,904

Engineering, research and development                                             147,427              118,255              108,063
Selling, general and administrative                                               210,622              209,074              210,957
Allocated UTC costs                                                                 4,612                4,760                4,069
                                                                              -----------          -----------          -----------
                                                                                  159,274              149,922               88,815
Other income (expense)
    Interest expense                                                              (22,238)              (9,921)              (8,476)
    Other income, net                                                               1,494               10,680               96,157
                                                                              -----------          -----------          -----------
Income before income taxes and minority interests                                 138,530              150,681              176,496
Income taxes                                                                       57,533               71,046               64,149
                                                                              -----------          -----------          -----------
Income before minority interests                                                   80,997               79,635              112,347

Less - Minority interests in subsidiaries' earnings                                   855                  253                1,192
                                                                              -----------          -----------          -----------

Net income                                                                    $    80,142          $    79,382          $   111,155
                                                                              ===========          ===========          ===========



See accompanying notes to combined financial statements.



   6

UT AUTOMOTIVE, INC.                                                            4
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

COMBINED STATEMENTS OF CHANGES IN UTC INVESTMENT
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------





                                                                                  ACCUMULATED                               NON-
                                                                                     OTHER                               SHAREOWNER
                                                                                 NON-SHAREOWNER                          CHANGES IN
                                                                   UTC             CHANGES IN                            EQUITY FOR
                                                                INVESTMENT           EQUITY              TOTAL           THE PERIOD

                                                                                                            
December 31, 1995                                              $ 1,136,571        $    13,708        $ 1,150,279
    Net income                                                     111,155                               111,155        $   111,155
    Foreign currency translation adjustment                                            (2,576)            (2,576)            (2,576)
    UTC investment activity                                       (177,831)                             (177,831)
                                                               -----------        -----------        -----------        -----------
December 31, 1996                                                1,069,895             11,132          1,081,027        $   108,579
                                                                                                                        ===========
    Net income                                                      79,382                                79,382        $    79,382
    Foreign currency translation adjustment                                           (32,977)           (32,977)           (32,977)
    UTC investment activity                                         51,764                                51,764
                                                               -----------        -----------        -----------        -----------
December 31, 1997                                                1,201,041            (21,845)         1,179,196        $    46,405
                                                                                                                        ===========
    Net income                                                      80,142                                80,142        $    80,142
    Foreign currency translation adjustment                                            10,216             10,216             10,216
    UTC investment activity                                         (4,578)                               (4,578)
                                                               -----------        -----------        -----------        -----------

December 31, 1998                                              $ 1,276,605        $   (11,629)       $ 1,264,976        $    90,358
                                                               ===========        ===========        ===========        ===========



See accompanying notes to combined financial statements.




   7
UT AUTOMOTIVE, INC.                                                            5
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

COMBINED STATEMENTS OF CASH FLOWS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------





                                                                                                FOR THE YEARS ENDED
                                                                                                    DECEMBER 31,
                                                                                    ----------------------------------------------
                                                                                     1998                1997                1996
                                                                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                                        $  80,142           $  79,382           $ 111,155
Adjustments to reconcile net income to net cash
 flows from operating activities
    Gain on disposition of business unit                                                                                    (78,000)
    Depreciation                                                                    111,285             114,499             115,082
    Goodwill amortization                                                            13,005              12,820              12,045
    (Gain) loss on fixed asset sales                                                  4,861                 227                (156)
    Equity in earnings of investees                                                  (3,986)             (1,439)             (2,553)
    Minority interests in subsidiaries' earnings                                        855                 253               1,192
    Deferred income taxes                                                             9,552              (6,192)            (17,497)
    Change in operating assets and liabilities
     (net of acquisitions and dispositions)
      Accounts receivable                                                           (37,303)            (32,567)            (23,169)
      Inventories                                                                    11,030              10,960              (1,688)
      Prepaid expenses                                                               (5,088)              2,842              (2,063)
      Accounts payable                                                               69,433              (3,227)             20,145
      Accrued liabilities                                                           (10,628)            (43,661)             45,217
      Other (net noncurrent)                                                        (14,532)             (5,656)             15,724
                                                                                  ---------           ---------           ---------
        NET CASH FLOWS FROM OPERATING ACTIVITIES                                    228,626             128,241             195,434
                                                                                  ---------           ---------           ---------
CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from disposition of business unit                                                                                  139,820
Purchase of fixed assets                                                           (192,902)           (161,026)           (137,292)
Sale of fixed assets                                                                 11,697              41,862               5,324
Investments and other, net                                                          (15,820)            (49,463)            (23,593)
                                                                                  ---------           ---------           ---------
        NET CASH FLOWS USED FOR INVESTING ACTIVITIES                               (197,025)           (168,627)            (15,741)
                                                                                  ---------           ---------           ---------
CASH FLOWS FROM FINANCING ACTIVITIES
Long-term debt, net                                                                  (2,357)            (18,499)             (5,980)
Short-term borrowings, net                                                           (3,405)             (1,114)              5,465
UTC investment activity                                                              (4,578)             51,764            (177,831)
Other                                                                                (4,846)             (5,893)                284
                                                                                  ---------           ---------           ---------
        NET CASH FLOWS (USED FOR) PROVIDED BY
         FINANCING ACTIVITIES                                                       (15,186)             26,258            (178,062)
                                                                                  ---------           ---------           ---------
Effect of foreign exchange rate changes on cash and
 cash equivalents                                                                       166              (3,346)               (300)
                                                                                  ---------           ---------           ---------
        NET INCREASE (DECREASE) IN CASH
         AND CASH EQUIVALENTS                                                        16,581             (17,474)              1,331
Cash and cash equivalents- beginning of year                                         26,815              44,289              42,958
                                                                                  ---------           ---------           ---------

Cash and cash equivalents- end of year                                            $  43,396           $  26,815           $  44,289
                                                                                  =========           =========           =========



See accompanying notes to combined financial statements.


   8


UT AUTOMOTIVE, INC.                                                            6
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

1.   BASIS OF PRESENTATION

     UT Automotive, Inc. is a wholly-owned operating segment of United
     Technologies Corporation ("UTC"). The accompanying combined financial
     statements were prepared to show the historical operating results of the
     entities comprising UTC's Automotive Business, which includes UT
     Automotive, Inc. and certain affiliated entities which are subsidiaries
     of other UTC operating units (collectively, "UT Automotive, Inc.", "UTA"
     or the "Company"). Throughout the period covered by the combined
     financial statements, the Company was treated as an operating segment of
     UTC. Historically, separate financial statements were not prepared for
     UTA.

     The combined financial statements were prepared using UTC's historical
     basis in the assets and liabilities of UTA. Changes in indebtedness
     between the Company and UTC are reflected as part of the UTC investment
     in the accompanying combined balance sheets.

     The combined financial statements include all revenues, costs, assets and
     liabilities directly attributable to UTA. Allocation of costs for
     facilities, functions and certain services performed by UTC organizations
     for UTA, including environmental and other risk management, internal
     audit, transportation services, administration of benefit and insurance
     programs and certain tax, legal and treasury functions have been made on
     the basis described in Note 4. All of the allocations and estimates in
     the combined financial statements are based on assumptions that UTA and
     UTC management believe are reasonable in the circumstances. The Company's
     financial information included herein is not necessarily indicative of
     the financial position, results of operations and cash flows of the
     Company in the future or indicative of the results that would have been
     reported if the Company had operated as an unaffiliated enterprise.

2.   SUMMARY OF ACCOUNTING PRINCIPLES

     BUSINESS ACTIVITIES
     The Company's operating activities include the design, development,
     manufacture and sale of integrated automotive components and systems,
     primarily for automotive original equipment manufacturers (OEMs).

     PRINCIPLES OF COMBINATION
     The combined financial statements include the accounts and activities of
     UTA and its majority controlled and owned subsidiaries and affiliates
     which comprise the Automotive Business of UTC. Majority-owned
     subsidiaries in which the minority shareowners have rights that overcome
     the presumption for consolidation are accounted for on the equity method.
     All material intercompany transactions between operations included in the
     combined financial statements have been eliminated in combination. Sales
     from UTA to other non-Automotive UTC affiliates are not significant.
     Transactions between UTA and UTC (and other UTC business units) are
     herein referred to as "related party" or "affiliated" transactions.

     Beginning January 1, 1997, international operating subsidiaries, which
     had generally been included in the financial statements based on fiscal
     years ending November 30, are included in the combined financial
     statements based on fiscal years ending December 31. December 1996
     results from these international subsidiaries, which were not
     significant, were included in UTC investment.


