##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-K



(Mark One)



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------



For the fiscal year ended December 31, 2005



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from
 to



ARMSTRONG HOLDINGS, INC.

(Exact name
of registrant as specified in its charter)



|                                                               |  |                          |  |                                     
|-------------------------------------------------------------- |  | ------------------------ |  | ------------------------------------
|Pennsylvania                                                   |  | 000-50408                |  | 23-3033414                          
|(State or other jurisdiction of incorporation or organization) |  | (Commission file number) |  | (I.R.S. Employer Identification No.)



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



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



Securities registered pursuant to Section 12(b) of the Act: None



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



|                                                            |  | 
|----------------------------------------------------------- |  | 
|Title of each class                                         |  | 
|Common Stock ($1 par value) Preferred Stock Purchase Rights |  | 



Indicate by check mark if the
registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.



Yes ̈No  x



Indicate by check mark if the registrant is not required to file reports pursuant to
Section 13 or Section 15(d) of the Act.



Yes ̈No  x



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



Yes  x    No ̈



---

##### Table of Contents

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



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).



Yes  x    No ̈



Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).



Yes ̈No  x



The aggregate market value of the Common Stock of Armstrong Holdings, Inc. held by
non-affiliates based on the closing price ($2.42 per share) on the over-the-counter (OTC) Bulletin Board (trading symbol ACKHQ) on June 30, 2005, was approximately $98.1 million. As of February 10, 2006, the number of shares outstanding of
registrants Common Stock was 40,664,461.



ARMSTRONG
WORLD INDUSTRIES, INC.

(Exact name of registrant as specified in its charter)



|                                                               |  |                          |  |                                     
|-------------------------------------------------------------- |  | ------------------------ |  | ------------------------------------
|Pennsylvania                                                   |  | 1-2116                   |  | 23-0366390                          
|(State or other jurisdiction of incorporation or organization) |  | (Commission file number) |  | (I.R.S. Employer Identification No.)



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



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



Securities registered pursuant to Section 12(b) of the Act: None



Securities registered pursuant to Section 12(g) of the Act: None



Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.



Yes ̈No  x



Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.



Yes ̈No  x



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



Yes  x    No ̈



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



2



---

##### Table of Contents

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).



Yes ̈No  x



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).



Yes ̈No  x



Documents Incorporated by Reference



None



---



3



---

##### Table of Contents

TABLE OF CONTENTS



|           |  |                                                                                                                  |  |    
|---------- |  | ---------------------------------------------------------------------------------------------------------------- |  | ---
|SECTION    |  | PAGES                                                                                                           
|           |  | Uncertainties Affecting Forward-Looking Statements                                                               |  | 5  
|           |  |                                                                                                                 
|           |  | PART I                                                                                                           |  |    
|           |  |                                                                                                                 
|Item 1.    |  | Business                                                                                                         |  | 6  
|           |  |                                                                                                                 
|Item 1A.   |  | Risk Factors                                                                                                     |  | 14 
|           |  |                                                                                                                 
|Item 2.    |  | Properties                                                                                                       |  | 16 
|           |  |                                                                                                                 
|Item 3.    |  | Legal Proceedings                                                                                                |  | 17 
|           |  |                                                                                                                 
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                                              |  | 17 
|           |  |                                                                                                                 
|           |  | PART II                                                                                                          |  |    
|           |  |                                                                                                                 
|Item 5.    |  | Market for the Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 18 
|           |  |                                                                                                                 
|Item 6.    |  | Selected Financial Data                                                                                          |  | 19 
|           |  |                                                                                                                 
|Item 7.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                            |  | 20 
|           |  |                                                                                                                 
|Item 7A.   |  | Quantitative and Qualitative Disclosures about Market Risk                                                       |  | 45 
|           |  |                                                                                                                 
|Item 8.    |  | Financial Statements and Supplementary Data                                                                      |  |    
|           |  | Index to Financial Statements and Schedules                                                                      |  | 48 
|           |  | Quarterly Financial Information                                                                                  |  | 49 
|           |  | Armstrong Holdings, Inc. and Subsidiaries                                                                        |  | 51 
|           |  | Armstrong World Industries, Inc. and Subsidiaries                                                                |  | 106
|           |  |                                                                                                                 
|Item 9.    |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                             |  | 160
|           |  |                                                                                                                 
|Item 9A.   |  | Controls and Procedures                                                                                          |  | 160
|           |  |                                                                                                                 
|Item 9B.   |  | Other Information                                                                                                |  | 160
|           |  |                                                                                                                 
|           |  | PART III                                                                                                         |  |    
|           |  |                                                                                                                 
|Item 10.   |  | Directors and Executive Officers of the Registrant                                                               |  | 163
|           |  |                                                                                                                 
|Item 11.   |  | Executive Compensation                                                                                           |  | 168
|           |  |                                                                                                                 
|Item 12.   |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters                   |  | 176
|           |  |                                                                                                                 
|Item 13.   |  | Certain Relationships and Related Transactions                                                                   |  | 179
|           |  |                                                                                                                 
|Item 14.   |  | Principal Accountant Fees and Services                                                                           |  | 180
|           |  |                                                                                                                 
|           |  | PART IV                                                                                                          |  |    
|           |  |                                                                                                                 
|Item 15.   |  | Exhibits and Financial Statement Schedules                                                                       |  | 181
|           | 
|Signatures |  | 188                                                                                                             



4



---

##### Table of Contents

Uncertainties Affecting Forward-Looking Statements



Our disclosures here and in other public documents and comments contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Those statements provide our future expectations or forecasts, and can be
identified by our use of words such as anticipate, estimate, expect, project, intend, plan, believe, outlook, etc. in discussions of future operating or
financial performance or the outcome of contingencies such as liabilities or legal proceedings.



Any of our forward-looking statements may turn out to be wrong. Actual future results may differ materially. Forward-looking statements involve risks and uncertainties because they relate to events and depend on
circumstances that may or may not occur in the future. We undertake no obligation to update any forward-looking statement.



You should take into account risks and uncertainties that affect our business, operations and financial condition in evaluating any investment decision involving
Armstrong. It is not possible to predict all factors that could cause actual results to differ materially from expected and historical results. The discussion in the Risk Factors section below at Item 1A. is a summary of what we
currently believe to be our most significant risk factors. Related disclosures in subsequent 10-K, 10-Q and 8-K reports should also be consulted.



5



---

##### Table of Contents

PART I



|ITEM 1. | BUSINESS
|------- | --------



General



Armstrong World
Industries, Inc. (AWI) is a Pennsylvania corporation incorporated in 1891. Armstrong Holdings, Inc. is a Pennsylvania corporation and the publicly held parent holding company of AWI. Armstrong Holdings, Inc.s only significant asset
and operation is its indirect ownership, through Armstrong Worldwide, Inc. (a Delaware Corporation), of all of the capital stock of AWI. We include separate financial statements for Armstrong Holdings, Inc. and its subsidiaries and AWI and its
subsidiaries in this report because both companies have public securities that are registered under the Securities Exchange Act of 1934 (the Securities Exchange Act). The differences between the financial statements of Armstrong
Holdings, Inc. and its subsidiaries and AWI and its subsidiaries are primarily due to transactions that occurred in 2000 related to the formation of Armstrong Holdings, Inc. and to employee compensation-related stock activity. In 2005, we reversed a
$1.6 million contingent liability of Armstrong Holdings, Inc. that was originally established when Armstrong Holdings, Inc. was formed, because the liability is no longer probable. Due to the lack of material differences in the operations, when we
refer in this document to Armstrong Holdings, Inc. and its subsidiaries as AHI, Armstrong, we and us, we are also effectively referring to AWI and its subsidiaries. We use the term AWI when
we are referring solely to Armstrong World Industries, Inc.



We maintain a
website at http://www.armstrong.com. Information contained on our website is not incorporated into this document. Annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, all amendments to those reports and other
information about us are available free of charge through this website as soon as reasonably practicable after the reports are electronically filed with the Securities and Exchange Commission (SEC).



We are a leading global producer of flooring products and ceiling systems for use primarily
in the construction and renovation of residential, commercial and institutional buildings. Through our United States (U.S.) operations and U.S. and international subsidiaries, we design, manufacture and sell flooring products (resilient,
wood, carpeting and sports flooring) and ceiling systems (primarily mineral fiber, fiberglass and metal), around the world. We also design, manufacture and sell kitchen and bathroom cabinets in the U.S.



Our business strategy focuses on product innovation, product quality and customer service. In
our businesses, these factors are the primary determinants of market share gain or loss. Our objective is to ensure that anyone buying a floor or ceiling can find an Armstrong product that meets his or her needs. Our cabinet strategy is more focused
 on stock cabinets in select geographic markets. In these segments, we have the same objectives: high quality, good customer service and products that meet our customers needs. Our markets are very competitive, which limits our pricing
flexibility. This requires that we increase our productivity each year  both in our plants and in our administration of the businesses.



Chapter 11 Proceeding



On December 6, 2000, AWI filed a voluntary petition for relief under Chapter 11 of the U.S. Bankruptcy Code in the United States Bankruptcy Court for the District of
Delaware (the Bankruptcy Court) in order to use the court-supervised reorganization process to achieve a resolution of its asbestos liability. Also filing under Chapter 11 were two of AWIs wholly-owned subsidiaries, Nitram
Liquidators, Inc. and Desseaux Corporation of North America, Inc. The Chapter 11 cases are being jointly administered under case number 00-4471 (the Chapter 11 Case). AWI is operating its business and managing its properties as a
debtor-in-possession subject to the provisions of the Bankruptcy Code. See Note 1 of the Consolidated Financial Statements for information on the Chapter 11 Case and Note 30 of the Consolidated Financial Statements for information on asbestos
litigation.



6



---

##### Table of Contents

Reportable Segments



Resilient Flooring  produces a broad range of floor coverings for homes and commercial and institutional buildings. Resilient
Flooring products include vinyl sheet, vinyl tile, linoleum flooring and luxury vinyl tile. In addition, our Resilient Flooring segment sources and sells laminate flooring products, ceramic tile products, adhesives, installation and maintenance
materials and accessories. Resilient Flooring products are offered in a wide variety of types, designs and colors. We sell these products to wholesalers, large home centers, retailers, contractors and to the manufactured homes industry.



Wood Flooring  produces and sources wood flooring products for use in new
residential construction and renovation, with some commercial applications in stores, restaurants and high-end offices. The product offering includes solid wood (predominantly pre-finished), engineered wood floors in various wood species (with oak
being the primary species of choice) and related accessories. Virtually all of our Wood Floorings sales are in North America. Our Wood Flooring products are generally sold to independent wholesale flooring distributors and large home centers
under the brand names Bruce®, Hartco®, Robbins®, Timberland and Armstrong.



Textiles and Sports Flooring (TSF)  produces carpeting and sports
flooring products that are sold mainly in Europe. Carpeting products consist principally of carpet tiles and broadloom used in commercial applications and in the leisure and travel industry. Sports flooring products include artificial turf and other
sports surfaces. Our TSF products are sold primarily through retailers, contractors, distributors and other industrial businesses.



Building Products  produces suspended mineral fiber, soft fiber and metal ceiling systems for use in commercial, institutional and residential settings. In
addition, our Building Products segment sources and sells wood ceiling systems. The products are available in numerous colors, performance characteristics and designs, and offer attributes such as acoustical control, rated fire protection and
aesthetic appeal. Commercial ceiling materials and accessories are sold to ceiling systems contractors and to resale distributors. Residential ceiling products are sold primarily in North America through wholesalers and retailers (including large
home centers). Suspension system (grid) products manufactured by WAVE are sold by both Armstrong and our WAVE joint venture.



Cabinets  produces kitchen and bathroom cabinetry and related products, which are used primarily in the U.S. residential new construction and renovation
markets. Through our system of company-owned and independent distribution centers and through direct sales to builders, our Cabinets segment provides design, fabrication and installation services to single and multi-family homebuilders, remodelers
and consumers under the brand names Armstrong and Bruce®.



Unallocated
Corporateincludes assets and expenses that have not been allocated to the business units. Unallocated Corporate assets are primarily deferred tax assets, cash and the U.S. prepaid pension cost. Expenses included in Unallocated Corporate
are corporate departments expenses that have not been allocated to other reportable segments, and the U.S. pension credit. Expenses for our corporate departments (including computer services, human resources, legal, finance and other) are
allocated to the reportable segments when the departments provide specific work to the reportable segment and the expense allocation can be based on known metrics, such as time reporting, headcount or square-footage. The remaining expenses, which
cannot be attributable to the reportable segments without a high degree of generalization, are reported in Unallocated Corporate.



7



---

##### Table of Contents

The following chart illustrates the breakdown of our consolidated net sales for the year ended December 31, 2005 by
segment:



2005 Consolidated Net Sales by Segment

(in $ millions)



LOGO



See Note 3 of the Consolidated Financial
Statements and Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations of this Form 10-K for additional financial information on our reportable segments.



Markets



The major markets in which we compete are:



North American Residential markets.The North American Residential markets account for nearly one-half of our total consolidated net sales. Our Resilient Flooring,
Wood Flooring, Building Products and Cabinets segments sell products for use in the home. Homeowners have a multitude of finishing solution options for every room in their house. For flooring, they can choose from our vinyl and wood products, for
which we are the markets largest provider, or from our laminate and ceramic products. We compete directly with other domestic and international suppliers of these products. Our flooring products also compete with carpet, which we do not offer
in this market. Our ceiling products compete against mineral fiber and fiberglass products from other manufacturers, as well as drywall installations. In the kitchen and bath areas, we compete with thousands of other cabinet manufacturers that
include large diversified corporations as well as small local craftsmen.



Our
products are used in new home construction and existing home renovation work. Industry estimates are that existing home renovation (also known as replacement / remodel) work represents approximately two-thirds of the total North American residential
market opportunity. Key U.S. statistics that indicate market opportunity include existing home sales (a key indicator for renovation opportunity), housing starts, housing completions, interest rates and consumer confidence. For our Resilient
Flooring and Wood Flooring products, we believe there is some longer-term correlation between these statistics and our revenue, after reflecting a lag period between change in construction activity and our operating results of approximately several
months. However, we believe that consumers preferences for product type, style, color, availability and affordability also significantly impact our revenue. Further, changes in inventory levels and product focus at national home centers, which
are our largest customers, can also significantly impact our revenue. Sales of our ceiling products in this market appear to follow the trend of existing home sales, with a several month lag period between change in existing home sales and our
related operating results.