   9
UT AUTOMOTIVE, INC.                                                            7
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

2.   SUMMARY OF ACCOUNTING PRINCIPLES (CONTINUED)

     The preparation of combined financial statements in conformity with
     generally accepted accounting principles requires management to make
     estimates and assumptions that affect the reported amounts of assets and
     liabilities and disclosure of contingent assets and liabilities at the
     date of the financial statements and the reported amounts of revenues and
     expenses during the reporting periods. Actual results could differ from
     those estimates.

     REVENUE RECOGNITION
     Accounts receivable represent receivables for shipments made to customers
     or for other amounts due in connection with customer orders (including
     tooling and freight). Revenue is recognized upon shipment of the product
     to the customer.

     TOOLING
     Tooling receivables represent costs incurred on tooling projects which
     are reimbursable from customers.

     INVENTORIES
     Inventories are stated at the lower of cost or estimated realizable
     value. Approximately 18% and 20% of total inventories were carried on the
     last-in, first-out (LIFO) cost method at December 31, 1998 and 1997,
     respectively. The remaining inventories are carried on the first-in,
     first-out (FIFO) method. Included in cost are direct material, direct
     labor, and allocations of certain manufacturing overhead costs.

     FIXED ASSETS
     Fixed assets are stated at cost. Cost includes capitalized interest of
     $2,246, $1,464 and $1,923 in 1998, 1997 and 1996, respectively.
     Provisions for depreciation of plant and equipment have generally been
     made using the straight-line method for financial reporting purposes.
     Estimated useful lives generally range from 20 to 40 years for buildings
     and improvements, from 3 to 12 years for machinery and equipment, and
     from 3 to 10 years for office equipment. Expenditures for non-reimbursed
     tooling are capitalized and are generally amortized over 3 years.
     Improvements to leased property are amortized over the life of the lease.



   10

UT AUTOMOTIVE, INC.                                                            8
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------


2.   SUMMARY OF ACCOUNTING PRINCIPLES (CONTINUED)

     ENVIRONMENTAL ACTIVITIES
     Provisions for environmental remediation activities, including costs
     relating to closed or sold facilities, are recorded when remedial efforts
     are probable and related amounts can be reasonably estimated. This
     generally occurs when a remedial investigation or a feasibility study has
     been completed and sometimes at an earlier time, based on the specific
     circumstances and past experience. Provisions include costs for
     remediation, environmental studies, post-closure monitoring and other
     incremental costs related to remediation activities. When no amount
     within a range of estimates is more likely, the minimum is accrued. For
     sites with multiple responsible parties, the Company considers its likely
     proportionate share of the anticipated remediation costs and the ability
     of the other parties to fulfill their obligations in establishing a
     provision for these costs. Liabilities with fixed or reliably
     determinable future cash payments are discounted.

     Potential insurance reimbursements are not recorded based upon the
     uncertainty of recovery. Amounts related to anticipated reimbursements
     due under environmental remediation indemnification agreements are
     recorded when recovery is assessed as probable. The Company periodically
     assesses its environmental liabilities and, separately, the amount and
     collectibility of the related indemnification assets, through reviews of
     contractual commitments, site assessments, feasibility studies, formal
     remedial design and action plans and review of financial viability of the
     indemnifying parties.

     ENGINEERING, RESEARCH AND DEVELOPMENT AND OTHER COSTS
     Engineering, research and development costs are generally charged to
     operations as incurred. Selling, general and administrative expenses are
     also charged to operations as incurred.

     GOODWILL AND OTHER LONG-LIVED ASSETS
     Cost in excess of values assigned to the underlying net assets of
     acquired companies are generally being amortized using the straight-line
     method over periods ranging from 10 to 40 years.

     The Company evaluates potential impairment of goodwill on an ongoing basis
     and other long-lived assets when appropriate. If the carrying amount of an
     asset exceeds the sum of its undiscounted expected future cash flows, the
     asset's carrying value is written down to fair value.





   11
UT AUTOMOTIVE, INC.                                                            9
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------


2.   SUMMARY OF ACCOUNTING PRINCIPLES (CONTINUED)

     INCOME TAXES
     The Company and its domestic combined affiliates are included in the
     consolidated U.S. federal income tax return of UTC. It is generally the
     policy of the Company to determine its income tax provision on a separate
     return basis. Under an arrangement with UTC, income taxes are charged to
     members of the U.S. consolidated group based upon amounts they would pay
     or receive if they filed a separate income tax return. The provision for
     income taxes has been prepared as if a consolidated U.S. federal income
     tax return had been filed separately by the Company and its combined
     affiliates under a similar arrangement. Deferred income taxes are
     provided on the differences in the book and tax bases of assets and
     liabilities at the statutory tax rates expected to be in effect when such
     differences are reversed. A valuation allowance is provided on the tax
     benefits otherwise associated with certain tax attributes unless it is
     considered more likely than not that the benefits will be realized. UTC
     pays domestic taxes on behalf of the Company and reflects the funding
     through the UTC investment account.

     CASH AND CASH EQUIVALENTS
     For purposes of the combined statements of cash flows, the Company
     considers highly liquid investments with a maturity of three months or
     less at the time of purchase to be cash equivalents. UTC provides
     centralized treasury functions and financing for UTA, including
     substantially all domestic investing and borrowing activities for UTA. As
     part of this practice, surplus cash is remitted to UTC and UTC advances
     cash, as necessary, to UTA. As of December 31, 1998, cash and cash
     equivalents included approximately $3,400 of cash pledged against open
     lines of credit.

     HEDGING ACTIVITY
     The Company enters into forward foreign exchange contracts to hedge
     foreign currency denominated receivables and payables. The Company
     utilizes such instruments as risk management tools and not for trading or
     speculative purposes. Gains and losses relating to derivatives used for
     hedging purposes that satisfy the appropriate criteria are deferred and
     included in income when the related operating revenues and expenses are
     recognized. Such contracts (notional amounts approximating $46,326 and
     $39,042 at December 31, 1998 and 1997, respectively) generally have
     maturities of one year or less and the counterparties are typically major
     international financial institutions or UTC affiliates. Cash flows
     attributable to the derivative contracts are generally included with the
     cash flows from the associated hedged receivables or payables. Derivative
     instruments that are not effective as hedges would be reported at market
     value and the related gains or losses would be recognized in earnings.

     In June 1998, the Financial Accounting Standards Board issued Statement
     of Financial Accounting Standards No. 133, "Accounting for Derivative
     Instruments and Hedging Activities" which is effective January 1, 2000.
     Management believes adoption of this standard will not have a material
     impact on the Company's financial position, results of operations or cash
     flows.




   12
UT AUTOMOTIVE, INC.                                                           10
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------


2.   SUMMARY OF ACCOUNTING PRINCIPLES (CONTINUED)

     FOREIGN CURRENCY TRANSLATION
     The Company's significant international combined affiliates, excluding
     Mexico, the Philippines, Honduras and Hungary, use the local currency as
     the functional currency and translate all assets and liabilities at year
     end exchange rates, all income and expense accounts at average rates and
     record adjustments resulting from the translations as a separate
     component of UTC investment.

     The remaining international entities (Mexico, the Philippines, Honduras
     and Hungary) utilize the U.S. dollar as the functional currency and
     translate monetary assets and liabilities at period-end exchange rates
     and inventories, property and nonmonetary assets and liabilities at
     historical rates. Income and expense accounts are translated at the
     average rates in effect during the period, except that depreciation and
     cost of sales are translated at historical rates. Adjustments resulting
     from translations of these entities are included in the results of
     operations. Gains and losses resulting from transactions of the Company
     and its subsidiaries which are made in currencies different from their
     own are included in results of operations as they occur. Total currency
     transaction gains and losses are included in other income, net in the
     accompanying statements of operations.

3.   SUPPLEMENTAL CASH FLOW INFORMATION



                                                 FOR THE YEARS ENDED
                                                    DECEMBER 31,
                                        -------------------------------------
                                         1998           1997            1996
                                                           
     Cash paid for interest         $      22,184    $     9,873    $      8,548
     Cash paid for income taxes     $      47,795    $    78,490    $     79,076



     Interest expense includes $20,310, $5,991 and $4,021 of charges from UTC
     affiliates in 1998, 1997 and 1996, respectively. The amounts shown as
     income taxes paid include amounts paid by UTC and charged to the Company
     relating to the tax liabilities of the Company recorded in the combined
     financial statements.



   13

UT AUTOMOTIVE, INC.                                                           11
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------


4.   RELATED PARTY TRANSACTIONS

     INTERCOMPANY ACTIVITIES
     UTC provides the Company with certain environmental and other risk
     management, internal audit, legal, tax, pension fund management,
     transportation services and domestic cash management services. In
     addition, as discussed below and in Note 16, UTA employees participate in
     certain UTC employee benefit programs which are sponsored and
     administered by UTC. All direct costs relating to these services and
     participation in these plans are charged to the Company and indirect
     costs are allocated using allocation methods UTC and UTA management
     believe are reasonable.

     In addition to direct charges, the combined financial statements include
     a corporate overhead allocation which is based upon estimated allocations
     of costs incurred by UTC which directly benefit the Company. This charge
     was $4,612, $4,760 and $4,069 for the years ended December 31, 1998, 1997
     and 1996, respectively. Indirect cost allocations are made based upon
     employee headcount, estimated percent of UTA use of various services and
     level-of-effort based methodologies, as appropriate.

     UTC provides centralized treasury functions and financing, including
     substantially all domestic investing and borrowing activities for the
     Company. As part of this practice, surplus cash is remitted to UTC and
     UTC advances cash, as necessary, to the Company. No interest is charged
     or paid on the net UTC investment amount. Interest is charged or credited
     on notes receivable and notes payable from or to affiliates.

     United Technologies Research Center provides the Company with certain
     research services. Charges for these services were $3,321, $3,028 and
     $3,695 for the years ended December 31, 1998, 1997 and 1996,
     respectively. The Company's sales to and purchases from other UTC
     business units are not material.

     EMPLOYEE BENEFIT ADMINISTRATION
     The Company's employees participate in tax-qualified defined benefit
     pension plans, defined contribution savings plans and various welfare
     benefit plans sponsored and administered by UTC. UTC has historically
     charged back to the Company its pro rata share of administration and
     funding expenses incurred by UTC in the operation of these plans for the
     benefit of UTA employees. The Company has been responsible for the cost
     of funding pension and savings plan benefits accrued by its employees.
     Welfare benefit programs are generally self-insured and experience-rated
     on the basis of Company employees without regard to the claims experience
     of employees of other affiliated companies. The Company independently
     administers a small number of benefit plans in connection with certain
     plants or facilities that maintain separate benefit programs. The size of
     these independent programs is not material in relation to the aggregate
     employee benefit programs of the Company.




   14

UT AUTOMOTIVE, INC.                                                           12
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

5.   ACQUISITION AND DIVESTITURE ACTIVITY

     During 1998, the Company paid approximately $3,300 for a 47% interest in
     NTTF, an Indian components manufacturer; approximately $8,500 ($760 to be
     paid in 1999) for a 50% interest in Ri Yong, a Chinese cooling fan module
     manufacturer; approximately $4,000 to buyout the remaining 25% minority
     interest in its Loewe operation; and $2,000 for a preferred share
     interest of 6% in Eclipse International, Inc., a US based technology
     company specializing in software and hardware critical to the development
     of the AutoPC. In addition, during 1998, the Company assumed the
     remaining minority interest in its Xianfeng venture, to facilitate its
     closure and redistribution of assets to the Company's other Chinese
     operations, and contributed net assets of $3,055 for a 45% interest in a
     newly-formed battery cable joint venture with Saturn Electronics.

     During 1997, the Company paid approximately $34,400 for a 75% interest in
     Loewe GmbH, a German electronic switch manufacturer and $8,500 for a 50%
     interest in MMA, a producer of motors based in Argentina. The purchase
     price for Loewe exceeded the estimated fair value of the net assets
     acquired and, accordingly, $20,498 was recorded as goodwill and is being
     amortized over its estimated useful life of 20 years.

     During 1996, the Company sold its interest in its steering wheels
     business. The proceeds on the sale approximated $140,000 and the pre-tax
     gain recorded on this sale was approximately $78,000. In addition, during
     1996, the Company paid approximately $42,100 to purchase the remaining
     30% minority interest in Gate SpA, including approximately $16,900
     assigned to intangible assets.



   15

UT AUTOMOTIVE, INC.                                                           13
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

6.   COST REDUCTION AND OTHER ACTIONS

     During 1998, 1997 and 1996, the Company recorded pre-tax charges
     totalling $9,245, $25,478 and $41,835, respectively, related to ongoing
     efforts to reduce costs in response to industry conditions. The following
     table summarizes the costs and related reserves relating to these
     actions:




                                     SEVERANCE    FACILITY     ASSET
                                    AND RELATED  AND OTHER     WRITE-
                                       COSTS       COSTS       DOWNS       TOTAL
                                                             
     1996 Charges                    $ 15,802    $  4,513    $ 21,520    $ 41,835
     Utilized in 1996                  (3,073)                (21,520)    (24,593)
                                     --------    --------    --------    --------
     
      Balance at December 31, 1996     12,729       4,513                  17,242
     
     1997 Charges                      15,673       4,100       5,705      25,478
     Utilized in 1997                 (18,851)     (2,659)     (5,705)    (27,215)
     Adjustments in 1997                 (826)                               (826)
                                     --------    --------    --------    --------
     
      Balance at December 31, 1997      8,725       5,954                  14,679
     
     1998 Charges                       4,887       1,180       3,178       9,245
     Utilized in 1998                  (6,780)     (2,354)     (3,178)    (12,312)
     Adjustments in 1998               (4,728)     (1,691)                 (6,419)
                                     --------    --------    --------    --------
     
      Balance at December 31, 1998   $  2,104    $  3,089    $     --    $  5,193
                                     ========    ========    ========    ========


     Provisions for cost reduction and other actions are included in cost of
     goods sold in the statements of operations except as described below.
     Generally, costs relating to severance and related costs and facility and
     other costs are cash charges. Fixed asset provisions are non-cash
     charges.

     1998 ACTIONS
     The Company provided $9,245 for the closure of its Valls, Spain and Bay
     Valley, Michigan facilities. Included in this charge were termination
     benefits of $4,887 related to approximately 426 employees, $3,178 for
     fixed asset write downs and $1,180 for facility closing costs. The
     business and related revenues will be transferred to other UTA
     facilities. Other than facility closing costs, these actions are expected
     to be substantially completed during 1999. In addition, during 1998, the
     estimated costs of a workforce reduction action recorded during 1996 were
     reduced by $3,900, the estimated facility closing costs recorded during
     1997 and 1996 were reduced by $1,300 due to additional customer
     requirements and additional adjustments of $1,200 relate to differences
     between estimated costs and actual costs incurred.

     1997 ACTIONS
     In response to market conditions during 1997, the Company provided
     approximately $14,910 on a pre-tax basis for the restructuring of certain
     North American and European operations, including the elimination of
     excess plant capacity and personnel reductions. The provisions included
     $5,105 for severance and related benefit payments to approximately 579
     employees, $5,705 for asset write-downs and $4,100 for facility closing
     costs and other. Adjustments during 1997 relate to differences between
     estimated costs and actual costs incurred.


   16
UT AUTOMOTIVE, INC.                                                           14
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

6.   COST REDUCTION AND OTHER ACTIONS (CONTINUED)

     In addition, included in selling general and administrative expense, the
     Company provided approximately $10,568 on a pre-tax basis for
     administrative work force reductions of approximately 345 employees at
     its Worldwide Headquarters facility. These actions are substantially
     completed at December 31, 1998.

     1996 ACTIONS
     In 1996, the Company recorded charges of $41,835 on a pre-tax basis for
     cost reduction and other actions, including the discontinuance of certain
     product lines and the consolidation of certain production facilities.
     These actions were taken in response to changing industry conditions and
     to enhance cost structure and competitive position. The provisions
     included $15,802 for employee severance and related benefits for
     approximately 1,602 employees, $21,520 for asset write-downs and $4,513
     for facility carrying costs and other. These actions are substantially
     complete at December 31, 1998.

7.   SIGNIFICANT CUSTOMERS

     The Company has direct sales to three customers that accounted for the
     following amounts of total sales for the years ended December 31:




                                         1998          1997          1996
                                                        
     Ford Motor Company              $1,003,287    $1,123,098    $1,223,517
     DaimlerChrysler AG                 396,181       450,115       504,885
     General Motors Corporation         273,246       307,358       286,965



     In addition to the direct sales to the customers noted above, the Company
     has significant sales to certain suppliers of these customers. Although
     the Company is directly affected by the economic well-being of the
     automotive industry and the significant customers noted above, management
     does not believe significant credit risk exists at the current time. The
     Company performs ongoing credit evaluations of its customers' financial
     condition and does not require collateral. Historically, the Company has
     not experienced significant losses related to receivables from individual
     customers.