8



---

##### Table of Contents

North American Commercial markets. The North American Commercial markets account for approximately one-fourth of
our total consolidated net sales. Many of our products, primarily ceilings and Resilient Flooring, are used in commercial and institutional buildings. Our revenue opportunities come from new construction as well as renovation of existing buildings.
Renovation work is estimated to represent approximately three-fourths of the total North American commercial market opportunity. We focus on four major segments of commercial building  office, education, retail and healthcare, as most of our
revenue in these markets comes from these building segments. We monitor U.S. construction starts (an indicator of U.S. monthly construction activity that provides us a reasonable indication of upcoming opportunity) and follow new projects. We have
found that our revenue from new construction can lag behind construction starts by as much as one year. We also monitor office vacancy rates and general employment levels, which can indicate movement in renovation and new construction opportunities.
We believe that these statistics, taking into account the time-lag effect, provide a reasonable indication of our future revenue opportunity from these markets.



Non-North American markets. The non-North American markets account for a little more than one-fourth of our total consolidated net sales. The vast majority of
our revenues generated outside of North America is in Europe and is commercial in nature. For the countries in which we have significant revenue, we monitor various national statistics (such as GDP) as well as known new projects. Revenues come
primarily from new construction and renovation work.



The following table
provides an estimate of our segments 2005 net sales, by major markets.



|                                                      |  |                            |   |  |                          |   |  |                   |   |  |       |  
|----------------------------------------------------- |  | -------------------------- | - |  | ------------------------ | - |  | ----------------- | - |  | ----- | -
|(Estimated percentages of individual
segments sales) |  | North American Residential |   |  | North AmericanCommercial |   |  | Non-NorthAmerican |   |  | Total |  
|Resilient Flooring                                    |  | 45                         | % |  | 30                       | % |  | 25                | % |  | 100   | %
|Wood Flooring                                         |  | 95                         | % |  | 5                        | % |  |                  |   |  | 100   | %
|Textiles & Sports Flooring                            |  |                           |   |  | 5                        | % |  | 95                | % |  | 100   | %
|Building Products                                     |  | 10                         | % |  | 50                       | % |  | 40                | % |  | 100   | %
|Cabinets                                              |  | 100                        | % |  |                         |   |  |                  |   |  | 100   | %



Geographic Areas



We sell our products in more than 80 countries. Approximately 72% of
our 2005 revenue was derived from sales in the Americas, the vast majority of which came in the United States and Canada. The following chart illustrates the breakdown of our consolidated net sales for the year ended December 31, 2005 by
region, based on where the sale was made:



2005 Consolidated
Net Sales by Geography

(in $ millions)



LOGO



9



---

##### Table of Contents

See Note 3 of the Consolidated Financial Statements and Item 7. Managements Discussion and Analysis of
Financial Condition and Results of Operations of this Form 10-K for financial information by geographic areas.



Customers



We use our market
positions and brand recognition to develop long-standing relationships with our customers. We principally sell products through building materials distributors, who re-sell our products to retailers, builders, contractors, installers and others. In
the North American retail market, which sells to end-users in the light commercial and residential segments, we have important relationships with national home centers such as The Home Depot, Inc. and Lowes Companies, Inc. In the residential
market, we have important relationships with major homebuilders and buying groups. In the commercial market, we sell to several contractors and subcontractors alliances.



The following charts illustrate the estimated breakdown of our 2005 consolidated net sales geographically by distribution channel:



|                                    |  |                                         
|----------------------------------- |  | ----------------------------------------
|2005 Americas Sale by Customer Type |  | 2005 Non-Americas Sales by Customer Type
|LOGO                                |  | LOGO                                    



Net sales to specific customers in
excess of 10% of our consolidated net sales for 2005, 2004 and 2003 were:



|                       |  |      |       |   |      |   |       |      |  |   |      
|---------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | -----
|Customer               |  | 2005 |       |   | 2004 |   |       | 2003
|The Home Depot, Inc.   |  | $    | 384.1 |   |      | $ | 393.4 |      |  | $ | 400.0
|Lowes Companies, Inc. |  |      | (1    | ) |      |   | (1    | )    |  |   | 318.7



|(1) | Net sales to Lowes Companies, Inc. were less than 10% of consolidated net sales for these years.
|--- | -------------------------------------------------------------------------------------------------



Net sales to these customers were recorded in our Resilient Flooring, Wood Flooring and Building Products segments. No other customers
accounted for 10% or more of our total consolidated net sales.



Competition



There is strong competition in all of the
reportable segments in which we do business. Principal methods of competition include product performance, product styling, service and price. Competition in the U.S. markets comes from both domestic manufacturers and international producers.
Additionally, some of our products compete with alternative products, such as our resilient, laminate and wood flooring products competing with carpet products, and our ceiling products competing with drywall. There has been excess industry capacity
in many geographic markets, which tends to increase price competition. The following companies are our primary competitors:



Flooring segments  Congoleum Corporation, Forbo Holding AG, Gerflor Group, Interface, Inc., Mannington Mills, Inc., Mohawk Industries, Inc., Pergo AB, Shaw
Industries, Inc., Tarkett AG and Wilsonart International.



10



---

##### Table of Contents

Building Products  Celotex Limited, Chicago Metallic Corporation, Knauf AMF GmbH & Co. KG, Odenwald
Faserplattenwerk GmbH, Rockfon A/S and USG Corporation.



Cabinets 
American Woodmark Corporation, Fortune Brands, Inc. and Masco Corporation



Raw Materials



Raw materials essential to our
businesses are purchased worldwide in the ordinary course of business from numerous suppliers. The principal raw materials used in each business include the following:



|                             |  |                                                                                                                                                                     
|---------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Business                     |  | Principal Raw Materials                                                                                                                                             
|                             | 
|Resilient Flooring           |  | Polyvinylchloride (PVC) resins and films, plasticizers, backings, limestone, pigments, linseed oil, inks and stabilizers                                          
|                             | 
|Wood Flooring                |  | Hardwood lumber, veneer, coatings, and stains                                                                                                                       
|                             | 
|Textiles and Sports Flooring |  | Yarn, latex, bitumen and wool                                                                                                                                       
|                             | 
|Building Products            |  | Mineral fibers, perlite, waste paper, clays, starches, and steel used in the production of metal ceilings and for our joint ventures manufacturing of ceiling grids
|                             | 
|Cabinets                     |  | Lumber, veneer, plywood, particleboard, fiberboard and components, such as doors and hardware                                                                       



We also purchase significant amounts
of packaging materials for all products and use substantial amounts of energy, such as electricity and natural gas, and water in our manufacturing operations.



In general, adequate supplies of raw materials are available to all of our businesses. However, availability can change for a number of reasons, including
environmental conditions, laws and regulations, shifts in demand by other industries competing for the same materials, transportation disruptions and/or business decisions made by, or events that affect, our suppliers. There is no assurance that a
significant shortage of raw materials will not occur.



Prices for certain high
usage raw materials can fluctuate dramatically. Cost increases for these materials can have a significant adverse impact on our manufacturing costs. Given the competitiveness of our markets, we may not be able to recover the increased manufacturing
costs through increasing selling prices to our customers.



Sourced
Products



Some of the products that we sell are sourced from third
parties. The primary sourced products include laminate, wood flooring, vinyl tile and ceramic products, specialized ceiling products, and installation-related products and accessories for some of our manufactured products. For certain sourced
products, the majority of our purchases come from one supplier. Sales of sourced products represented between 10% to 15% of our total consolidated revenue in 2005, 2004 and 2003.



We purchase some of our sourced products from suppliers that are located outside of the U.S, primarily from Asia and Europe. The costs for
these products are exposed to changes in foreign currency exchange rates, which can adversely affect our reported results from one period to the next. Our largest foreign currency exposure for sourced products is to the Euro.



In general, we believe we have adequate supplies of sourced products. We cannot guarantee
that a significant shortage will not occur.



11



---

##### Table of Contents

Hedging



We use financial instruments to hedge the following exposures: raw material and sourced product purchases, cross-currency intercompany loans, and natural gas. We use
derivative financial instruments as risk management tools and not for speculative trading purposes. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk of this Form 10-K for more information.



Patent and Intellectual Property Rights



Patent protection is important to our business in the U.S. and other markets. Our
competitive position has been enhanced by U.S. and foreign patents on products and processes developed or perfected within Armstrong or obtained through acquisitions and licenses. In addition, we also benefit from our trade secrets for certain
products and processes.



Patent protection extends for varying periods
according to the date of patent filing or grant and the legal term of a patent in the various countries where patent protection is obtained. The actual protection afforded by a patent, which can vary from country to country, depends upon the type of
patent, the scope of its coverage, and the availability of legal remedies. Although we consider that, in the aggregate, our patents, licenses and trade secrets constitute a valuable asset of material importance to our business, we do not regard any
of our businesses as being materially dependent upon any single patent or trade secret, or any group of related patents or trade secrets.



Certain of our trademarks, including without limitation, house marks

LOGO , Armstrong, Bruce®, Desso®, Hartco®, Robbins®, Timberland®, and DLW, and product line marks Allwood, Arteffects®, Axiom®, Cirrus®, Corlon®, Cortega®, Designer Solarian®,
Excelon®, Fundamentals® , Medintech®, Natural Inspirations, Natures Gallery®, Second Look®, Solarian®, ToughGuard® and Ultima are important to our business because of their significant brand name recognition. Trademark protection continues in some countries as long as the mark is used, and
continues in other countries, as long as the mark is registered. Registrations are generally for fixed, but renewable, terms.



Employees



As of December 31, 2005, we had approximately 14,900 full-time and part-time employees worldwide, with approximately 10,500 employees located in the United States. Approximately 9,900 of the 14,900 are production
and maintenance employees, of whom approximately 7,500 are located in the U.S. Approximately 72% of the production and maintenance employees in the U.S. are represented by labor unions. This percentage includes all production and maintenance
employees at our plants and warehouses where labor unions exist, regardless of whether or not the employees actually pay union dues. Outside the U.S., most of our production employees are covered by either industry-sponsored and/or state-sponsored
collective bargaining mechanisms.



Research & Development



Research and development (R&D) activities are
important and necessary in helping us improve our products competitiveness. Principal R&D functions include the development and improvement of products and manufacturing processes. We spent $48.5 million in 2005, $47.0 million in 2004 and
$46.1 million in 2003 on R&D activities worldwide.



Environmental
Matters



Most of our manufacturing and certain of our research
facilities are affected by various federal, state and local environmental requirements relating to the discharge of materials or the protection of the environment. We make expenditures necessary for compliance with applicable environmental
requirements at our operating facilities.



We are involved in proceedings under
the Comprehensive Environmental Response, Compensation and Liability Act (CERCLA), and similar state Superfund laws at 28 sites. We have also been remediating environmental contamination resulting from past industrial
activity at certain of our former plant sites. Certain of AWIs environmental liabilities are subject to discharge through its Chapter 11 Case while others are not. Those environmental obligations that AWI has with respect to property that it
owns or



12



---

##### Table of Contents

operates or for which a non-debtor subsidiary is liable are likely to be unaffected by the Chapter 11 Case. Therefore, AWI and its subsidiaries will be
required to continue meeting their ongoing environmental compliance obligations at such properties.



See Note 30 of the Consolidated Financial Statements for a full description of our environmental matters.



Information Filed With the Bankruptcy Court



Under applicable bankruptcy law, AWI is required to file periodically with the Bankruptcy Court various documents, including certain financial information on an
unconsolidated basis. This information includes statements, schedules, and monthly operating reports in forms prescribed by Federal Bankruptcy Law. We caution that such materials are prepared according to requirements under Federal Bankruptcy Law.
While they accurately provide then-current information required under Federal Bankruptcy Law, they are nonetheless unconsolidated, unaudited, and are prepared in a format different from that used in our consolidated financial statements filed under
the securities laws. Accordingly, we believe the substance and format do not allow meaningful comparison with our regular publicly disclosed consolidated financial statements. The materials filed with the Bankruptcy Court are not prepared for the
purpose of providing a basis for an investment decision relating to the stock of AHI or the debt securities of AWI, or for comparison with other financial information filed with the SEC.



Notwithstanding the foregoing, most of AWIs filings with the Bankruptcy Court are available to the public at the office of the Clerk
of the Bankruptcy Court. Those filings may also be obtained through private document retrieval services. We undertake no obligation to make any further public announcement with respect to the documents filed with the Bankruptcy Court or any matters
referred to in them.



See Note 1 of the Consolidated Financial Statements for
discussion of certain items filed with the Bankruptcy Court, and www.armstrongplan.com for documents related to AWIs Plan of Reorganization.



13



---

##### Table of Contents

|ITEM 1A. | RISK FACTORS
|-------- | ------------



As noted in the introductory section titled, Uncertainties Affecting Forward-Looking Statements above, our business, operations and financial condition are subject to various risks. You should take them
into account in evaluating any investment decision involving Armstrong. It is not possible to predict or identify all factors that could cause actual results to differ materially from expected and historical results. The following discussion is a
summary of what we believe to be our most significant risk factors. These and other factors could cause our actual results to differ materially from those in forward-looking statements made in this report.



We try to reduce both the likelihood that these risks will affect our businesses and the
damage they could have if they do occur. But, no matter how accurate our foresight, how well we evaluate risks, and how effective we are at mitigating them, it is still possible that one of these problems or some other issue could have serious
consequences for us. See related discussions in this document and our other SEC filings for more details and subsequent disclosures.



Asbestos and Chapter 11



Asbestos personal injury claims are our biggest risk. Our balance sheet currently reflects an implied asbestos liability for AWI that results in negative equity for us.
The size of our asbestos liability has not been finally determined in our Chapter 11 reorganization case. It could end up being substantially larger or smaller than the amount currently shown on our balance sheet. Even if that liability should be
substantially reduced (for example by federal legislation), we may still have negative equity. Consequently an investment in Armstrongs stock during our Chapter 11 Case is highly uncertain and speculative. See the discussions of our Chapter 11
Case and of proposed asbestos legislation in this document and in past SEC filings for details.



Claims, Litigation and Regulatory Actions



While we strive to ensure that our products comply with applicable government regulatory standards and internal requirements, and that our
products perform effectively and safely, customers from time to time could claim that our products do not meet contractual requirements, and users could be harmed by use or misuse of our products. This could give rise to breach of contract, warranty
or recall claims, or claims for negligence, product liability, strict liability, personal injury or property damage. The building materials industry has been subject to claims relating to silicates, mold, PVC, formaldehyde, toxic fumes,
fire-retardant properties and other issues, as well as for incidents of catastrophic loss, such as building fires. Product liability insurance coverage may not be available or adequate in all circumstances. In addition, claims may arise related to
patent infringement, environmental liabilities, distributor terminations, commercial contracts, antitrust or competition law, employment law and employee benefits issues, and other regulatory matters. While we have in place processes and policies to
mitigate these risks and to investigate and address such claims as they arise, we cannot predict the costs to defend or resolve such claims.