   17

UT AUTOMOTIVE, INC.                                                           15
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

 8.   ACCOUNTS RECEIVABLE



                                                                                              DECEMBER 31,
                                                                                         1998             1997
                                                                                   -------------------------------
                                                                                                         
      Trade                                                                        $     484,435    $      437,002
      Tooling - billed                                                                    15,400            14,727
      Tooling - unbilled                                                                  46,723            45,660
      Other current receivables                                                           32,514            30,864
      Less - allowances                                                                   (3,880)           (1,793)
                                                                                   -------------    --------------

                                                                                   $     575,192    $      526,460
                                                                                   =============    ==============

 9.   INVENTORIES


                                                                                              DECEMBER 31,         
                                                                                         1998             1997
                                                                                   -------------------------------
      Raw materials and work-in-process                                            $     137,001    $      140,499
      Finished goods                                                                      67,273            76,840
      LIFO reserve                                                                       (23,049)          (27,441)
      Other reserves                                                                     (10,553)          (12,785)
                                                                                   -------------    --------------

                                                                                   $     170,672    $      177,113
                                                                                   =============    ==============


      During 1998, 1997 and 1996, certain inventories carried under the LIFO
      valuation method were reduced. These reductions resulted in a liquidation
      of LIFO inventory quantities carried at costs that prevailed in prior
      years which were lower than the cost of current purchases. The effect of
      the liquidation of LIFO inventories decreased cost of goods sold by
      approximately $2,973, $640 and $917 and increased net income by
      approximately $1,843, $397 and $569 for the years ended December 31,
      1998, 1997 and 1996, respectively.

10.   INVESTMENTS AND RECEIVABLES DUE AFTER ONE YEAR




                                                                                              DECEMBER 31,         
                                                                                         1998             1997
                                                                                   -------------------------------
                                                                                                         
      Joint venture investments                                                    $      30,863    $       13,926
      Other                                                                               11,248            15,501
                                                                                   -------------    --------------

                                                                                   $      42,111    $       29,427
                                                                                   =============    ==============


      Joint Venture investments accounted for under the equity method include a
      51% interest in Furukawa, a Mexican wire harness manufacturer; a 50%
      interest in MMA, an Argentinean electrical motor and cooling fan module
      manufacturer; a 50% interest in Ri Yong, a Chinese electric motor
      manufacturer; a 45% interest in Saturn, a battery cable manufacturer; and
      a 47% interest in NTTF, a switch, components and tooling manufacturer
      located in India.


   18

UT AUTOMOTIVE, INC.                                                           16
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

11.   FIXED ASSETS



                                                                                                     DECEMBER 31,
                                                                                         1998                         1997
                                                                                      ---------------------------------------
                                                                                                             
      Fixed assets, at cost
        Land                                                                          $   16,501                   $   16,602
        Buildings and improvements                                                       224,718                      212,240
        Machinery, tools and equipment                                                 1,062,251                      943,548
        Construction-in-progress                                                          47,286                       42,029
                                                                                      ----------                   ----------
                                                                                       1,350,756                    1,214,419
      Less - accumulated depreciation                                                   (641,050)                    (578,497)
                                                                                      ----------                   ----------
      
                                                                                      $  709,706                   $  635,922
                                                                                      ==========                   ==========
    
12.   ACCRUED LIABILITIES
      
      
                                                                                                     DECEMBER 31,
                                                                                         1998                         1997
                                                                                      ---------------------------------------
      Employee benefits                                                                 $ 53,619                     $ 44,911
      Workers' compensation                                                               18,188                       21,564
      Payroll                                                                             20,912                       21,350
      Environmental                                                                       11,500                       10,347
      Warranty                                                                            27,990                        9,712
      Other                                                                               49,566                       81,078
                                                                                        --------                     --------
      
                                                                                        $181,775                     $188,962
                                                                                        ========                     ========
      
13.   OTHER LONG-TERM LIABILITIES
      
      
                                                                                                     DECEMBER 31,
                                                                                         1998                         1997
                                                                                      ---------------------------------------
      Environmental                                                                      $60,096                     $ 70,960
      Warranty                                                                            20,131                       34,072
      Other                                                                               16,282                       20,314
                                                                                         -------                     --------

                                                                                         $96,509                     $125,346
                                                                                         =======                     ========





   19

UT AUTOMOTIVE, INC.                                                           17
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

14.    BORROWINGS AND LINES OF CREDIT

       The following summarizes the short-term borrowings and long-term debt of
       the Company and its subsidiaries (including the weighted average interest
       rate at December 31, 1998).




       SHORT-TERM BORROWINGS
                                                                                        DECEMBER 31,
                                                                               -----------------------------
                                                                                  1998                1997
                                                                                                   
       Short term foreign note and
          bank borrowings (4.6%)                                               $    7,871         $   10,822

       Current portion of long-term debt
        and capital lease obligations                                               1,574              2,439
                                                                               ----------         ----------

                                                                               $    9,445         $   13,261
                                                                               ==========         ==========


       LONG-TERM DEBT                                        MATURITY AT
                                                          DECEMBER 31, 1998
          Notes and other debt
              Denominated in foreign currency (3.22%)          1999-2010       $    2,416         $    2,398
              Denominated in U.S. dollars                                               -                730
          Capital lease obligations (9.65%)                    1999-2013            4,370              5,681
                                                                               ----------         ----------
          Total long-term debt and capital
           lease obligations                                                        6,786              8,809
          Less - current portion of long-
           term debt and capital lease obligations                                  1,574              2,439
                                                                               ----------         ----------

                                                                               $    5,212         $    6,370
                                                                               ==========         ==========


       At December 31, 1998, approximately $59,900 was available under
       short-term lines of credit with local banks at the Company's various
       international operations. Capital lease obligations related primarily to
       buildings at certain foreign subsidiaries.

       Principal payments required on long-term debt and capital lease
       obligations as of December 31, 1998 are as follows:

                                                                                                
       1999                                                                                        $    1,574
       2000                                                                                             1,250
       2001                                                                                             1,077
       2002                                                                                             1,053
       2003                                                                                               308
       Thereafter                                                                                       1,524
                                                                                                   ----------

                                                                                                   $    6,786
                                                                                                   ==========


   20
UT AUTOMOTIVE, INC.                                                           18
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

15.    TAXES ON INCOME

       The provision for income taxes is comprised of the following:




                                                     DECEMBER 31,
                                      ----------------------------------------
                                          1998           1997          1996
                                                          
       Current
         United States
           Federal                    $     8,827    $    12,561   $    45,719
           State                            1,545          2,100         6,241
         Foreign                           35,210         53,441        28,112
                                      -----------    -----------   -----------
                                           45,582         68,102        80,072
                                      -----------    -----------   -----------

       Deferred
         United States
           Federal                          3,382          7,293       (14,591)
           State                             (273)           315          (999)
         Foreign                            8,842         (4,664)         (333)
                                      -----------    -----------   -----------
                                           11,951          2,944       (15,923)
                                      -----------    -----------   -----------

                                      $    57,533    $    71,046   $    64,149
                                      ===========    ===========   ===========




       Deferred income taxes represent the tax effects of differences in the
       book and tax reporting bases of assets and liabilities at the statutory
       tax rates expected to be in effect when such differences reverse.
       Temporary differences and carryforwards that gave rise to a significant
       portion of deferred tax assets and liabilities at December 31 include:



   21

UT AUTOMOTIVE, INC.                                                           19
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------


15.   TAXES ON INCOME (CONTINUED)




                                                              DECEMBER 31,
                                                           1998          1997
                                                         -----------------------
                                                                      
CURRENT
Deferred tax assets
  Net state deferred tax asset                           $  6,163      $  7,239
  Net foreign deferred tax asset                            1,180           709
  Inventory provisions                                     12,737        11,244
  Provisions for warranty                                   9,817         1,570
  Environmental remediation provisions                      4,025         3,621
  Insurance and employee benefits                          15,141        15,987
  Other nondeductible provisions                            7,018        17,774
  Allowance for doubtful accounts                              51           235
  Other items (net)                                         1,222         4,256
                                                         --------      --------
  Total current deferred tax assets                        57,354        62,635
                                                         --------      --------
  Deferred tax liabilities
      Net foreign deferred tax liabilities                                  111
                                                         --------      --------   
                                                                            111
                                                         --------      -------- 
  Net current deferred asset                             $ 57,354      $ 62,524
                                                         ========      ========