Construction activity variability and the size of our market opportunity



Our businesses have greater sales opportunities when construction activity is strong and,
conversely, have fewer opportunities when such activity declines. Construction activity tends to increase when economies are strong, interest rates are favorable, government spending is strong, and consumers are confident. Since most of our sales
are in the U.S., its economy is the most important for our business, but conditions in Europe and Asia also are relevant.



Raw materials and sourced product issues



The cost and availability of raw materials, packaging materials and energy are critical to our operations. For example, we use substantial quantities of natural gas,
petroleum-based raw materials, hardwood lumber and mineral fiber in our manufacturing operations. The cost of these items has been volatile and availability has sometimes been tight. We source some of these materials from a limited number of
suppliers, which increases the risk of unavailability. The impact of increased costs is greatest where our ability to pass along increased costs is limited, whether due to competitive pressures or other factors.



14



---

##### Table of Contents

Consumer preference and competition



Our customers consider our products pricing, styling and performance, and our customer
service when deciding whether to purchase our products. Shifting consumer preference, e.g. from residential vinyl products to other hard-surface flooring, styling preferences or inability to offer new competitive performance features could hurt our
sales. These risks are inherent in our highly competitive markets. For certain products, there is excess industry capacity in several geographic markets, which tends to increase competition based on price as well as on other factors. And competition
from overseas competitors who have a lower cost structure is a particular threat in some areas, such as our U.S. flooring businesses.



International trade and operations



A significant portion of our products move in international trade, particularly among the U.S., Canada, Europe and Asia. Also, approximately 30% of our annual revenues
are from operations outside the U.S. Our international trade is subject to currency exchange fluctuations, trade regulations, import duties, logistics costs and delays and other related risks. In addition, our international business is subject to
variable tax rates, credit risks in emerging markets, political risks, and loss of sales to local competitors following currency devaluations in countries where we import products for sale.



Challenges in executing operational restructuring actions



We monitor how effectively and profitably our businesses service our
customers. To stay competitive, we look for ways to make our operations more efficient and effective. We reduce, move or expand our plants and operations as needed, and we currently have several of these actions in various stages of completion. Each
action generally involves substantial planning and capital investment. We can err in planning and executing our actions, which could create risks to our customer service and cause unplanned costs.



Labor contracts



Most of our manufacturing employees are represented by unions and are covered by collective
bargaining or similar agreements that must be periodically renegotiated. Although we believe that we will reach new contracts as older ones expire, our negotiations may result in a significant increase in our costs. Failure to reach new contracts
could lead to work stoppages, which could have a material adverse effect on our operations.



Dependence on key customers



Some of our businesses are dependent on a few key customers. For example, much of our North America revenue comes from sales to home center retailers, including The Home
Depot, Inc. and Lowes Companies, Inc. Together these customers account for approximately 20% of our consolidated total sales. We do not have long-term contracts with these customers. The loss of sales to one of these major customers, or
changes in our business relationship with them, could have a material adverse impact on our results.



15



---

##### Table of Contents

|ITEM 2. | PROPERTIES
|------- | ----------



Our world headquarters are in Lancaster, Pennsylvania. We own a 100-acre, multi-building campus comprising the site of our corporate headquarters, most operational headquarters, our U.S. R&D operations and
marketing, and customer service headquarters. Altogether, our headquarters operations occupy approximately one million square feet of floor space.



We produce and market Armstrong products and services throughout the world, operating 41 manufacturing plants in 12 countries as of December 31, 2005. Three of our
plants are leased and the remaining 38 are owned. We have 24 plants located throughout the United States. In addition, Armstrong has an interest through its WAVE joint venture in seven additional plants in five countries.



|                             |  |                 |  |                                                                                                                
|---------------------------- |  | --------------- |  | ---------------------------------------------------------------------------------------------------------------
|Business Segment             |  | Number ofPlants |  | Location of Principal Facilities                                                                               
|Resilient Flooring           |  | 13              |  | US (California, Illinois, Mississippi, Oklahoma, Pennsylvania), Australia, Canada, Germany, Sweden and the U.K.
|Wood Flooring                |  | 9               |  | US (Arkansas, Kentucky, Missouri, Tennessee, Texas, West Virginia)                                             
|Textiles and Sports Flooring |  | 3               |  | Belgium, Germany and The Netherlands                                                                           
|Building Products            |  | 14              |  | US (Alabama, Florida, Georgia, Oregon, Pennsylvania), China, France, Germany and the U.K.                      
|Cabinets                     |  | 2               |  | US (Nebraska and Pennsylvania)                                                                                 



Sales and administrative offices are
leased and/or owned worldwide, and leased facilities are utilized to supplement our owned warehousing facilities.



For information on consolidation of production and related plant closures in 2005, see Note 13 of the Consolidated Financial Statements and Cost Reduction
Initiatives in Item 7. Management Discussion and Analysis of Financial Condition and Results of Operations of this Form 10-K.



Production capacity and the extent of utilization of our facilities are difficult to quantify with certainty. In any one facility, maximum capacity and utilization vary
periodically depending upon demand for the product that is being manufactured. We believe our facilities are adequate and suitable to support the business. Additional incremental investments in plant facilities are made as appropriate to balance
capacity with anticipated demand, improve quality and service, and reduce costs.



16



---

##### Table of Contents

|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------



See Note 30 of the Consolidated Financial Statements, which is incorporated herein by reference, for a full description of our legal proceedings.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------



No matters were submitted to a vote of stockholders during the fourth quarter of 2005.



17



---

##### Table of Contents

PART II



|ITEM 5. | MARKET FOR THE REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ----------------------------------------------------------------------------------------------------------------



As a result of filing the POR on November 4, 2002, the New York Stock Exchange stopped
trading on the Exchange of the common stock of AHI (traded under the ticker symbol ACK). Since November 14, 2002, Armstrong Holdings common stock trades on the over-the-counter (OTC) Bulletin Board under the ticker symbol
(ACKHQ). As of February 10, 2006, there were approximately 6,714 holders of record of Armstrong Holdings Common Stock.



|                                 |  |       |      |        |   |       |  |        |      |            |   |      |  |   |     
|-------------------------------- |  | ----- | ---- | ------ | - | ----- |  | ------ | ---- | ---------- | - | ---- |  | - | ----
|                                 |  | First |      | Second |   | Third |  | Fourth |      | Total Year
|2005                             |  |       |      |        |   |       |  |        |      |            |   |      |  |   |     
|Price range of common stockhigh |  | $     | 2.82 |        | $ | 4.40  |  | $      | 3.10 |            | $ | 2.34 |  | $ | 4.40
|Price range of common stocklow  |  | $     | 1.65 |        | $ | 1.50  |  | $      | 1.99 |            | $ | 1.49 |  | $ | 1.49
|                                 |  |       |      |        |  
|2004                             |  |       |      |        |   |       |  |        |      |            |   |      |  |   |     
|Price range of common stockhigh |  | $     | 1.39 |        | $ | 1.55  |  | $      | 2.30 |            | $ | 3.51 |  | $ | 3.51
|Price range of common stocklow  |  | $     | 0.95 |        | $ | 0.76  |  | $      | 1.16 |            | $ | 1.20 |  | $ | 0.76



There were no dividends declared or
paid during 2005 or 2004. The DIP Facility stipulates that AWI will not declare or pay any dividends either directly or indirectly and bankruptcy law bars dividends by companies in Chapter 11.



No company securities were repurchased by the company during
2005.



18



---

##### Table of Contents

|ITEM 6. | SELECTED FINANCIAL DATA
|------- | -----------------------



The following data is presented for continuing operations.



|                                                                                            |  |          |  |      |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |         |  
|------------------------------------------------------------------------------------------- |  | -------- |  | ---- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | - |  | ---- | -------- | - |  | - | ------- | -
|(Dollars in millions except for per-share data)                                             |  | For Year |  | 2005 |          |   | 2004 |   |          | 2003 |  |   | 2002     |   |  | 2001 |         
|Income statement data                                                                       |  |          |  |      |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |         |  
|Net sales                                                                                   |  |          |  | $    | 3,558.4  |   |      | $ | 3,497.3  |      |  | $ | 3,259.0  |   |  | $    | 3,172.3  |   |  | $ | 3,138.7 |  
|Cost of goods sold                                                                          |  |          |  |      | 2,821.1  |   |      |   | 2,811.0  |      |  |   | 2,597.4  |   |  |      | 2,404.5  |   |  |   | 2,364.7 |  
|Selling, general and administrative expenses                                                |  |          |  |      | 652.7    |   |      |   | 635.0    |      |  |   | 612.1    |   |  |      | 630.8    |   |  |   | 596.6   |  
|Charge for asbestos liability, net                                                          |  |          |  |      |         |   |      |   |         |      |  |   | 81.0     |   |  |      | 2,500.0  |   |  |   | 22.0    |  
|Goodwill impairment                                                                         |  |          |  |      |         |   |      |   | 108.4    |      |  |   |         |   |  |      |         |   |  |   |        |  
|Restructuring charges, net                                                                  |  |          |  |      | 23.2     |   |      |   | 18.3     |      |  |   | 8.6      |   |  |      | 1.9      |   |  |   | 9.0     |  
|Goodwill amortization                                                                       |  |          |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   | 22.8    |  
|Equity (earnings) from joint venture                                                        |  |          |  |      | (39.3    | ) |      |   | (31.6    | )    |  |   | (20.8    | ) |  |      | (19.7    | ) |  |   | (16.2   | )
|                                                                                            |  |          |  |      |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |         |  
|Operating income (loss)                                                                     |  |          |  |      | 100.7    |   |      |   | (43.8    | )    |  |   | (19.3    | ) |  |      | (2,345.2 | ) |  |   | 139.8   |  
|Interest expense                                                                            |  |          |  |      | 8.5      |   |      |   | 8.4      |      |  |   | 9.0      |   |  |      | 11.3     |   |  |   | 12.7    |  
|Other non-operating expense                                                                 |  |          |  |      | 1.5      |   |      |   | 3.1      |      |  |   | 5.7      |   |  |      | 3.6      |   |  |   | 10.3    |  
|Other non-operating (income)                                                                |  |          |  |      | (12.0    | ) |      |   | (6.4     | )    |  |   | (5.0     | ) |  |      | (7.5     | ) |  |   | (13.3   | )
|Chapter 11 reorganization (income) costs, net                                               |  |          |  |      | (1.2     | ) |      |   | 6.9      |      |  |   | 9.4      |   |  |      | 23.5     |   |  |   | 12.5    |  
|Income tax expense (benefit)                                                                |  |          |  |      | 2.2      |   |      |   | 24.6     |      |  |   | (1.6     | ) |  |      | (827.8   | ) |  |   | 43.2    |  
|                                                                                            |  |          |  |      |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |         |  
|Earnings (loss) from continuing operations before cumulative change in accounting principle |  |          |  |      | 101.7    |   |      |   | (80.4    | )    |  |   | (36.8    | ) |  |      | (1,548.3 | ) |  |   | 74.4    |  
|Per common share  basic (a)                                                                |  |          |  | $    | 2.51     |   |      | $ | (1.99    | )    |  | $ | (0.91    | ) |  | $    | (38.23   | ) |  | $ | 1.84    |  
|Per common share  diluted (a)                                                              |  |          |  | $    | 2.50     |   |      | $ | (1.99    | )    |  | $ | (0.91    | ) |  | $    | (38.23   | ) |  | $ | 1.82    |  
|Cumulative effect of a change in accounting principle, net of tax of $2.2                   |  |          |  |      |         |   |      |   |         |      |  |   |         |   |  |      | (593.8   | ) |  |   |        |  
|                                                                                            |  |          |  |      |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |         |  
|Earnings (loss) from continuing operations                                                  |  |          |  |      | 101.7    |   |      |   | (80.4    | )    |  |   | (36.8    | ) |  |      | (2,142.1 | ) |  |   | 74.4    |  
|Per common share  basic (a)                                                                |  |          |  | $    | 2.51     |   |      | $ | (1.99    | )    |  | $ | (0.91    | ) |  | $    | (52.89   | ) |  | $ | 1.84    |  
|Per common share  diluted (a)                                                              |  |          |  | $    | 2.50     |   |      | $ | (1.99    | )    |  | $ | (0.91    | ) |  | $    | (52.89   | ) |  | $ | 1.82    |  
|Earnings (loss) from discontinued operations                                                |  |          |  |      | 10.4     |   |      |   | (0.4     | )    |  |   | (2.5     | ) |  |      | (0.7     | ) |  |   | 18.4    |  
|                                                                                            |  |          |  |      |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |         |  
|Net earnings (loss)                                                                         |  |          |  | $    | 112.1    |   |      | $ | (80.8    | )    |  | $ | (39.3    | ) |  | $    | (2,142.8 | ) |  | $ | 92.8    |  
|Per common share  basic (a)                                                                |  |          |  | $    | 2.77     |   |      | $ | (2.00    | )    |  | $ | (0.97    | ) |  | $    | (52.91   | ) |  | $ | 2.29    |  
|Per common share  diluted (a)                                                              |  |          |  | $    | 2.75     |   |      | $ | (2.00    | )    |  | $ | (0.97    | ) |  | $    | (52.91   | ) |  | $ | 2.27    |  
|Dividends declared per share of common stock                                                |  |          |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |        |  
|                                                                                            |  |          |  |      |          |  
|                                                                                            |  | For Year |  | 2005 |          |   | 2004 |   |          | 2003 |  |   | 2002     |   |  | 2001 |         
|Average number of common shares outstanding (in millions)                                   |  |          |  |      | 40.5     |   |      |   | 40.5     |      |  |   | 40.5     |   |  |      | 40.5     |   |  |   | 40.5    |  
|Average number of employees                                                                 |  |          |  |      | 14,900   |   |      |   | 15,400   |      |  |   | 15,800   |   |  |      | 16,700   |   |  |   | 16,800  |  
|                                                                                            |  |          |  |      |          |  
|Balance sheet data (December 31)                                                            |  |          |  |      |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |         |  
|Working capital                                                                             |  |          |  | $    | 1,137.9  |   |      | $ | 994.1    |      |  | $ | 943.3    |   |  | $    | 859.3    |   |  | $ | 748.0   |  
|Total assets                                                                                |  |          |  |      | 4,606.0  |   |      |   | 4,609.4  |      |  |   | 4,647.8  |   |  |      | 4,504.8  |   |  |   | 4,038.1 |  
|Liabilities subject to compromise                                                           |  |          |  |      | 4,864.7  |   |      |   | 4,866.2  |      |  |   | 4,858.5  |   |  |      | 4,861.1  |   |  |   | 2,357.6 |  
|Net long-term debt (b)                                                                      |  |          |  |      | 21.5     |   |      |   | 29.2     |      |  |   | 39.4     |   |  |      | 39.9     |   |  |   | 50.3    |  
|Shareholders equity (deficit)                                                              |  |          |  |      | (1,305.3 | ) |      |   | (1,411.7 | )    |  |   | (1,330.2 | ) |  |      | (1,346.7 | ) |  |   | 760.4   |  



Notes:



|(a) | See definition of basic and diluted earnings per share in Note 2 of the Consolidated Financial Statements.
|--- | ----------------------------------------------------------------------------------------------------------



|(b) | Net long-term debt excludes debt subject to compromise for all periods presented.
|--- | ---------------------------------------------------------------------------------



Certain prior year amounts have been reclassified to conform to the current year presentation. See Note 2 of the Consolidated Financial
Statements.