NONCURRENT
Deferred tax assets
  Other asset amortization                               $  3,904      $     --
  Provisions for warranty                                   3,782        11,596
  Insurance and employee benefits                             235
  Environmental remediation provisions                     21,034        24,941
  Federal, state and foreign loss carryforward              7,733         8,005
  Net foreign deferred tax asset                            1,816         7,732
  Other items (net)                                           104
  Valuation allowance                                      (7,733)       (8,005)
                                                         --------      --------

      Total noncurrent deferred tax asset                $ 30,875      $ 44,269
                                                         ========      ========




   22

UT AUTOMOTIVE, INC.                                                           20
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------


15.   TAXES ON INCOME (CONTINUED)




                                                                                        DECEMBER 31,
                                                                              ------------------------------
                                                                                 1998                  1997
                                                                                                   
      Deferred tax liabilities
         Tax depreciation and capital allowance                               $ 36,028              $ 47,056
         Other provisions                                                        8,310                 8,378
         Net state deferred tax liability                                        1,910                 3,306
         Foreign depreciation                                                   15,554                15,779
         Other net foreign deferred tax liabilities                              5,651                 1,460
                                                                              --------              --------
             Total deferred tax liability                                       67,453                75,979
                                                                              --------              --------
      
      Net noncurrent deferred liability                                       $(36,578)             $(31,710)
                                                                              ========              ========
      
      Net deferred tax asset                                                  $ 20,776              $ 30,814
                                                                              ========              ========


      The Company has provided a valuation allowance for certain tax benefits
      of affiliates' foreign net operating loss carryforwards of approximately
      $30,200, (tax effect of $7,733) which expire between 1999 and 2003.
      During the periods UTA generated foreign tax credits which were utilized
      by UTC on a consolidated basis but which could not be utilized by UTA
      currently (or reasonably be expected to be used by UTA in the future) on
      a stand alone basis. The benefits of these credits have not been included
      in the UTA tax provision.

      The sources of income (loss) before income taxes and minority interest
      were:




                                                                                    DECEMBER 31,
                                                                          -------------------------------
                                                                            1998        1997       1996
                                                                                             
      United States                                                       $ 26,704    $ 31,526   $ 75,923
      Foreign                                                              111,826     119,155    100,573
                                                                          --------    --------   --------

                                                                          $138,530    $150,681   $176,496
                                                                          ========    ========   ========


      Deferred income taxes generally have not been provided on undistributed
      earnings of international subsidiaries of approximately $236,626, which
      are included in UTC investment at December 31, 1998.



   23

UT AUTOMOTIVE, INC.                                                           21
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

15.   TAXES ON INCOME (CONTINUED)

      Differences between the effective income tax rate and the statutory U.S.
      federal income tax rate are as follows:



                                                                                         DECEMBER 31,
                                                                              ---------------------------------
                                                                              1998           1997          1996
                                                                                                    
      Statutory U.S. federal income tax rate                                  35.0%          35.0%         35.0%
      State and local income tax rate, net of
       federal income tax benefit                                              0.6            1.0           2.0
      Amortization of goodwill without tax effect                              2.9            2.7           4.8
      Foreign rate difference on foreign provision                            (1.1)          (5.2)         (4.0)
      Additional U.S. cost of foreign transactions                             6.9           18.3           0.8
      Other                                                                   (2.8)          (4.7)         (2.3)
                                                                              ----           ----          ----

      Effective income tax rate                                               41.5%          47.1%         36.3%
                                                                              ====           ====          ====


16.   EMPLOYEE BENEFIT PLANS

      EMPLOYEE PENSION BENEFITS
      The Company and its domestic subsidiaries participate with UTC in certain
      defined benefit pension plans covering substantially all U.S. employees.
      For salaried employees, plan benefits are generally based on years of
      service and the employee's compensation during the last several years of
      employment. For hourly employees, plan benefits are generally based on
      years of service and the benefit level established at each facility.
      Expenses for these plans are allocated from UTC on an actuarial basis
      utilizing participant and plan design data. Certain foreign subsidiaries
      of the Company have defined benefit pension plans or severance indemnity
      plans covering their employees. The Company and UTC account for the cost
      of their defined benefit plans in accordance with Statement of Financial
      Accounting Standards No. 87 (FAS 87), "Employers' Accounting for
      Pensions." Certain additional employees, primarily located in foreign
      countries, are covered by benefit arrangements which do not meet the
      reporting requirements of FAS 87.

      Summarized below are the components of net periodic pension cost for the
      Company's net pension cost for participation in the UTC U.S. plans,
      foreign defined benefit plans and other costs for pension and severance
      indemnity plans.




                                                                                 DECEMBER 31,
                                                                           -----------------------
                                                                           1998      1997     1996

                                                                                       
      Participation in UTC U.S. plans                                     $2,815    $3,608   $7,560
      UTA foreign defined benefit plans                                      723       882      847
      Other costs, principally foreign
       service indemnity plans                                               487       213      261
                                                                          ------    ------   ------

      Total pension cost                                                  $4,025    $4,703   $8,668
                                                                          ======    ======   ======



   24

UT AUTOMOTIVE, INC.                                                           22
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------


16.   EMPLOYEE BENEFIT PLANS (CONTINUED)

      Unfunded liabilities for pension plans of certain international
      subsidiaries and for employee severance benefits, including those
      accruing to employees under foreign government regulations, are included
      in other long-term liabilities in the accompanying combined balance
      sheets.

      EMPLOYEE HEALTHCARE AND INSURANCE BENEFITS
      UTC provides certain employee healthcare and insurance benefits. In
      situations where full-time salaried employees retire from the Company
      between age 55 and age 65, most are eligible to receive, at a cost that
      varies on the basis of service with the Company, certain healthcare
      benefits identical to those available to active employees. Coverage ends
      at age 65. Certain retired employees of businesses acquired by the
      Company are covered under other healthcare plans that vary in terms of
      coverage, deductibles and retiree contributions. In addition, certain
      retirees may elect, at retirement, to continue life insurance coverage of
      up to twice their annual base pay as of that date. Expenses for these
      plans are allocated from UTC on an actuarial basis utilizing participant
      and plan design data. Net periodic postretirement benefit cost
      approximated $2,400, $1,817 and $1,702 for the years ended December 31,
      1998, 1997 and 1996, respectively.

      For purposes of the combined financial statements, UTA accounts for its
      participation in UTC pension and postretirement benefit plans as if they
      participated in multi-employer plans.

      Pension assets or liabilities under UTC sponsored domestic pension plans
      have been included as part of the UTC investment balance in the
      accompanying combined balance sheets.

      The accompanying combined balance sheets do not include liabilities for
      active and retired salaried and hourly employees of the Company who
      participate in the UTC retiree health and life insurance benefit plans.
      These amounts are included in the UTC investment balance in the
      accompanying combined balance sheets.

      EMPLOYEE INCENTIVE PLANS
      The Company participated in UTC long-term incentive plans utilizing
      various types of market and performance based incentive awards, which may
      be granted to officers and employees, including grants of UTC common
      stock and stock options. The exercise prices of stock options, which are
      to be set at the time of the grant, will not be less than the fair market
      value of the shares on the date of grant.

      During the years ended December 31, 1998, 1997 and 1996, the Company
      expensed $5,000, $6,033 and $7,625, respectively, with respect to the
      costs of UTA management participation in the incentive compensation
      plans.

      EMPLOYEE SAVINGS PLAN
      The Company participates in UTC's Employee Stock Ownership Plan. The
      amounts expensed relative to the Company's participation in that plan,
      including administrative fees, totaled $4,100, $3,877 and $3,871 for the
      years ended December 31, 1998, 1997 and 1996, respectively.




   25

UT AUTOMOTIVE, INC.                                                           23
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------


17.    OTHER INCOME, NET

       Other income includes the following:


                                                                               FOR THE YEARS ENDED
                                                                                    DECEMBER 31,
                                                                             -------------------------
                                                                             1998       1997      1996
                                                                                       
       Interest income                                                     $ 4,118    $ 6,309   $ 6,018
       Royalty income                                                        2,550      2,794     3,612
       Gain (loss) on fixed asset dispositions                              (4,861)      (227)      156
       Foreign exchange gains (losses)                                      (5,970)    (4,328)      262
       Equity in earnings of investees                                       3,986      1,439     2,553
       Gain on disposition of business unit                                     -          -     78,000
       Other                                                                 1,671      4,693     5,556
                                                                           -------    -------   -------

                                                                           $ 1,494    $10,680   $96,157
                                                                           =======    =======   =======


      Interest income includes $2,179, $4,037 and $2,994 earned on transactions
      with UTC affiliates in 1998, 1997 and 1996, respectively.
 
18.   FAIR VALUE OF FINANCIAL INSTRUMENTS

      The following methods and assumptions were used to estimate the fair
      value of those financial instruments included in the following
      categories:

      CASH AND CASH EQUIVALENTS, ACCOUNTS AND NOTES RECEIVABLE AND SHORT-TERM
      BORROWINGS 

      The carrying amount approximates fair value because of the short maturity 
      of those instruments.

      RECEIVABLES DUE AFTER ONE YEAR
      The long-term receivables generally relate to refundable taxes in foreign
      jurisdictions and customer reimbursable tooling. It is not practicable to
      estimate the future timing of receipts to determine the current fair
      value of these amounts.

      DEBT
      The fair value of the Company's debt is estimated to approximate book
      value based on current market rates available to the Company.

      FOREIGN EXCHANGE CONTRACTS
      The fair values are estimated based on the amount the Company would
      receive or pay to terminate the agreements at the reporting dates, and
      approximated the carrying amount at December 31, 1998 and 1997.






   26

UT AUTOMOTIVE, INC.                                                           24
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------


19.    COMMITMENTS AND CONTINGENT LIABILITIES

       LEASE COMMITMENTS
       The Company and its combined affiliates occupy space and use certain
       equipment under lease arrangements. Rental commitments at December 31,
       1998 under long-term noncancelable operating leases are as follows:



                                                                                     LAND,            MACHINERY,
                                                                                 BUILDINGS AND         TOOLS AND
                                                                                 OFFICE SPACE          EQUIPMENT
                                                                                                      
       1999                                                                       $     9,807        $    2,381
       2000                                                                             8,518             1,493
       2001                                                                             8,401               840
       2002                                                                             8,248               394
       2003                                                                             6,641               264
       After 2003                                                                       4,963               209
                                                                                  -----------        ----------

                                                                                  $    46,578        $    5,581
                                                                                  ===========        ==========


       Rent expense totaled $22,660, $19,507 and $19,602 for the years ended
       December 31, 1998, 1997 and 1996, respectively.

       PURCHASE COMMITMENTS
       In the normal course of business, the Company enters into commitments for
       the purchase of certain raw materials and components utilized in its
       manufacturing process. These agreements are generally for one year or
       less and management believes the required purchases are not in excess of
       anticipated needs.

       ENVIRONMENTAL
       The Company is subject to federal, state, local and foreign laws and
       regulations relating to environmental matters. These laws provide for
       control of pollutants released into the air, water and ground and require
       responsible parties to undertake remediation of hazardous waste disposal
       sites.

       Although it is not presently possible to estimate the exact timing and
       ultimate amount of future expenditures for environmental remediation, the
       Company has recorded environmental liabilities of approximately $72,000
       and $81,000 as of December 31, 1998 and 1997, respectively. Accrued
       liabilities include $11,500 and $10,347 for the current portion of the
       estimated cleanup expenditures at December 31, 1998 and 1997,
       respectively. The balance of spending anticipated to be incurred in
       future years is shown as a component of other long-term liabilities.
       Liabilities with cash flows that are fixed or reliably determinable of
       approximately $31,300 have been recorded at their discounted value of
       $18,050 at December 31, 1998 utilizing a 7.5% interest rate. Other assets
       in the accompanying combined balance sheets include approximately $26,300
       and $30,300 at December 31, 1998 and 1997, respectively, expected to be
       recoverable under indemnification agreements. Legal proceedings have been
       instituted on behalf of a subsidiary of the Company against its
       historical insurers seeking insurance coverage for remediation and
       related expenditures. These proceedings are expected to last several
       years. Potential insurance reimbursements are not recorded based upon the
       uncertainty of collection.



                                       27
   27

UT AUTOMOTIVE, INC.                                                           25
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

19.    COMMITMENTS AND CONTINGENT LIABILITIES (CONTINUED)

       Management believes that the ultimate resolution of these environmental
       matters should not have a material adverse effect on the combined
       financial position of the Company. However, it is possible that the
       Company's results of operations and cash flows in certain future
       quarterly or annual periods could be materially affected.

       WARRANTY
       The Company provides its customers with product quality assurances
       considered by management to be standard in the industry. The Company
       accrues for these costs when such obligations are probable and the
       amounts can be reasonably estimated. Warranty reserves approximated
       $48,100 and $43,800 at December 31, 1998 and 1997, respectively.

       OTHER
       The Company also has other commitments and contingent liabilities related
       to legal proceedings and other matters arising out of the normal course
       of business. Management believes that resolution of these matters will
       not have a material adverse effect on the financial position, results of
       operations or cash flows of the Company.

20.    SEGMENT FINANCIAL DATA

       The Company and its subsidiaries design, develop, manufacture and sell
       products, classified in four principle operating segments. The Company's
       operating segments were generally determined on the basis of geographic
       regions and product segments.

       Electrical Systems-Americas products include electrical distribution,
       electronic and eletromechanical systems and components such as wire
       assemblies, control modules, switches, actuators, relays, terminals and
       connectors, smart junction boxes, power network boxes, in addition to,
       starter motors and wiper systems, manufactured principally in North
       America.

       Interior Systems International products include instrument panels,
       modular headliners, door panels, door and sidewall trim, painted and
       decorated trim components, exterior mirrors and acoustic and sealing
       products, manufactured principally in the United States.

       European Managed Operations products include electrical distribution,
       electronic and eletromechanical systems and components such as wire
       assemblies, control modules, switches, actuators, relays, terminals and
       connectors, smart junction boxes, power network boxes, in addition to
       fractional horsepower DC motors, analog and digital auto amplifiers and
       video modules, manufactured principally in Europe.

       Asia Pacific Operations products include electronic and eletromechanical
       systems and components such as wire assemblies, control modules, in
       addition to fractional horsepower DC motors, manufactured principally in
       Asia.


   28

UT AUTOMOTIVE, INC.                                                           26
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------


20.   SEGMENT DATA (CONTINUED)

      Operating segment and geographic data include the results of all majority
      owned subsidiaries, consistent with the management reporting of these
      businesses. For two subsidiaries, minority shareholders have rights,
      which under the provisions of EITF 96-16, overcome the presumption of
      consolidation. In the Company's consolidated results, these subsidiaries
      are accounted for using the equity method of accounting. Adjustments to
      reconcile segment reporting to consolidated results are included in
      "Headquarters, Eliminations, Other", which also includes corporate
      support administration centers and, for comparability purposes, the
      impact of the steering wheels operations and divestiture in 1996.
      Operating profits are comprised of income before interest expense, taxes
      and minority interests.




                                                                    FOR THE YEARS ENDED
                                                                        DECEMBER 31,
                                                         ---------------------------------------------
                                                         1998                1997                 1996
                                                                                            
      NET SALES
      Electrical Systems America                    $ 1,353,148         $ 1,434,480          $ 1,470,915
      Interior Systems International                    566,420             583,514              628,287
      European Managed Operations                     1,023,622             953,931              930,520
      Asia Pacific Operations                            16,284              11,471                2,714
      Headquarters, Eliminations, Other                 (59,137)            (56,091)              53,144
                                                    -----------         -----------          -----------
      
      Total net sales                               $ 2,900,337         $ 2,927,305          $ 3,085,580
                                                    ===========         ===========          ===========
      
      OPERATING PROFITS
      Electrical Systems America                    $   164,185         $   190,240          $   198,108
      Interior Systems International                     21,734               3,666               (2,070)
      European Managed Operations                        83,541              80,496               79,156
      Asia Pacific Operations                            (1,499)                 37               (4,858)
      Headquarters, Eliminations, Other                (107,193)           (113,837)             (85,364)
                                                    -----------         -----------          -----------
      
      Total operating profits                       $   160,768         $   160,602          $   184,972
                                                    ===========         ===========          ===========
      
      CAPITAL EXPENDITURES
      Electrical Systems America                    $    69,720         $    56,200          $    44,242
      Interior Systems International                     40,977              29,291               30,380
      European Managed Operations                        71,448              64,468               54,481
      Asia Pacific Operations                               367                 548                1,739
      Headquarters, Eliminations, Other                  10,390              10,519                6,450
                                                    -----------         -----------          -----------
      
      Total capital expenditures                    $   192,902         $   161,026          $   137,292
                                                    ===========         ===========          ===========
      
      DEPRECIATION AND AMORTIZATION
      Electrical Systems America                    $    43,741         $    47,825          $    49,295
      Interior Systems International                     22,164              20,727               20,783
      European Managed Operations                        41,897              40,031               36,125
      Asia Pacific Operations                               497                 597                  555
      Headquarters, Eliminations, Other                  15,991              18,139               20,369
                                                    -----------         -----------          -----------
      
      Total depreciation and amortization           $   124,290         $   127,319          $   127,127
                                                    ===========         ===========          ===========




   29

UT AUTOMOTIVE, INC.                                                           27
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------
20.   SEGMENT DATA (CONTINUED)

      A substantial portion of the Company's revenues and assets are
      attributable to international operations. The Company has significant
      manufacturing facilities in Italy, Spain, Honduras, the Philippines and
      Mexico.