19



---

##### Table of Contents

|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



Separate financial statements for AHI and AWI and its subsidiaries are included in this document because both have outstanding public
securities. The difference between the financial statements of Armstrong Holdings, Inc. and its subsidiaries and AWI and its subsidiaries is primarily due to the formation of Armstrong Holdings, Inc. and to employee compensation-related stock
activity. The following discussion and analysis pertains to both AHI and AWI and its subsidiaries. The AHI 2005 income statement (but not the AWI income statement) includes the reversal of a $1.6 million contingent liability which was established
when AHI was created. This is the only significant difference in the financial statements.



This discussion should be read in conjunction with the financial statements and the accompanying notes included elsewhere in this Form 10-K. Certain prior year amounts have been reclassified to conform to the current
year presentation. This discussion contains forward-looking statements based on our current expectations, which are inherently subject to risks and uncertainties. Actual results and the timing of certain events may differ significantly from those
referred to in such forward-looking statements. We undertake no obligation beyond what is required under applicable securities law to publicly update or revise any forward-looking statement to reflect current or future events or circumstances,
including those set forth in the section entitled Uncertainties Affecting Forward-Looking Statements and elsewhere in this Form 10-K.



References to performance excluding the translation effect of changes in foreign exchange rates are non-GAAP measures. We believe that this information improves the
comparability of business performance by excluding the impacts of changes in foreign exchange rates when translating comparable foreign currency amounts. We calculate the translation effect of foreign exchange rates by applying the current
years foreign exchange rates to the equivalent periods foreign currency amounts as reported in the prior year. Additionally, we reference operating income prior to goodwill impairment. We believe that this non-GAAP reference provides a
clearer picture of our operating performance. Furthermore, management evaluates the performance of the businesses excluding these items.



OVERVIEW



We are a leading global producer of flooring products and ceiling systems for use primarily in the construction and renovation of residential, commercial and institutional buildings. Through our United States
(U.S.) operations and U.S. and international subsidiaries, we design, manufacture and sell flooring products (resilient, wood, carpeting and sports flooring) and ceiling systems (primarily mineral fiber, fiberglass and metal) around the
world. We also design, manufacture and sell kitchen and bathroom cabinets in the U.S. We own and operate 41 manufacturing plants in 12 countries, including 24 plants located throughout the United States. Through WAVE, our joint venture with
Worthington Industries, Inc., we also have an interest in 7 additional plants in 5 countries that produce suspension system (grid) products for our ceiling systems.



We report our financial results through the following segments: Resilient Flooring, Wood Flooring, Textiles and Sports Flooring, Building
Products, Cabinets and Unallocated Corporate. See Reportable Segment Results for additional financial information on our segments.



On December 6, 2000, AWI filed a voluntary petition for relief under Chapter 11 of the U.S. Bankruptcy Code in the United States Bankruptcy Court for the District of
Delaware (the Bankruptcy Court) in order to use the court-supervised reorganization process to achieve a resolution of its asbestos liability. Also filing under Chapter 11 were two of AWIs wholly-owned subsidiaries, Nitram
Liquidators, Inc. and Desseaux Corporation of North America, Inc. The Chapter 11 cases are being jointly administered under case number 00-4471 (the Chapter 11 Case). AWI is operating its business and managing its properties as a
debtor-in-possession subject to the provisions of the Bankruptcy Code. See Note 1 of the Consolidated Financial Statements for information on the Chapter 11 Case and Note 30 of the Consolidated Financial Statements for information on asbestos
litigation.



20



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



Our consolidated net sales for 2005 were $3.6 billion, approximately 2% greater than consolidated net sales in 2004. Excluding the translation effect of foreign exchange
rates, net sales in 2005 increased by approximately 1% from net sales in 2004. Operating income was $100.7 million in 2005, as compared to operating income prior to non-cash goodwill impairment charges of $64.6 million in 2004. (For a reconciliation
of non-GAAP measures, see Results of Operations, 2005 Compared to 2004.) 2004 operating income also included a $44.8 million fixed asset impairment charge for our European resilient flooring business. Cash and cash equivalents increased
by $86.3 million in 2005, which was higher than the cash increase in 2004. In 2005:



| |  |  | Building Products generated record results in a strengthening commercial market. Improved pricing offset significant price increases in raw materials, energy and freight.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Wood Floorings operating performance improved on increased sales, reduced lumber costs and manufacturing efficiencies related to cost reduction initiatives. These benefits
were partially offset by lower prices and by fixed asset impairment charges.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Cabinets results deteriorated due to manufacturing inefficiencies related to plant consolidation, and to investments in process improvement initiatives.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Textiles and Sports Flooring generated a smaller operating loss, primarily due to sales volume increases, improved mix and reduced overhead expenses.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Resilient Flooring incurred a smaller operating loss, primarily due to significantly lower impairment charges. Operating results were hurt by substantial increases in the costs of
petroleum-based raw materials and by significant volume declines in vinyl and laminate flooring. These were only partially offset by improved prices and benefits from cost reduction initiatives.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Factors Affecting Revenues



For an estimate of our segments 2005 net sales by
major markets, see Markets in Item 1. Business of this Form 10-K.



Markets. We compete in building material markets around the world. The majority of our sales opportunity is in the North American and European markets. During 2005, these markets experienced the following:



| |  |  | In the North American residential market, housing construction remained strong, with approximately 2.07 million housing units started in 2005 compared to approximately
1.95 million in 2004. Housing starts in the fourth quarter of 2005 rose approximately 5% from starts in the fourth quarter of 2004, but were essentially unchanged compared to the third quarter of 2005. Sales of existing homes were also strong
in 2005, with approximately 7.1 million homes sold in 2005 compared to approximately 6.8 million in 2004.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



U.S. retail sales of building materials, garden equipment and supply stores (an indicator of home renovation activity) increased
approximately 10% in 2005 over sales levels in 2004. This was partially due to strong sales of existing homes during the periods, after allowing for the usual lag for renovation-related expenditures.



For several years, vinyl flooring products, measured as a
percent of the total residential flooring market, has been declining, while laminate, ceramic and hardwood flooring products have increased. This trend of changing consumer preferences for flooring also continued in 2005. For 2006, we estimate the
residential replacement markets will remain flat and that it is likely that new construction demand will decline from record 2005 levels. A key consideration in changes in market segments is that margins for products sold into new construction tend
to be lower than those sold into the renovation segment. Further, we expect the category of vinyl products to



21



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



continue to decline in units sold, while laminate, ceramic and hardwood flooring should continue to increase.



| |  |  | The North American commercial market strengthened overall in 2005, with renovation increasing in the office and education segments, and construction completions in the office,
healthcare, retail and education segments increasing by approximately 2%, 10%, 9% and 9%, respectively. Industry statistics indicate that commercial starts could marginally improve in 2006, with improvements anticipated in office, education and
health care, while the retail segment will decline slightly. Indications are for a further decline in office vacancy rates, which could also positively impact the renovation segment of this market.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Strong global demand for steel contributed to increased raw
material costs for our WAVE joint venture, which were offset by price increases. However, an extended steel shortage could cause U.S. construction starts to be delayed or postponed, which could reduce our commercial sales.



| |  |  | In Europe, we experienced soft market conditions in the Western European countries. In 2006, we anticipate nominal growth in the Western European markets, but expect strong growth
in Eastern European markets, where lower margin and lower cost products constitute a growing portion of our sales.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In the Pacific Rim, we experienced slower demand in China, but continued strong demand in other regions, particularly India. We expect incremental growth in 2006.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



Quality and Customer Service. Our quality and customer
service are critical components of our total value proposition. In 2005, we experienced the following:



| |  |  | Hurricane Katrina significantly damaged our Building Products location in Mobile, Alabama. Production was suspended at Mobile for approximately two weeks. Lead times for customer
orders were extended for a short period of time and other Building Products plants were utilized to service the market. In general, these actions resulted in minimal customer service issues in our U.S. markets.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Order fulfillment for the Cabinets business deteriorated when, following the closure of the Morristown plant, the remaining two plants were unable to produce to demand. The majority
of these issues were resolved in the fourth quarter of 2005.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Pricing Initiatives. During 2005 and 2004, we modified prices in response to changes in costs for raw materials and energy and to market conditions and the competitive environment. The net impact of these pricing initiatives improved
sales in 2005 compared to 2004.



The most significant of these pricing actions
were:



| |  |  | In Resilient Flooring, we increased prices for selected U.S. products several times in 2004 and announced price increases effective in the fourth quarter of 2005. We also made price
concessions for certain products and geographical regions to respond to competitive conditions.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In Wood Flooring, price changes were implemented to reflect raw material cost changes and in response to competitive conditions. For example, in 2004, selling prices were increased
on solid wood products in response to increased lumber costs. In 2005, we decreased prices on solid wood products in response to declining lumber prices and competitive conditions.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In Building Products, we implemented several price increases during 2004 and 2005 and announced price increases effective in the fourth quarter of 2005 in reaction to inflationary
cost pressures.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



| |  |  | In Cabinets, we increased prices effective in June 2004 and in the first quarter of 2005.
| | - |  | -----------------------------------------------------------------------------------------



We estimate that the various pricing actions provided a net increase to our total consolidated net sales in 2005 compared to 2004 of
approximately $38 million.



Impact From Major Customers Decisions.
Lowes Companies, Inc. (Lowes), one of our largest customers, increased its purchasing of laminate flooring products from other suppliers in the second quarter of 2004. Further, Lowes advised us in 2004 that they would
reduce the number of laminate flooring products they purchase from us starting in the first quarter of 2005. Our total laminate flooring sales declined approximately 20% in 2005, compared to 2004, primarily as a result of these actions. We currently
estimate that the Lowes decision will incrementally reduce 2006 sales by approximately $30 million.



Certain national retailers dedicated less of their selling space to vinyl flooring products as customer demand for these products declined. This action contributed to the sales volume decline experienced in our
Resilient Flooring Americas business.



Factors Affecting Operating Costs



Operating Expenses. Our operating expenses consist of direct
production costs (principally raw materials, labor and energy) and manufacturing overhead costs, costs to purchase sourced products and selling, general and administrative (SG&A) expenses.



Our largest individual raw material expenditures are for lumber and veneers, PVC resins,
backings for various flooring products and plasticizers. Fluctuations in the prices of these raw materials are generally beyond our control and have a direct impact on our financial results. In 2005, we experienced the following:



| |  |  | PVC is a widely used, oil-based raw material. We experience cost pressures on PVC when energy prices increase and when industrial demand for the material increases. In January 2005,
a U.S. supplier ceased producing PVC resins. While we have been able to address our PVC needs from other suppliers, the reduced manufacturing capacity led to upward pricing pressure. During 2005, this pressure increased as hurricanes that affected
the Gulf Coast of the U.S., and an October fire at a manufacturing facility of one of our PVC resin suppliers, reduced PVC production. Cost to acquire PVC resin and plasticizers prices increased by approximately $40 million in 2005 compared to 2004.
In 2006, we expect further year-on-year increases.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Prices for hardwood lumber decreased in 2005. Our cost for acquiring lumber in 2005 was approximately $56 million lower than in 2004. The reduction in our lumber cost was partially
due to reduced purchases of more expensive pre-dried lumber due to improved efficiencies in our lumber yards. In 2006 we expect lumber prices to increase slightly from 2005 levels.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



We incurred approximately $14 million of additional costs for natural gas in 2005 compared to
2004 due to price increases. In 2006, we expect further year-on-year increases due to pricing pressures.



In our normal course of business, we transfer certain products between locations to take advantage of our production capabilities and to better service our customers needs. During 2005, we incurred approximately
$17 million of additional freight costs, due to rising fuel costs and additional logistics measures taken to maintain customer service levels.



23



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



Cost Reduction Initiatives. During 2004, we implemented several manufacturing and organizational changes to
improve our cost structure and enhance our competitive position. We did not initiate any additional manufacturing or organizational changes in 2005 but did incur costs in 2005 related to previously announced cost reduction initiatives and for
changes to the U.S. defined benefit pension plan. The major 2004 initiatives were:



| |  |  | We ceased production of certain products at our Resilient Flooring manufacturing plant in Lancaster, Pennsylvania, transferring production to other Resilient Flooring plants.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We announced that we would cease production at our Building Products plant in The Netherlands. Acceptance of the closure proposal was received from the local works council in the
fourth quarter of 2004. The plant ceased production in the first quarter of 2005, and production was transferred to another Building Products location.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We ceased production at our Cabinets manufacturing plant in Morristown, Tennessee, transferring production to other Cabinets plants.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We restructured the sales force and management structure in our North America flooring organization.
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | We announced that we would cease production at our Wood Flooring manufacturing plant in Searcy, Arkansas. Production ended in the first quarter of 2005, and was transferred to other
Wood Flooring plants. We recorded an impairment charge related to this closure.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



We incurred the following net expenses in 2005 due to implementing these cost reduction initiatives:



|                           |  |                   |      |                       |   |               |  |   |     
|-------------------------- |  | ----------------- | ---- | --------------------- | - | ------------- |  | - | ----
|                           |  | Cost ofGoods Sold |      | Restructuring Charges |   | TotalExpenses
|Resilient Flooring         |  | $                 | 12.7 |                       | $ | 16.2          |  | $ | 28.9
|Wood Flooring              |  |                   | 13.9 |                       |   | 0.1           |  |   | 14.0
|Textiles & Sports Flooring |  |                   |     |                       |   | 0.2           |  |   | 0.2 
|Building Products          |  |                   | 1.6  |                       |   | 6.3           |  |   | 7.9 
|Cabinets                   |  |                   | 1.2  |                       |   | 0.4           |  |   | 1.6 
|Corporate Unallocated      |  |                   |     |                       |   |              |  |   |    
|                           |  |                   |      |                       |   |               |  |   |     
|Total Consolidated         |  | $                 | 29.4 |                       | $ | 23.2          |  | $ | 52.6
|                           |  |                   |      |                       |   |               |  |   |     



Cost of goods sold includes $14.3
million of fixed asset impairments, $7.1 million of accelerated depreciation and $8.0 million of other related costs in 2005.



During 2004, we recorded the following amounts related to both the above mentioned cost reduction initiatives, and to the following:



| |  |  | We recorded an additional asset impairment charge on one of our Wood Flooring plants that was closed in 2003.
| | - |  | -------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



We incurred the following expenses in 2004 due to implementing these cost reduction initiatives:



|                           |  |                   |      |                       |   |               |  |   |     
|-------------------------- |  | ----------------- | ---- | --------------------- | - | ------------- |  | - | ----
|                           |  | Cost ofGoods Sold |      | Restructuring Charges |   | TotalExpenses
|Resilient Flooring         |  | $                 | 28.1 |                       | $ | 4.1           |  | $ | 32.2
|Wood Flooring              |  |                   | 0.8  |                       |   | 2.0           |  |   | 2.8 
|Textiles & Sports Flooring |  |                   | 0.1  |                       |   | 0.4           |  |   | 0.5 
|Building Products          |  |                   | 2.5  |                       |   | 10.9          |  |   | 13.4
|Cabinets                   |  |                   | 1.9  |                       |   | 0.4           |  |   | 2.3 
|Corporate Unallocated      |  |                   |     |                       |   | 0.5           |  |   | 0.5 
|                           |  |                   |      |                       |   |               |  |   |     
|Total Consolidated         |  | $                 | 33.4 |                       | $ | 18.3          |  | $ | 51.7
|                           |  |                   |      |                       |   |               |  |   |     



Cost of goods sold includes $18.9
million of fixed asset impairments, $13.2 million of accelerated depreciation and $1.3 million of other related costs.



We recorded gains within SG&A in 2004 of $2.9 million in Wood Flooring and TSF related to sales of buildings that had previously been reserved as part of cost
reduction initiatives.



See Note 13 of the
Consolidated Financial Statements for more information on restructuring charges.



We expect to incur additional expenses of approximately $32 million in 2006 to implement the 2004 cost reduction initiatives. In addition, we expect to realize a gain of approximately $15 million in the first half of 2006 from the sale of a
warehouse which became available as a result of one of these initiatives. Once completely implemented, we believe that the annual cost savings from our 2004 initiatives will be approximately $58 million, when compared to the 2004 cost baseline.
These projected savings will not be fully realized until 2007. We will continue to evaluate additional cost reduction actions in 2006.



Employee Benefits. We recorded a pre-tax charge of $16.9 million in the fourth quarter of 2005 in cost of goods sold ($11.4 million) and SG&A ($5.5 million),
related to changes made to the U.S. defined benefit pension plan. The changes are considered a curtailment under SFAS No. 88 Employers Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and for Termination
Benefits. The changes are expected to reduce Armstrongs retirement-related expenses by approximately $13 million in 2006 and $15 million in 2007, based on pension assumptions for 2006.



Non-cash Impairment Charges. 2004 included a $108.4 million charge for goodwill
impairment and a $44.8 million charge for fixed asset impairment, both related to the European resilient flooring business.



Factors Affecting Cash Flow



Historically, excluding the cash demands for asbestos-related claims in 2000 and prior years, we typically generate positive cash flow from our operating activities. The
amount of cash generated in any one period is dependent on a number of factors, including the amount of operating profit generated and the amount of working capital (such as inventory, receivables and payables) required to operate our businesses. We
typically invest in property, plant & equipment (PP&E) and computer software.



During 2005, our cash and cash equivalents balance increased by $86.3 million, which was $54.7 million more than during 2004. The increase, compared to 2004, was primarily due to proceeds received from the sale of
some notes receivable for $38.3 million and the proceeds from the sale of an equity affiliate for $20.6 million.



Employees



As of December 31, 2005, we had approximately 14,900 full-time and part-time employees worldwide. This compares to approximately 15,500 employees as of December 31, 2004. The decline largely reflects
headcount reductions associated with cost reduction initiatives in Resilient Flooring.



25



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



During 2005, we negotiated six collective bargaining agreements, with no locations experiencing a work stoppage.
Throughout 2006, collective bargaining agreements covering certain employees at six plants will expire. As of the date of this filing, no employees are working under an expired contract.



Late in September 2004, our Hoogezand, The Netherlands plant (see Cost Reduction Initiatives and Note 13 of the Consolidated
Financial Statements) experienced a 14 day work stoppage unrelated to a collective bargaining agreement, which delayed shipments of certain products. This work stoppage did not have a material impact on operations.



CRITICAL ACCOUNTING ESTIMATES



Many accounting entries require us to make estimates. These entries include asbestos-related
liability and insurance assets, allowances for bad debts, inventory obsolescence and lower of cost or market charges, warranty, workers compensation, pension obligations, asset impairments, restructuring reserves, tax valuation allowances, general
liability and environmental claims. When preparing an entry that requires an estimate to be made, we determine what factors are most likely to affect the estimate. We gather information relevant to these factors from inside and outside the company.
This information is evaluated and an estimate is made.



The following are the
critical accounting estimates that management believes could have a significant impact to the financial statements if the estimates and judgments used by management turn out to be incorrect. Management has discussed the application of these critical
accounting estimates with our Audit Committee.



Asbestos-related Estimates We record contingent liabilities, including asbestos-related liabilities, when a loss is probable and the amount of loss can be reasonably estimated. Prior to its Chapter 11 Filing, AWI estimated its probable asbestos-related personal
injury liability based upon a variety of factors including historical settlement amounts, the incidence of past claims, the mix of the injuries and occupations of the plaintiffs, the number of cases pending against it and the status and results of
broad-based settlement discussions. As of September 30, 2000, AWI had recorded a liability of $758.8 million for its asbestos-related personal injury liability that it determined was probable and estimable through 2006. Due to the increased
uncertainty created as a result of the Filing, the only change made to the previously recorded liability through the third quarter of 2002 was to record October and November 2000 payments of $68.2 million against the accrual. The asbestos-related
personal injury liability balance recorded at December 31, 2001 was $690.6 million, which was recorded in liabilities subject to compromise.



AWI filed an initial POR and disclosure statement with respect to the POR during the fourth quarter of 2002. In March 2003, AWI filed an amended POR and disclosure
statement. Based upon the foregoing, the discussions AWI had with the different creditors committees and the hearings held before the Bankruptcy Court, management believed that it was reasonably likely that the asbestos-related personal injury
liability would be satisfied substantially in the manner set forth in the POR. As a result, AWI concluded that it could reasonably estimate its probable liability for current and future asbestos-related personal injury claims. Accordingly, in the
fourth quarter of 2002, AWI recorded a $2.5 billion charge to increase the liability in accordance with AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization under the Bankruptcy Code (SOP 90-7).
The recorded asbestos-related liability for personal injury claims of approximately $3.2 billion at December 31, 2005 and 2004, which was treated as a liability subject to compromise, represents the estimated amount of liability that is implied
based upon the negotiated resolution reflected in the POR, the total consideration expected to be paid to the Asbestos PI Trust pursuant to the POR and a recovery value percentage for the allowed claims of the Asbestos PI Trust that is equal to the
estimated recovery value percentage for the allowed non-asbestos unsecured claims. See Asbestos-Related Litigation in Note 30 of the Consolidated Financial Statements for further discussion on the Asbestos PI Trust and the treatment of
asbestos-related claims under the POR.



26



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



In February of 2005, the U.S. District Court denied confirmation of the POR in its current form. On December 29,
2005, the U.S. Court of Appeals affirmed the District Courts decision to deny confirmation of the POR. AWI filed a modified POR with the Court on February 21, 2006. AWI is also monitoring a proposed asbestos claims litigation reform bill
in Congress. AWI is unable to predict when and if the modified POR will be confirmed and, if confirmed, when the POR will be implemented. See Recent Developments and Next Steps in the Chapter 11 Process in Note 1 of the Consolidated
Financial Statements. Therefore, the timing and terms of resolution of the Chapter 11 Case remain uncertain. As long as this uncertainty exists, future changes to the recorded asbestos-related personal injury liability are possible and could be
material to AWIs financial position and the results of its operations. Management will continue to review the recorded liability in light of future developments in the Chapter 11 Case and make changes to the recorded liability if and when it
is appropriate.



Additionally, AWI has a recorded asset of $98.6 million as of
December 31, 2005 representing estimated insurance recoveries related to its asbestos liability. Approximately $79 million of the recorded asset is determined from agreed coverage in place. During the second quarter of 2003, AWI reduced its
previously recorded insurance asset for asbestos-related personal injury claims by $73 million reflecting managements assessment of probable insurance recoveries in light of an unfavorable ruling in an alternative dispute resolution procedure.
See Asbestos-Related Litigation in Note 30 of the Consolidated Financial Statements for further discussion.



The total amount of the estimated insurance recoveries asset recorded reflects the belief in the availability of insurance in this amount, based upon prior success in
insurance recoveries, settlement agreements that provide such coverage, the nonproducts recoveries by other companies and the opinion of outside counsel. In our opinion, such insurance is either available through settlement or probable of recovery
through negotiation or litigation. Although AWI revised its recorded asbestos liability by $2.5 billion in the fourth quarter of 2002, no increase has been recorded in the estimated insurance recovery asset. While we believe that the process of
pursuing disputed insurance coverage may result in additional settlement amounts beyond those recorded, there has been no increase in the recorded amounts due to the uncertainties remaining in the process. The estimate of probable recoveries may be
revised depending on the developments in the matters discussed above as well as events that occur in AWIs Chapter 11 Case.



U.S. Pension Credit and Postretirement Benefit Costs  We maintain pension and postretirement plans throughout the world, with the most significant plans
located in the U.S. The U.S. defined benefit pension plans were closed to new salaried and salaried production employees on January 1, 2005. On January 13, 2006 we announced that benefits will be frozen for certain non-production salaried
employees effective February 28, 2006. Our defined benefit pension and postretirement benefit costs are developed from actuarial valuations. These valuations are calculated using a number of assumptions, which are determined in accordance with
generally accepted accounting principles (GAAP). Each assumption represents managements best estimate of the future. The assumptions that have the most significant impact on reported results are the discount rate, the estimated
long-term return on plan assets and the estimated inflation in health care costs. These assumptions are updated annually at the beginning of the year and applied in the valuations recorded for that year.



The discount rate is used to determine retirement plan liabilities and to determine the
interest cost component of net periodic pension and postretirement cost. Our actuary provides the expected modified duration of the liabilities. Management determines the appropriate discount rate by referencing the yield on investment grade
fixed-income securities of a similar duration (14 years) to that of the expected liabilities, as well as the yield for Moodys AA-rated long-term corporate bonds. As of December 31, 2005, we assumed a discount rate of 5.50% compared with a
discount rate of 5.75% as of December 31, 2004 for the U.S. plans. This decrease is consistent with the decline in U.S. corporate bond yields during the year. The effects of the decreased discount rate, which increases our liabilities, will be
amortized against earnings as described below. An additional one-quarter percentage point decrease in the discount rate to 5.25% would increase 2006 operating income by $0.2 million, while a one-quarter percentage point increase in the discount rate
to 5.75% would reduce 2006 operating income by $0.1



27



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



million. A reduction in the discount rate would increase the present value of benefits earned in the current year as expected. However, this increase would
be more than offset by the resulting decrease in the interest cost component of the pension expense calculation.



We have two U.S. defined benefit pension plans, a qualified funded plan and a nonqualified unfunded plan. For the funded plan, the expected long-term return on plan
assets represents a long-term view of the future estimated investment return on plan assets. This estimate is determined based on the target allocation of plan assets among asset classes and input from investment professionals on the expected
performance of the equity and bond markets over 10 to 20 years. Over the last 10 years, the annualized return was approximately 9.1% compared to an average expected return of 8.7%. The expected long-term return on plan assets used in determining our
2005 U.S. pension credit was 8.0%. The actual return on plan assets achieved for 2005 was 9.3%. In accordance with GAAP, this excess will be amortized into earnings as described below. We do not expect to be required to make cash contributions to
the qualified funded plan during 2006. We have assumed a return on plan assets during 2006 of 8.0%. A one-quarter percentage point increase or decrease in this assumption would increase or decrease 2006 operating income by approximately $5.0
million. Contributions to the unfunded plan were $3.4 million in 2005 and are made on a monthly basis to fund benefit payments. We estimate the contributions to be approximately $3.5 million in 2006. See Note 16 of the Consolidated Financial
Statements for more details.



The estimated inflation in health care costs
represents a long-term view (5-10 years) of the expected inflation in our postretirement health care costs. We separately estimate expected health care cost increases for pre-65 retirees and post-65 retirees due to the influence of Medicare coverage
at age 65, as illustrated below:



|     |  |             |   |  |        |   |  |         |   |  |         |   |  |        |   |  |         |  
|---- |  | ----------- | - |  | ------ | - |  | ------- | - |  | ------- | - |  | ------ | - |  | ------- | -
|     |  | Assumptions |   |  | Actual |  
|     |  | Post 65     |   |  | Pre 65 |   |  | Overall |   |  | Post 65 |   |  | Pre 65 |   |  | Overall |  
|2004 |  | 11          | % |  | 9      | % |  | 10      | % |  | 6       | % |  | 11     | % |  | 7       | %
|2005 |  | 10          |   |  | 8      |   |  | 9       |   |  | (3      | ) |  | (2     | ) |  | (3      | )
|2006 |  | 9           |   |  | 7      |   |  | 8       |   |  |         |   |  |        |   |  |         |  



In accordance with GAAP, the
difference between the actual and expected health care costs is amortized into earnings as described below. The overall percentage of health care cost increases are estimated to decrease by 1 percentage point per year until 2008, after which it is
constant at 6%. A one percentage point increase in the assumed health care cost trend rate would reduce 2006 operating income by $1.5 million, while a one percentage point decrease in the assumed health care cost trend rate would increase 2006
operating income by $1.8 million. See Note 16 of the Consolidated Financial Statements for more details.