      Geographic segment information follows:



                                                                         FOR THE YEARS ENDED
                                                                             DECEMBER 31,
                                                                   --------------------------------
                                                                   1998          1997          1996
                                                                                   
      NET SALES
      North American operations                                 $1,873,957    $1,944,614    $2,148,356
      International operations
        Europe                                                   1,001,978       942,289       928,177
        Asia Pacific                                               114,573       118,916        87,592
        Other                                                       46,990        34,740        13,966
      Eliminations                                                (137,161)     (113,254)      (92,511)
                                                                ----------    ----------    ----------

      Total net sales                                           $2,900,337    $2,927,305    $3,085,580
                                                                ==========    ==========    ==========





                                                                                    DECEMBER 31,
                                                                              ----------------------
                                                                                 1998         1997
                                                                                           
      LONG-LIVED ASSETS
      North American operations                                               $  749,119    $727,183
      International operations
        Europe                                                                   237,976     206,380
        Asia Pacific                                                              29,704      26,193
        Other                                                                     26,019      19,640
                                                                              ----------    --------

      Total                                                                   $1,042,818    $979,396
                                                                              ==========    ========




   30


UT AUTOMOTIVE, INC.                                                           28
(WHOLLY-OWNED BY UNITED TECHNOLOGIES CORPORATION)

NOTES TO COMBINED FINANCIAL STATEMENTS
(DOLLAR AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------

20.   SEGMENT DATA (CONTINUED)

      SALES
      Sales by operating segment or by geographic area include intersegment
      sales as well as sales and transfers between geographic areas, which are
      generally made at prices approximating those that the selling entity is
      able to obtain on external sales. Other international sales include sales
      of products produced by the Company's Philippine operations, which are
      generally sold to U.S. customers.

      Sales from United States operations include export sales as follows:



                                                           DECEMBER 31,
                                                  ----------------------------
                                                  1998         1997       1996

                                                                   
       Europe                                   $ 62,921    $ 71,438   $ 70,552
       Asia Pacific                                5,607      13,581      7,117
       Other                                     144,084      97,371     83,622
                                                --------    --------   --------

                                                $212,612    $182,390   $161,291
                                                ========    ========   ========


      ELIMINATIONS
      Eliminations made in reconciling geographic area data with the related
      combined amounts include sales and transfers between geographic areas,
      unrealized profits in inventory and similar items.

      LONG-LIVED ASSETS
      Long-lived assets include net fixed assets and net goodwill which can be
      attributed to the specific geographic regions.

21.   SUBSEQUENT EVENTS

      In March 1999, UTC entered into an agreement to sell the Company to Lear
      Corporation for approximately $2,300,000, subject to certain adjustments.
      Consummation of the sale is subject to customary conditions of closing.
      The financial statements do not give effect to this transaction.


   31











ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS
         B.  Unaudited Pro Forma Consolidated Financial Statements.

         The following unaudited pro forma consolidated statement of operations
of Lear for the year ended December 31, 1998 was prepared to illustrate the
effects of the completion of the acquisition of Delphi Seating, which was
completed on September 1, 1998, the UT Automotive acquisition, the amendment and
restatement of our prior senior credit facility and borrowings under our new
credit facilities (collectively, the "Transactions"), as if such Transactions
had occurred on January 1, 1998. 

         The following unaudited pro forma consolidated balance sheet
(collectively with the unaudited pro forma consolidated statement of operations,
the "Pro Forma Statements") was prepared as if the Transactions had occurred as
of December 31, 1998. The Pro Forma Statements are not necessarily indicative of
the results that actually would have been achieved if the Transactions reflected
therein had been completed on the dates indicated or the results which may be
attained in the future.

         The pro forma adjustments are based upon available information and upon
certain assumptions that we believe are reasonable. The Pro Forma Statements
exclude the estimated effects related to our planned refinancing of the $1.4
billion interim term loan. The Pro Forma Statements and accompanying notes
should be read in conjunction with the historical financial statements of Lear,
UT Automotive and Delphi Seating, including the notes thereto.



                                       32
   32
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS



    

                                                           YEAR ENDED DECEMBER 31, 1998
=========================================================================================================================
                                                            Operating and                     Delphi      Pro Forma
                                  Lear       UT Automotive    Financing                       Seating        as
                               Historical    Historical(1)   Adjustments      Pro Forma    Pro Forma (2)  Adjusted
- ---------------------------------------------------------------------------------------------------------------------------
                                                   (Dollars in millions, except per share data)

                                                                                             
Net sales                     $  9,059.4      $ 2,900.3      $      -        $11,959.7       $  669.0    $12,628.7
Cost of sales                    8,198.0        2,365.4             -         10,563.4          651.2     11,214.6
- ---------------------------------------------------------------------------------------------------------------------------
Gross profit                       861.4          534.9             -          1,396.3           17.8      1,414.1
Selling, general and 
 administrative expenses           337.0          362.7             -            699.7           41.5        741.2
Restructuring and other charges    133.0            -               -            133.0             -         133.0
Amortization                        49.2           13.0            20.2 (3)       82.4            3.2         85.6
- ---------------------------------------------------------------------------------------------------------------------------
Operating income                   342.2          159.2           (20.2)         481.2          (26.9)       454.3
Interest expense                   110.5           22.2           140.4 (4)      273.1            9.1        282.2
Other (income)/expense, net         22.3            (.6)            -             21.7           (6.1)        15.6
- ---------------------------------------------------------------------------------------------------------------------------
Income before income taxes         209.4          137.6          (160.6)         186.4          (29.9)       156.5
Income taxes                        93.9           57.5           (49.1)(5)      102.3          (11.9)        90.4
- ---------------------------------------------------------------------------------------------------------------------------
Net income                     $   115.5      $    80.1         $(111.5)          84.1       $  (18.0)   $    66.1 
===========================================================================================================================

Diluted net income per share   $    1.70                                                                 $     .97
Weighted average shares
 outstanding (in millions)          68.0                                                                      68.0
EBITDA (6)                     $   561.9       $  283.5             -        $   845.4       $  (14.8)    $  830.6
===========================================================================================================================




(1)  The UT Automotive historical information represents amounts derived from 
     the audited results of operations for UT Automotive's fiscal year ended 
     December 31, 1998. Certain amounts have been reclassified to conform to 
     Lear's presentation.

(2)  The Delphi Seating pro forma information reflects (i) Delphi Seating
     historical unaudited results of operations for the period from January 1,
     1998 through September 1, 1998, the date on which Delphi Seating was
     acquired by Lear and (ii) adjustments to reflect the elimination of net
     sales between Delphi Seating and Lear, estimated interest on borrowings to
     finance the acquisition of Delphi Seating, amortization of goodwill from
     the acquisition of Delphi Seating, income tax effects of the adjustments
     and the elimination of items with no continuing impact on Lear's results of
     operations, including the capitalization of fixed asset purchases which
     were accounted for as impaired assets by Delphi Seating, operating losses 
     at plants which were not included in the acquisition, a charge related to 
     the employee benefit obligations not assumed by Lear and the elimination of
     certain expenses allocated from the parent.

(3)  The adjustment to amortization represents the following:




=========================================================================================================================
                                                                                            Year Ended
                                                                                         December 31, 1998
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                       (Dollars in millions)
                                                                                              
Amortization of goodwill from the acquisition of UT Automotive (over 40 years)                $ 33.2
Elimination of the historical goodwill amortization of UT Automotive                           (13.0)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                              $ 20.2
=========================================================================================================================


(4) The adjustment to interest expense represents the following:



=========================================================================================================================
                                                                                                   Year Ended
                                                                                                December 31, 1998
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                              (Dollars in millions)
                                                                                                         

Estimated interest on borrowings under our primary credit facilities to finance                    
the UT Automotive acquisition                                                                       $  145.7
Other changes in interest expense, commitment fees and amortization of
deferred finance fees due to the new credit facilities and the amendment and restatement
of our prior senior credit facility                                                                     15.0
Elimination of interest expense on UT Automotive intercompany debt retired upon acquisition            (20.3)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                    $  140.4
===========================================================================================================================

(5)  Reflects the income tax effects of the operating and financing adjustments.