Actual results that differ from our estimates are captured as actuarial gains/losses and are amortized into future earnings over the expected remaining service period of plan participants, which is approximately 11
years depending on the participants in the plan, in accordance with GAAP. Changes in assumptions could have significant effects on earnings in future years.



We recorded U.S. pension credits of $20.3 million, $14.3 million and $11.6 million in 2005, 2004 and 2003, respectively, reflecting the net overfunded status of our U.S.
pension plans and the amortization into earnings of the difference between our actual results and the estimates used in the valuation process. During 2005, we also recorded a curtailment charge of $16.9 million related to the freezing of benefits
for certain non-production salaried employees. We recorded U.S. postretirement benefit costs of $29.8 million, $30.3 million and $36.8 million in 2005, 2004 and 2003, respectively.



Impairments of Tangible and Intangible Assets We periodically review significant tangible and intangible assets, including
goodwill, for impairment under the guidelines of the Financial Accounting Standards Board (FASB) Statement Nos. 142  Goodwill and Other Intangible Assets (FAS 142) and 144  Accounting for the
Impairment or Disposal of Long-Lived Assets (FAS 144). In accordance with these



28



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



Statements, we review our businesses for indicators of impairment such as operating losses and/or negative cash flows. If an indication of impairment exists,
we estimate the fair value and compare it to the carrying value of the asset. If the fair value is less than the carrying value of the asset, we record an impairment charge equal to the difference between the fair value and carrying value of the
asset. The cash flow estimates are based on managements analysis of information available at the time of the estimate. Actual cash flows in the future that turn out to be lower than the estimate could lead to significant future impairments.



In 2005, we recorded fixed asset impairment charges of $17.6 million and
accelerated depreciation of $7.1 million, in cost of goods sold. The majority of the impairment charges related to fixed assets in our Wood Flooring and Resilient Flooring business segments. The fixed asset impairment charges were triggered by an
evaluation of current production capacity and future production levels for certain product lines. See Note 8 of the Consolidated Financial Statements for further information.



In 2004, we recorded goodwill impairment charges for our European resilient flooring reporting unit of $108.4 million. See Note 10 of the
Consolidated Financial Statements for further information.



In 2004, we also
recorded fixed asset impairment charges of $64.7 million and accelerated depreciation of $13.7 million, in cost of goods sold. The majority of these charges were recorded in our European resilient flooring business, triggered by actual operating
losses and negative cash flows, and due to the announcement of the partial closure of the Resilient Flooring manufacturing plant in Lancaster PA. See Cost Reduction Initiatives for further discussion. See Note 8 of the Consolidated
Financial Statements for further discussion on the European resilient flooring fixed asset impairment.



In 2003, we recorded fixed asset impairment charges of $10.5 million and accelerated depreciation of $30.1 million, in cost of goods sold and fixed asset impairment charges of $2.8 million in SG&A expense. The
majority of these charges were recorded as part of the closure of the Wood Flooring manufacturing plants in Port Gibson, MS and Warren, AK.



Sales-related Accruals  We provide direct customer and end-user warranties for our products. These warranties cover manufacturing defects that would prevent
the product from performing in line with its intended and marketed use. Generally, the terms of these warranties range up to 25 years and provide for the repair or replacement of the defective product. We collect and analyze warranty claims data
with a focus on the historical amount of claims, the products involved, the amount of time between the warranty claims and the products respective sales and the amount of current sales.



We also maintain numerous customer relationships that incorporate different sales incentive
programs (primarily volume rebates and promotions). The rebates vary by customer and usually include tiered incentives based on the level of customers purchases. Certain promotional allowances are also tied to customer purchase volumes. We
estimate the amount of expected annual sales during the course of the year and use the projected sales amount to estimate the cost of the incentive programs. For sales incentive programs that are on the same calendar basis as our fiscal calendar,
actual sales information is used in the year-end accruals.



The amount of
actual experience related to these accruals could differ significantly from the estimated amounts during the year. If this occurs, we adjust our accruals accordingly. We maintained sales-related accruals of $73.0 million and $78.8 million as of
December 31, 2005 and 2004, respectively. We record the costs of these accruals as a reduction of gross sales.



NEW ACCOUNTING PRONOUNCEMENTS



In December 2004, the FASB issued Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment, which requires all share-based
payment transactions to be recognized in the financial statements using a fair-value method of accounting. This Statement replaces FASB Statement No. 123 and supersedes APB Opinion No. 25. The Statement also requires the recognition of
compensation expense for the fair value of any unvested stock option awards outstanding at the date of



29



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



adoption. Based on an April 2005 ruling by the SEC, the standard is effective as of the beginning of the first annual reporting period that begins after
June 15, 2005. Adoption of this standard on January 1, 2006 for our existing stock options will not have a material impact on our consolidated results of operations or financial condition because all of our outstanding stock options are
fully vested.



RESULTS OF OPERATIONS



Unless otherwise indicated, net sales in these results of operations are reported based upon
the location where the sale was made. Certain prior year amounts have been reclassified to conform to the current year presentation. Please refer to Note 3 in the Consolidated Financial Statements for a reconciliation of operating income to
consolidated income before income taxes, extraordinary items, discontinued operations, and cumulative effect of changes in accounting principles.



2005 COMPARED TO 2004



CONSOLIDATED RESULTS



|                                               |  |      |             |      |   |                                                |                     |  |           |   |  |           |  
|---------------------------------------------- |  | ---- | ----------- | ---- | - | ---------------------------------------------- | ------------------- |  | --------- | - |  | --------- | -
|                                               |  | 2005 |             | 2004 |   |                                                | Change is Favorable | 
|                                               |  |      | As Reported |      |   | Excluding Effects of Foreign Exchange Rates(1) |                    
|Net Sales:                                     |  |      |             |      |   |                                                |                     |  |           |   |  |           |  
|Americas                                       |  | $    | 2,565.7     |      | $ | 2,543.0                                        |                     |  | 0.9       | % |  | 0.6       | %
|Europe                                         |  |      | 874.0       |      |   | 841.0                                          |                     |  | 3.9       | % |  | 2.4       | %
|Pacific Rim                                    |  |      | 118.7       |      |   | 113.3                                          |                     |  | 4.8       | % |  | 2.4       | %
|                                               |  |      |             |      |   |                                                |                     |  |           |   |  |           |  
|Total Consolidated Net Sales                   |  | $    | 3,558.4     |      | $ | 3,497.3                                        |                     |  | 1.7       | % |  | 1.1       | %
|Operating Income (Loss)                        |  | $    | 100.7       |      | $ | (43.8                                          | )                   |  | Favorable |   |  | Favorable |  
|Goodwill Impairment                            |  |      |            |      |   | 108.4                                          |                     |  |           |   |  |           |  
|                                               |  |      |             |      |   |                                                |                     |  |           |   |  |           |  
|Operating Income, Prior to Goodwill Impairment |  | $    | 100.7       |      | $ | 64.6                                           |                     |  | 55.9      | % |  | 30.1      | %



|(1) | Excludes favorable foreign exchange rate effect in translation of $22.2 million on net sales and $12.8 million on operating income, and $9.2 million on operating
income prior to goodwill impairment.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Net sales in the Americas
increased $22.7 million, on volume growth in the Wood Flooring business and both price and volume growth in the Building Products segment. Declines in Resilient Flooring volumes and lower Wood Flooring pricing partially offset this growth. (See
Overview  Factors Affecting Revenue).



Excluding the
translation effect of changes in foreign exchange rates, net sales in the European markets grew by $20.6 million, with volume growth in resilient and sports products, and price realization in building products. Excluding the translation effect of
changes in foreign exchange rates, net sales in the Pacific Rim increased $2.8 million on strength in the Australian and Indian markets.



Cost of goods sold in 2005 was 79.3% of net sales, compared to 80.4% in 2004. The decrease was primarily due to sales price increases of $38 million, benefits from cost
reduction initiatives and approximately $47 million of lower fixed asset impairments, which more than offset $56 million in raw material, energy and freight inflation, and approximately $11 million of the U.S. pension plan curtailment charge.



SG&A expenses in 2005 were $652.7 million, or 18.3% of net sales compared
to $635.0 million or 18.1% of net sales in 2004. The $17.7 million increase supported higher sales and included approximately $9 million of increase selling and advertising expense, about $8 million in increased incentive compensation costs and
approximately $6 million of the U.S. pension plan curtailment charge. Benefits from cost reduction initiatives partially offset these increases. In addition, Armstrong Holdings, Inc. SG&A expenses in 2005 benefited from a $1.6 million reversal
of a contingent liability which was established when Armstrong Holdings, Inc. was created but is no longer required.



30



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



In the second quarter of 2004, we recorded a $60.0 million non-cash goodwill impairment loss related to our European
resilient flooring reporting unit based on a preliminary impairment assessment. During the fourth quarter of 2004, we recorded an additional $48.4 million non-cash goodwill impairment loss based on the results of our annual impairment test. The
goodwill impairment charges arose from the European resilient flooring reporting units fair value being lower than its carrying value. The fair value was negatively affected by lower operating profits and expected future cash flows. See Note
10 to the Consolidated Financial Statements for further details.



We recorded
net restructuring charges of $23.2 million in 2005, compared to $18.3 million in 2004. See Note 13 of the Consolidated Financial Statements for a description of the restructuring actions. Once completely implemented, we believe that the annual cost
savings from our 2004 initiatives will be approximately $58 million. These projected savings will not be fully realized until 2007.



Equity earnings from our WAVE joint venture were $39.3 million in 2005, as compared to $31.6 million in 2004. The growth in earnings was due to price realization ahead of
steel price increases, and savings from cost initiatives.



We recorded
operating income of $100.7 million in 2005, compared to an operating loss of $43.8 million in 2004. Operating income in 2004 prior to non-cash goodwill impairment was $64.6 million.



Interest expense was $8.5 million in 2005, compared to $8.4 million in 2004. In accordance with SOP 90-7, we did not record contractual
interest expense on prepetition debt after the Chapter 11 filing date. This unrecorded interest expense was $82.8 million in 2005 and $86.9 million in 2004. Unrecorded interest expense reflects the amount of interest expense we would have incurred
under the original maturities of prepetition debt.



Other non-operating income
of $12.0 million in the 2005 compared to $6.4 million in the prior year. The 2005 results included a $3.4 million gain on the sale of our equity investment in Interface Solutions, Inc.



Net Chapter 11 reorganization income in 2005 was $1.2 million, $8.1 million better than the $6.9 million in cost recorded in 2004. The
change was primarily due to increased interest income resulting from higher cash balances, increased interest rates, and a reversal of an accrual for professional fees for certain advisors.



During 2005, income tax expense of $2.2 million compared to income tax expense of $24.6
million in 2004. The adjusted effective tax rate for 2005 was 61% after excluding $61.2 million of tax benefits recorded in the year related to a subsidiary capital restructuring. The adjusted effective tax rate for 2004 was 51.3% after
adjusting for the non-cash goodwill impairments and European resilient flooring fixed asset impairments of $108.4 million and $44.8 million respectively, in addition to the exclusion of $24.3 million in reported tax audit benefits. The higher 2005
tax rate was primarily due to higher overall tax losses in Europe for which the company does not expect to receive a tax benefit.



Net earnings from continuing operations of $101.7 million were recorded for 2005, compared to a net loss of $80.8 million for 2004.



Discontinued Operations:



In 2000, Armstrong completed its sales of all entities, assets and certain liabilities
comprising its Insulation Products segment. During the fourth quarter of 2005, AHI recorded a net gain of $10.4 million due to the early settlement of the remaining notes receivable and the settlement of other disputed items.



31



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



REPORTABLE SEGMENT RESULTS



Resilient Flooring



|                        |  |      |             |   |      |                                                |         |                                   |  |           |    |  |           |   
|----------------------- |  | ---- | ----------- | - | ---- | ---------------------------------------------- | ------- | --------------------------------- |  | --------- | -- |  | --------- | --
|                        |  | 2005 |             |   | 2004 |                                                |         | Change is Favorable/(Unfavorable) | 
|                        |  |      | As Reported |   |      | Excluding Effects of Foreign Exchange Rates(1) |        
|Net Sales:              |  |      |             |   |      |                                                |         |                                   |  |           |    |  |           |   
|Americas                |  | $    | 882.8       |   |      | $                                              | 924.6   |                                   |  | (4.5      | )% |  | (5.0      | )%
|Europe                  |  |      | 249.7       |   |      |                                                | 238.5   |                                   |  | 4.7       | %  |  | 3.2       | % 
|Pacific Rim             |  |      | 52.9        |   |      |                                                | 52.0    |                                   |  | 1.7       | %  |  | (0.9      | )%
|                        |  |      |             |   |      |                                                |         |                                   |  |           |    |  |           |   
|Total Segment Net Sales |  | $    | 1,185.4     |   |      | $                                              | 1,215.1 |                                   |  | (2.4      | )% |  | (3.2      | )%
|Operating (Loss)        |  | $    | (25.8       | ) |      | $                                              | (150.2  | )                                 |  | Favorable |    |  | Favorable |   



|(1) | Excludes favorable foreign exchange rate effect in translation of $9.0 million on net sales and $11.1 million on operating income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------



Net sales in the Americas decreased primarily due to a 20% decline in laminate flooring
sales, largely as a result of the previously discussed decision by a major customer to increase purchases of non-Armstrong laminate flooring products. Sales of our vinyl products to the residential market declined about 6%, as consumer preference in
the market continued to shift away from vinyl products. Sales of our vinyl products into the commercial market increased approximately 1% on increased price realization and new product introductions.



Excluding the translation effect of changes in foreign exchange rates, net sales in Europe
increased by 3.2% due to higher volume, partially offset by price concessions and negative product mix. Excluding the translation effect of changes in foreign exchange rates, net sales in the Pacific Rim decreased slightly, as growth in India was
balanced by modest weakness in Australia.



2005 Resilient Flooring operating
income reflects the negative impact of volume declines in laminate flooring and residential vinyl flooring, increased cost to acquire petroleum-based raw materials and environmental-related charges of $4.4 million. (See Overview  Factors
Affecting Operating Costs). Partially offsetting these negative effects were modest price realization, significant gains in operating efficiencies related to both cost reduction initiatives and improved plant productivity, a $5.2 million gain
from the settlement of a breach of contract dispute and $3.5 million of proceeds received from a business interruption claim. Operating income in 2004 was hurt by a $108.4 million non-cash goodwill impairment charge and a $44.8 million non-cash
fixed asset impairment charge related to our European resilient flooring business.