(6)  "EBITDA" is operating income plus depreciation and amortization. EBITDA
     does not represent and should not be considered as an alternative to net
     income or cash flow from operations as determined by generally accepted
     accounting principles. EBITDA includes the effect of the $133 million 
     restructuring and other charges ($92.5 million or $1.36 per diluted share, 
     after tax).

                                       33
   33


                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

                             AS OF DECEMBER 31, 1998




===========================================================================================================================
                                                                             Acquisition       Operating and
                                               Lear       UT Automotive     and Valuation        Financing
                                            Historical     Historical(1)  of UT Automotive(2)   Adjustments    Pro Forma
- ---------------------------------------------------------------------------------------------------------------------------
                                                               (Dollars in millions)
               ASSETS
Current Assets:
                                                                                               
Cash and cash equivalents                       $    30.0   $    43.4      $(2,312.9)        $2,312.9(4)      $    73.4
Accounts receivable, net                          1,373.9       575.2           -                -              1,949.1
Inventories                                         349.6       170.7           -                -                520.3
Recoverable customer engineering and tooling        221.4         -             -                -                221.4
Other current assets                                223.1        70.0           -                -                293.1
- ----------------------------------------------------------------------------------------------------------------------- 
                                                  2,198.0       859.3       (2,312.9)         2,312.9           3,057.1
- ----------------------------------------------------------------------------------------------------------------------- 
Property, plant and equipment, net                1,182.3       709.7           -                -              1,892.0
- -----------------------------------------------------------------------------------------------------------------------
Goodwill and other intangibles, net               2,019.8       333.1          993.5             -              3,346.4
Other                                               277.2        85.3          (26.7)(3)         18.6(5)          354.4
- ----------------------------------------------------------------------------------------------------------------------- 
                                                $ 5,677.3   $ 1,987.4      $(1,346.1)        $2,331.5         $ 8,650.1
======================================================================================================================= 
LIABILITIES AND STOCKHOLDERS' EQUITY 
Current Liabilities:
Short-term borrowings                           $    82.7   $     7.8      $     -          $    -            $   90.5
Accounts payable and drafts                       1,600.8       377.0            -               -             1,977.8
Accrued liabilities                                 797.5       193.5          (15.2)(3)         -               975.8
Current portion of long-term debt                    16.5         1.6            -               -                18.1
- ----------------------------------------------------------------------------------------------------------------------- 
                                                  2,497.5       579.9          (15.2)            -             3,062.2
Long-Term Liabilities:
Long-term debt                                    1,463.4         5.2            -            2,331.5(6)       3,800.1
Deferred national income taxes                       39.0        38.4            -               -                77.4
Other                                               377.4        98.9          (65.9)(3)         -               410.4
- ----------------------------------------------------------------------------------------------------------------------- 
                                                  1,879.8       142.5          (65.9)         2,331.5          4,287.9
                                                

Stockholders' Equity                              1,300.0     1,265.0       (1,265.0)            -             1,300.0
- ----------------------------------------------------------------------------------------------------------------------- 
                                                $ 5,677.3   $ 1,987.4      $(1,346.1)       $ 2,331.5         $8,650.1
=======================================================================================================================


(1)  The UT Automotive historical information represents amounts obtained from
     the audited balance sheet of UT Automotive as of December 31, 1998.  
     Certain amounts have been reclassified to conform to Lear's presentaion.
 
(2)  Assumes a purchase price of $2,312.9 million which consists of
     $2,300.0 million to acquire all of the common stock of UT Automotive and
     $12.9 million to pay estimated fees and expenses related to the acquisition
     of UT Automotive. The acquisition of UT Automotive was accounted for using
     the purchase method of accounting, and the total purchase price was
     allocated first to assets and liabilities based on their respective fair
     values, with the remainder ($1,326.6 million) allocated to goodwill. The
     adjustment to stockholders' equity reflects the elimination of UT
     Automotive's equity. The allocation of the purchase price above is based on
     historical costs and management's estimates which may differ from the final
     allocation due to appraisals of fixed assets and the finalization of plans
     of restructuring.

(3)  Represents the elimination of certain items which are being retained by the
     seller of UT Automotive.

(4)  Reflects proceeds of borrowings under our primary credit facilities of 
     $2,312.9 million.    
     
(5)  Reflects the capitalization of fees incurred in establishing our new credit
     facilities of $18.6 million.

(6)  Reflects the effects of the Transactions as follows:



===========================================================================================================================
                                                                                               
Borrowings under our primary credit facilities to finance the acquisition of UT
Automotive                                                                                  $ 2,312.9
Borrowings under our primary credit facilities to pay fees and expenses incurred 
in establishing the new credit facilities                                                        18.6

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                            $ 2,331.5
===========================================================================================================================



                                       34
   34



ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS
         C.  Exhibits

     10.1    Amended and Restated Credit and Guarantee Agreement, dated as
             of May 4, 1999, among Lear, Lear Corporation Canada Ltd., the
             Foreign Subsidiary Borrowers (as defined therein), the Lenders
             Party thereto, Bankers Trust Company and Bank of America National
             Trust & Savings Association, as Co-Syndication Agents, The Bank of
             Nova Scotia, as Documentation Agent and Canadian Administrative
             Agent, and The Chase Manhattan Bank, as General Administrative
             Agent;

     10.2    Interim Term Loan Agreement, dated as of May 4, 1999, among
             Lear, the Lenders parties thereto, Citicorp USA, Inc. and Credit
             Suisse First Boston, as Co-Syndication Agents, Deutsche Bank AG New
             York Branch, as Documentation Agent, the other Agents named
             therein, and The Chase Manhattan Bank, as Administrative Agent;

     10.3    Revolving Credit and Term Loan Agreement, dated as of May 4,
             1999, among Lear, certain of its Foreign Subsidiaries, the Lenders
             parties thereto, Citicorp USA, Inc. and Morgan Stanley Senior
             Funding, Inc., as Co-Syndication Agents, Toronto Dominion (Texas),
             Inc., as Documentation Agent, the other Agents named therein, and
             The Chase Manhattan Bank, as Administrative Agent;

     10.4    Stock Purchase Agreement dated as of March 16, 1999 by and between
             Nevada Bond Investment Corp. II and Lear Corporation (incorporated
             by reference to Exhibit 99.1 to the Company's Current Report on
             Form 8-K dated March 16, 1999).

     23.1    Consent of PricewaterhouseCoopers LLP



                                       53
























   35





                                   SIGNATURES

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


                                                LEAR CORPORATION

                                                /s/ Donald J. Stebbins
                                                -------------------------------
                                                Donald J. Stebbins
                                                Senior Vice President and
                                                Chief Financial Officer

May 6, 1999
   36


                 

                                INDEX TO EXHIBITS



EXHIBIT NO.          DESCRIPTION
- -----------          -----------

  10.1               Amended and Restated Credit and Guarantee Agreement, 
                     dated as of May 4, 1999, among Lear, Lear Corporation
                     Canada Ltd., the Foreign Subsidiary Borrowers (as defined
                     therein), the Lenders party thereto, Bankers Trust Company
                     and Bank of America National Trust & Savings Association,
                     as Co-Syndication Agents, The Bank of Nova Scotia, as
                     Documentation Agent and Canadian Administrative Agent, and
                     The Chase Manhattan Bank, as General Administrative Agent.

  10.2               Interim Term Loan Agreement, dated as of May 4, 1999,
                     among Lear, the Lenders parties thereto. Citicorp USA, Inc.
                     and Credit Suisse First Boston, as Co-Syndication Agents,
                     Deutsche Bank AG New York Branch, as Documentation Agent,
                     the other Agents named therein, and The Chase Manhattan
                     Bank, as Administrative Agent.

  10.3               Revolving Credit and Term Loan Agreement, dated as of
                     May 4, 1999, among Lear, certain of its Foreign
                     Subsidiaries, the Lenders parties thereto, Citicorp USA,
                     Inc. and Morgan Stanley Senior Funding, Inc., as
                     Co-Syndication Agents, Toronto Dominion (Texas), Inc., as
                     Documentation Agent, the other Agents named therein, and
                     The Chase Manhattan Bank, as Administrative Agent.

  10.4               Stock Purchase Agreement dated as of March 16, 1999
                     by and between Nevada Bond Investment Corp. II and Lear
                     Corporation (incorporated by reference to Exhibit 99.1 to
                     the Company's Current Report on Form 8-K dated March 16,
                     1999).

  23.1               Consent of PricewaterhouseCoopers LLP 


                                       36