Wood Flooring



|                           |  |      |       |      |   |                     |  |      |  
|-------------------------- |  | ---- | ----- | ---- | - | ------------------- |  | ---- | -
|                           |  | 2005 |       | 2004 |   | Change is Favorable | 
|Total Segment Net Sales(1) |  | $    | 833.9 |      | $ | 832.1               |  | 0.2  | %
|Operating Income           |  | $    | 60.9  |      | $ | 51.4                |  | 18.5 | %



|(1) | Virtually all Wood Flooring products are sold in the Americas, primarily in the U.S.
|--- | ------------------------------------------------------------------------------------



Net sales in 2005 were flat. Total unit volume increased 2%, on growth in engineered floors of 10%. Total year growth was constrained by
volume weakness in the beginning of the year due to competitive pricing actions. Net sales were also negatively impacted by price declines which were made in response to declining lumber prices and to competitive pressures (see Overview 
Factors Affecting Revenues).



Operating income increased by $9.5 million,
despite fixed asset impairment charges of $15.4 million in 2005. Operating results benefited from declines in lumber pricing and manufacturing efficiencies related to cost reduction initiatives and improvements in productivity at some plant
locations.



32



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



Textiles and Sports Flooring (TSF)



|                           |  |      |       |   |                     |   |       |             |  |      |                                              |  |      |  
|-------------------------- |  | ---- | ----- | - | ------------------- | - | ----- | ----------- |  | ---- | -------------------------------------------- |  | ---- | -
|                           |  |      |       |   | Change is Favorable |  
|                           |  | 2005 |       |   | 2004                |   |       | As Reported |  |      | Excluding Effectsof ForeignExchange Rates(2) | 
|Total Segment Net Sales(1) |  | $    | 279.0 |   |                     | $ | 265.4 |             |  | 5.1  | %                                            |  | 3.5  | %
|Operating (Loss)           |  | $    | (4.4  | ) |                     | $ | (7.1  | )           |  | 38.0 | %                                            |  | 35.3 | %



|(1) | Most of TSF products are sold in Europe.
|--- | ----------------------------------------



|(2) | Excludes favorable foreign exchange rate effect in translation of $4.2 million on net sales and $0.3 million on operating income.
|--- | ---------------------------------------------------------------------------------------------------------------------------------



Excluding the translation effect of changes in foreign exchange rates, net sales increased by
3.5%, due to strong volume and favorable mix in carpet tile and sports flooring. This growth was tempered by lower sales in the highly competitive broadloom carpet market.



The smaller 2005 operating loss was primarily due to increased sales volume, improved product mix, manufacturing efficiencies and reduced
overhead expenses. A negative impact from raw materials and freight partially offset these factors.



Building Products



|                        |  |      |         |                     |   |             |  |      |                                               |  |      |  
|----------------------- |  | ---- | ------- | ------------------- | - | ----------- |  | ---- | --------------------------------------------- |  | ---- | -
|                        |  |      |         | Change is Favorable |  
|                        |  | 2005 |         | 2004                |   | As Reported |  |      | Excluding Effects of ForeignExchange Rates(1) | 
|Net Sales:              |  |      |         |                     |   |             |  |      |                                               |  |      |  
|Americas                |  | $    | 636.5   |                     | $ | 575.7       |  | 10.6 | %                                             |  | 10.0 | %
|Europe                  |  |      | 345.3   |                     |   | 334.7       |  | 3.2  | %                                             |  | 1.7  | %
|Pacific Rim             |  |      | 65.8    |                     |   | 61.3        |  | 7.3  | %                                             |  | 5.3  | %
|                        |  |      |         |                     |   |             |  |      |                                               |  |      |  
|Total Segment Net Sales |  | $    | 1,047.6 |                     | $ | 971.7       |  | 7.8  | %                                             |  | 6.8  | %
|Operating Income        |  | $    | 148.5   |                     | $ | 127.0       |  | 16.9 | %                                             |  | 15.7 | %



|(1) | Excludes favorable foreign exchange rate effect in translation of $8.8 million on net sales
and $1.4 million on operating income.
|--- | ---------------------------------------------------------------------------------------------------------------------------------



Excluding the translation
effect of changes in foreign exchange rates, record net sales in the Americas increased 10% on the strength of volume growth and price realization. Sales to the U.S. Commercial markets grew 10%, including approximately 3% unit volume growth, due to
favorable market conditions. (See Overview  Factors Affecting Revenues.) Net sales also benefited from volume and price increases in the Residential markets.



Excluding the translation effect of changes in foreign exchange rates, net sales in Europe grew approximately 2%. Unit volume of mineral
fiber products, which constitute the majority of our European sales, increased by approximately 1%. Within the Western European market, growth in the U.K., France and Italy did not offset double-digit declines in the remaining countries related to
lower commercial market activity. Conversely, sales in the emerging markets of Eastern Europe (primarily Russia) increased about 5% due to construction growth. Products to the emerging markets tend to have lower margins than products sold into
Western Europe. Excluding the translation effect of changes in foreign exchange rates, net sales of metal ceilings declined 9% on weakness in core markets.



Excluding the translation effect of changes in foreign exchange rates, net sales in the Pacific Rim increased about 5%, with strength in the Indian and Australian markets
offsetting weak Chinese markets.



33



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



Excluding the translation effect of changes in foreign exchange rates, Building Products operating income grew nearly
16%. Volume growth and increased equity earnings in WAVE drove operating income improvement despite higher selling expenses (related to volume). Price realization essentially offset inflationary pressure from raw materials, energy and freight.



Cabinets



|                           |  |      |       |   |      |   |                        |  |             |   
|-------------------------- |  | ---- | ----- | - | ---- | - | ---------------------- |  | ----------- | --
|                           |  | 2005 |       |   | 2004 |   | Change is(Unfavorable) | 
|Total Segment Net Sales(1) |  | $    | 212.5 |   |      | $ | 213.0                  |  | (0.2        | )%
|Operating Income (Loss)    |  | $    | (9.7  | ) |      | $ | 1.4                    |  | Unfavorable |   



|(1) | All Cabinet products are sold in the Americas, primarily in the U.S.
|--- | --------------------------------------------------------------------



Net sales in 2005 were basically flat versus 2004. Price increases and mix improvement related to new product introductions were offset by
volume declines related to poor customer service. Customer lead- times and fill rates deteriorated due to unplanned manufacturing inefficiencies related to plant consolidation.



Operating losses in 2005 were caused by sales volume declines, manufacturing inefficiencies in the remaining plants resulting from the
transfer of production from Morristown and higher SG&A expenses related to investment in process improvement initiatives, partially offset by improved product mix and higher selling prices.



Unallocated Corporate



Unallocated corporate expense of $68.8 million in 2005 increased from $66.3 million in 2004.
This increase was primarily due to the $16.9 million curtailment charge in the fourth quarter of 2005 related to changes to our U.S. pension plan, and to higher compensation program costs (retention bonuses, incentive compensation, executive
transition and severance). These increases were partially offset by lower environmental charges, the reversal of a contingent liability and an increased U.S. pension credit.



FINANCIAL CONDITION AND LIQUIDITY



Cash Flow



As shown on the Consolidated Statements of Cash Flows, our cash and cash equivalents balance increased by $86.3 million in 2005, compared to a $31.6 million increase in 2004.



Operating activities in 2005 provided $146.7 million of net cash, or $3.9 million more than
the $142.8 million provided in 2004. The increase was primarily due to changes in inventories, partially offset by changes in accounts payable and accrued expenses and cash taxes paid. In 2005 we decreased inventories by $1.5 million compared with
an increase of $61.7 million in 2004 which was primarily driven by our efforts to improve customer service in Wood Flooring during 2004. Also, in 2005 accounts payable and accrued expenses increased by $8.5 million compared with an increase of $61.1
million in 2004. The large increase in 2004 was primarily driven by higher accruals for employee incentives and increased trade payables related primarily to increased capital expenditures. Cash taxes paid were lower in 2005 by $34.4 million
primarily due to a restructuring of subsidiary capital that resulted in a tax benefit on debt impairment of $29.6 million.



Net cash used for investing activities was $48.5 million in 2005, compared to $111.7 million in 2004. The decrease was primarily due to $38.3 million in proceeds received
from the sale of some notes receivable, the proceeds from the sale of an equity affiliate for $20.6 million and an increase in distributions received from WAVE of $13.0 million.



Net cash totaling $3.9 million was used for our financing activities in 2005, compared to $7.0 million in 2004. The year-to-year change was
due to lower payments of long-term debt in 2005 and increased



34



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



short-term borrowing for 2005 working capital needs for certain subsidiaries that are not participating in our Chapter 11 Case.



Balance Sheet and Liquidity



Changes in significant balance sheet accounts and groups of accounts from December 31,
2004 to December 31, 2005 are as follows:



|                                                    |  |                  |         |                  |   |                    |  |   |      |  
|--------------------------------------------------- |  | ---------------- | ------- | ---------------- | - | ------------------ |  | - | ---- | -
|                                                    |  | December 31,2005 |         | December 31,2004 |   | Increase(Decrease) | 
|Cash and cash equivalents                           |  | $                | 602.2   |                  | $ | 515.9              |  | $ | 86.3 |  
|Current assets, excluding cash and cash equivalents |  |                  | 959.1   |                  |   | 966.3              |  |   | (7.2 | )
|                                                    |  |                  |         |                  |   |                    |  |   |      |  
|Current assets                                      |  | $                | 1,561.3 |                  | $ | 1,482.2            |  | $ | 79.1 |  
|                                                    |  |                  |         |                  |   |                    |  |   |      |  



The increase in cash and cash
equivalents was described above (see Cash Flow). The decrease in current assets, excluding cash and cash equivalents, was primarily due to the negative translation effects of changes in foreign exchange rates partially offset by an
increase in the income tax receivable of $11.2 million and an increase of $10.0 million of the fair market value of hedges related to natural gas and foreign currency exposure of inter-company loans.



|                                                                                       |  |                   |         |                   |   |            |  |   |       |  
|-------------------------------------------------------------------------------------- |  | ----------------- | ------- | ----------------- | - | ---------- |  | - | ----- | -
|                                                                                       |  | December 31, 2005 |         | December 31, 2004 |   | (Decrease) | 
|Property, plant and equipment, less accumulated depreciation and amortization (PP&E) |  | $                 | 1,145.3 |                   | $ | 1,208.8    |  | $ | (63.5 | )



The decrease was primarily due to
accelerated depreciation and impairments of $24.7 million (see Impairments of Tangible and Intangible Assets) and the negative translation effects of changes in foreign exchange rates.



DIP Facility



AWI has a $75 million debtor-in-possession credit facility that currently is limited to
issuances of letters of credit. This facility is scheduled to mature on December 8, 2006. Obligations to reimburse drawings under the letters of credit constitute a super-priority administrative expense claim in the Chapter 11 Case. There were
no outstanding borrowings under the DIP Credit Facility as of December 31, 2005, or December 31, 2004 but, as of these dates, AWI had $43.3 million, and $40.6 million, respectively, in letters of credit outstanding that were issued
pursuant to the DIP Credit Facility. As of December 31, 2005, the DIP Facility had $31.7 million that remained available for issuance of letters of credit. The DIP Credit Facility also contains several covenants including, among other things,
limits on asset sales and capital expenditures and a required ratio of debt to cash flow. We are in compliance with all of the DIP Facility covenants. The covenants have not impaired our operating ability. In connection with implementation of a plan
of reorganization, we expect to replace this facility with a new facility that would provide reorganized Armstrong with greater borrowing capacity and which will have debt covenants yet to be negotiated. In the event a plan of reorganization has not
been implemented prior to December 8, 2006, we will pursue another extension of the DIP Facility.



35



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



Liquidity



Our liquidity needs for operations vary throughout the year. We retain lines of credit to facilitate our seasonal needs, if required. For
certain international operations that are not participating in our Chapter 11 Case, we had lines of credit of $45.2 million at December 31, 2005, of which $19.8 million was used and $25.4 million was available. However, these lines of credit
are uncommitted, and poor operating results or credit concerns at the related foreign subsidiaries could result in the lines being withdrawn by the lenders. We have been able to maintain and, as needed, replace credit facilities to support our
operations. Additionally, we have letter of credit issuance capabilities under the DIP Facility (described above). We believe that cash on hand and generated from operations, together with lines of credit and the DIP Facility, will be adequate to
address our foreseeable liquidity needs in the normal course of business operations and for scheduled non-filer debt obligations. Cash and liquidity needs will change significantly at the time of emergence, the timing of which remains uncertain (see
Note 1  Proceedings Under Chapter 11).



2004 COMPARED
TO 2003

CONSOLIDATED RESULTS



|                                                                                      |  |      |         |   |                                   |   |         |             |  |             |                                               |  |             |   
|------------------------------------------------------------------------------------- |  | ---- | ------- | - | --------------------------------- | - | ------- | ----------- |  | ----------- | --------------------------------------------- |  | ----------- | --
|                                                                                      |  |      |         |   | Change is Favorable/(Unfavorable) |  
|                                                                                      |  | 2004 |         |   | 2003                              |   |         | As Reported |  |             | Excluding Effectsof Foreign Exchange Rates(1) | 
|Net Sales:                                                                            |  |      |         |   |                                   |   |         |             |  |             |                                               |  |             |   
|Americas                                                                              |  | $    | 2,543.0 |   |                                   | $ | 2,390.8 |             |  | 6.4         | %                                             |  | 6.1         | % 
|Europe                                                                                |  |      | 841.0   |   |                                   |   | 778.8   |             |  | 8.0         | %                                             |  | (1.6        | )%
|Pacific Rim                                                                           |  |      | 113.3   |   |                                   |   | 89.4    |             |  | 26.7        | %                                             |  | 19.9        | % 
|                                                                                      |  |      |         |   |                                   |   |         |             |  |             |                                               |  |             |   
|Total Consolidated Net Sales                                                          |  | $    | 3,497.3 |   |                                   | $ | 3,259.0 |             |  | 7.3         | %                                             |  | 4.5         | % 
|Operating (Loss)                                                                      |  | $    | (43.8   | ) |                                   | $ | (19.3   | )           |  | Unfavorable |                                               |  | Unfavorable |   
|Goodwill Impairment                                                                   |  |      | 108.4   |   |                                   |   |        |             |  |             |                                               |  |             |   
|Charge for Asbestos Liability, Net                                                    |  |      |        |   |                                   |   | 81.0    |             |  |             |                                               |  |             |   
|                                                                                      |  |      |         |   |                                   |   |         |             |  |             |                                               |  |             |   
|Operating Income, Prior to Goodwill Impairment and Charge for Asbestos Liability, Net |  | $    | 64.6    |   |                                   | $ | 61.7    |             |  | 4.7         | %                                             |  | 1.1         | % 



|(1) | Excludes favorable foreign exchange rate effect in translation of $87.9 million on net sales and $2.2 million on operating income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------



Net sales in the Americas increased by approximately $152 million, primarily as a result of
sales volume and price increases of wood flooring and ceiling products. Sales for resilient flooring products in the Americas declined primarily due to lower sales to the U.S. residential market (see Overview  Factors Affecting
Revenue).



Excluding the translation effect of changes in foreign
exchange rates, net sales in the European markets declined by 1.6%, primarily as a result of the weak economic conditions in our primary selling markets and volume declines for carpet and sports flooring products. Excluding the translation effect of
changes in foreign exchange rates, net sales in the Pacific Rim increased by approximately $19 million, primarily as a result of stronger sales in China and Australia.



Cost of goods sold in 2004 was 80.4% of net sales, compared to 79.7% in 2003. The 0.7 percentage point increase was primarily due to the
European resilient flooring fixed asset impairment of $44.8 million (see Note 8 of the Consolidated Financial Statements) and higher raw material and energy costs of approximately $72 million (see significant items in Overview  Factors
Affecting Operating Costs), offset by the effects of sales price increases of approximately $62 million and the benefit in 2004 from 2003 cost reduction initiatives.



SG&A expenses in 2004 were $635.0 million, or 18.1% of net sales compared to $612.1 million or 18.8% of net sales in 2003. Excluding the
translation effect of changes in foreign exchange rates, SG&A



36



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



expenses in 2004 increased by approximately $1.9 million, primarily due to approximately $21 million of higher incentive compensation costs, approximately $9
million for increased selling and advertising expense and a $5.0 million contribution to the Armstrong Foundation (a community giving program funded by Armstrong), partially offset by the $3.1 million favorable impact of the Medicare Act, lower
medical claim accruals, lower severance expenses and the benefit in 2004 from 2003 cost reduction initiatives.



There were no asbestos-related charges in 2004. During 2003, we reduced our previously recorded insurance asset for asbestos-related personal injury claims by $73 million, reflecting managements current
assessment of probable insurance recoveries based upon an unfavorable ruling in an alternative dispute resolution procedure. We also recorded an $8 million non-cash charge to reflect an agreement to settle claims from the Center for Claims
Resolution and a surety bond insurance company. All amounts were reflected as a charge to asbestos liability, net. See Asbestos-Related Litigation in Note 30 of the Consolidated Financial Statements for additional information.



In the second quarter of 2004, we recorded a $60.0 million non-cash goodwill
impairment loss related to our European resilient flooring reporting unit based on a preliminary impairment assessment. During the fourth quarter of 2004, we recorded an additional $48.4 million non-cash goodwill impairment loss based on the results
of our annual impairment test. The goodwill impairment charges arose from the European resilient flooring reporting units fair value being lower than its carrying value. The fair value was negatively affected by lower operating profits and
expected future cash flows determined in recent forecasting analyses. See Note 10 to the Consolidated Financial Statements for further details.



We recorded restructuring charges, net, of $18.3 million in 2004, compared to $8.6 million in 2003. See Note 13 of the Consolidated Financial Statements for a description
of the restructuring actions.



Equity earnings from affiliates, from our WAVE
joint venture, were $31.6 million in 2004, as compared to $20.8 million in 2003. The improvement in earnings resulted from improved market conditions, the ability to provide product during the global steel shortage and realized price increases ahead
of recognized increased steel cost.



We recorded an operating loss of $43.8
million in 2004, compared to an operating loss of $19.3 million in 2003. Operating income prior to non-cash goodwill impairment and asbestos-related charges was $64.6 million and $61.7 million, respectively.



Interest expense was $8.4 million in 2004, compared to $9.0 million in 2003. The decrease in
interest expense is due to lower fees on the renewed DIP Facility and lower average outstanding debt amounts at our non-Chapter 11 subsidiaries. In accordance with SOP 90-7, we did not record contractual interest expense on prepetition debt after
the Chapter 11 filing date. This unrecorded interest expense was $86.9 million in 2004 and $95.1 million in 2003. Unrecorded interest expense reflects the amount of interest expense we would have incurred under the original maturities of prepetition
debt.



Chapter 11 reorganization costs, net in 2004 were $6.9 million, which
was $2.5 million less than the $9.4 million amount recorded in 2003. The decrease was primarily due to lower professional fees resulting from less activity in the Chapter 11 process in 2004.



During 2004, income tax expense of $24.6 million compared to an income tax benefit of $1.6
million in 2003. The adjusted effective tax rate for 2004 was 25.3% based on adjusted pre-tax income from continuing operations of $97.4 million, which excluded the non-cash goodwill impairments of $108.4 million, which were nontaxable events, and
European resilient flooring fixed asset impairments of $44.8 million, which required a full valuation allowance on the related deferred tax asset. Excluding the $81.0 million of asbestos-related charges, the adjusted effective tax rate for 2003 was
62.7%, based on adjusted pre-tax income from continuing operations of $42.6 million. The lower 2004 tax rate was primarily due to the overall favorable settlement of tax audits in the U.S. and in Germany that combined to reduce tax expense by
approximately $19.4 million. In addition, the unfavorable impact in 2003 of



37



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



relatively higher nondeductible Chapter 11 reorganization costs (prior to the tax audits in the U.S.) on a relatively lower base of taxable income resulted
in a higher effective tax rate for that year.



A net loss of $80.8 million was
recorded for 2004, compared to a net loss of $39.3 million for 2003.



REPORTABLE SEGMENT RESULTS



Resilient Flooring



|                        |  |      |         |                                   |      |   |             |  |             |                                               |  |             |   
|----------------------- |  | ---- | ------- | --------------------------------- | ---- | - | ----------- |  | ----------- | --------------------------------------------- |  | ----------- | --
|                        |  |      |         | Change is Favorable/(Unfavorable) |     
|                        |  | 2004 |         |                                   | 2003 |   | As Reported |  |             | Excluding Effects of ForeignExchange Rates(1) | 
|Net Sales:              |  |      |         |                                   |      |   |             |  |             |                                               |  |             |   
|Americas                |  | $    | 924.6   |                                   |      | $ | 935.0       |  | (1.1        | )%                                            |  | (1.5        | )%
|Europe                  |  |      | 238.5   |                                   |      |   | 205.2       |  | 16.2        | %                                             |  | 5.7         | % 
|Pacific Rim             |  |      | 52.0    |                                   |      |   | 41.3        |  | 25.9        | %                                             |  | 17.1        | % 
|                        |  |      |         |                                   |      |   |             |  |             |                                               |  |             |   
|Total Segment Net Sales |  | $    | 1,215.1 |                                   |      | $ | 1,181.5     |  | 2.8         | %                                             |  | 0.5         | % 
|Operating (Loss) Income |  | $    | (150.2  | )                                 |      | $ | 56.2        |  | Unfavorable |                                               |  | Unfavorable |   



|(1) | Excludes favorable foreign exchange rate effect in translation of $27.6 million on net sales and $0.8 million on operating income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------



Net sales in the Americas decreased primarily due to an approximate 6% decline in laminate
flooring sales, primarily as a result of a major customers decision to increase purchases of non-Armstrong laminate flooring products in the second quarter of 2004. Sales of our vinyl products to the residential market decreased approximately
3%, primarily from the residential floor covering market shift away from vinyl products. Sales of our vinyl products to the commercial market increased by approximately 3%, primarily due to price increases on certain vinyl sheet and tile products,
and new product introductions.



Excluding the translation effect of changes in
foreign exchange rates, net sales in Europe increased by 5.7% due to higher volume, which was partially offset by price concessions due to competitive pressure. Excluding the translation effect of changes in foreign exchange rates, net sales in the
Pacific Rim increased by approximately $8 million, primarily from strong sales in Australia and China.



Operating income in 2004 was negatively impacted by a $108.4 million non-cash goodwill impairment charge and a $44.8 million non-cash fixed asset impairment charge related to our European resilient flooring business.
Operating results were also adversely impacted by lower laminate sales volume, increased costs to purchase PVC, wage and salary inflation increases and charges for the cost reduction initiatives (see Overview  Factors Affecting Operating
Costs). Partially offsetting the negative effects of these items were operating income gains from manufacturing efficiencies.



38



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



Wood Flooring



|                           |  |      |       |      |   |       |                    |  |           |  
|-------------------------- |  | ---- | ----- | ---- | - | ----- | ------------------ |  | --------- | -
|                           |  | 2004 |       | 2003 |   |       | Change isFavorable | 
|Total Segment Net Sales(1) |  | $    | 832.1 |      | $ | 738.6 |                    |  | 12.7      | %
|Operating Income (Loss)    |  | $    | 51.4  |      | $ | (4.0  | )                  |  | Favorable |  



|(1) | Virtually all Wood Flooring products are sold in the Americas, primarily in the U.S.
|--- | ------------------------------------------------------------------------------------



Net sales in 2004 increased by $93.5 million. Units sold of pre-finished solid and engineered floors each increased by approximately 9%,
primarily from the strong U.S. new home construction market. Net sales were also positively impacted by the price increases implemented on wood flooring products.



Operating results increased by $55.4 million, due to higher selling prices and sales volume, lower expenses for implementing the cost
reduction initiatives (see Overview  Factors Affecting Operating Costs) and lower manufacturing overhead resulting from those initiatives. Partially offsetting these were higher costs for lumber and increased production expenses in
certain plants.



Textiles and Sports Flooring (TSF)



|                           |  |      |       |   |                                   |   |       |             |  |           |                                                |  |           |   
|-------------------------- |  | ---- | ----- | - | --------------------------------- | - | ----- | ----------- |  | --------- | ---------------------------------------------- |  | --------- | --
|                           |  |      |       |   | Change is Favorable/(Unfavorable) |  
|                           |  | 2004 |       |   | 2003                              |   |       | As Reported |  |           | Excluding Effects of Foreign Exchange Rates(2) | 
|Total Segment Net Sales(1) |  | $    | 265.4 |   |                                   | $ | 271.9 |             |  | (2.4      | )%                                             |  | (10.8     | )%
|Operating (Loss)           |  | $    | (7.1  | ) |                                   | $ | (11.0 | )           |  | Favorable |                                                |  | Favorable |   



|(1) | Primarily all of TSF products are sold in Europe.
|--- | -------------------------------------------------



|(2) | Excludes favorable/(unfavorable) foreign exchange rate effect in translation of $25.8 million on net sales and $(1.3) million on operating income.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------



Excluding the translation effect of changes in foreign exchange
rates, net sales decreased by 10.8%, primarily from volume declines in carpet flooring products due to weak economic conditions in our primary selling markets and loss of market share, caused by the lack of new product development. Net sales were
also adversely affected by price concessions for Sports Flooring products that were required to meet competitive pressures.



The operating loss in 2004 was less than the loss in 2003, primarily due to the expense in 2003 of cost reduction initiatives and the benefit in 2004 of those cost
reduction initiatives (see Overview  Factors Affecting Operating Costs). Partially offsetting these factors were the negative impact of lower sales volume and prices.



39



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



Building Products



|                        |  |      |       |                     |   |             |  |      |                                               |  |      |  
|----------------------- |  | ---- | ----- | ------------------- | - | ----------- |  | ---- | --------------------------------------------- |  | ---- | -
|                        |  |      |       | Change is Favorable |  
|                        |  | 2004 |       | 2003                |   | As Reported |  |      | Excluding Effectsof Foreign Exchange Rates(1) | 
|Net Sales:              |  |      |       |                     |   |             |  |      |                                               |  |      |  
|Americas                |  | $    | 575.7 |                     | $ | 515.6       |  | 11.7 | %                                             |  | 11.0 | %
|Europe                  |  |      | 334.7 |                     |   | 298.5       |  | 12.1 | %                                             |  | 2.1  | %
|Pacific Rim             |  |      | 61.3  |                     |   | 48.1        |  | 27.4 | %                                             |  | 22.4 | %
|                        |  |      |       |                     |   |             |  |      |                                               |  |      |  
|Total Segment Net Sales |  | $    | 971.7 |                     | $ | 862.2       |  | 12.7 | %                                             |  | 8.4  | %
|Operating Income        |  | $    | 127.0 |                     | $ | 95.2        |  | 33.4 | %                                             |  | 28.7 | %



|(1) | Excludes favorable foreign exchange rate effect in translation of $34.4 million on net sales and $3.5 million on operating income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------



Excluding the translation effect of changes in foreign exchange rates, net sales in the
Americas increased approximately $57 million. Unit volume to the U.S. Commercial markets increased by approximately 7%, primarily due to favorable market conditions. Complementing the impact from the higher volume were price increases started in
July 2003 on most commercial products. Net sales also benefited from volume and price increases with the major national retailers in the U.S. Residential markets.



Excluding the translation effect of changes in foreign exchange rates, net sales in Europe increased by 2.1% from 2003. The volume of
mineral fiber products, which constitute the majority of our European sales, increased by approximately 2%. The volume of mineral fiber product sold to Western European countries declined by approximately 1%, primarily due to lower commercial market
activity in the Euro Zone, while volume sold to the emerging markets of Eastern Europe (primarily Russia) increased by approximately 7% due to construction growth in these markets. Products sold to the emerging markets tend to have lower margin than
products sold in Western Europe. Excluding the translation effect of changes in foreign exchange rates, net sales of metal ceilings declined by approximately 1%, primarily from some loss of market share in Asia.



Excluding the translation effect of changes in foreign exchange rates, net sales in the
Pacific Rim increased approximately $11 million due to strong activity in the Chinese, Indian and Australian markets.



Excluding the translation effect of changes in foreign exchange rates, operating income increased 28.7%, as higher sales volume and prices, lower production expenses and
increased equity earnings in WAVE were only partially offset by inflation in the cost of raw materials and energy, and higher selling expenses.



Cabinets



|                           |  |      |       |      |   |       |                    |  |           |  
|-------------------------- |  | ---- | ----- | ---- | - | ----- | ------------------ |  | --------- | -
|                           |  | 2004 |       | 2003 |   |       | Change isFavorable | 
|Total Segment Net Sales(1) |  | $    | 213.0 |      | $ | 204.8 |                    |  | 4.0       | %
|Operating Income (Loss)    |  | $    | 1.4   |      | $ | (11.1 | )                  |  | Favorable |  



|(1) | All Cabinet products are sold in the Americas, primarily in the U.S.
|--- | --------------------------------------------------------------------



Net sales in 2004 increased approximately $8 million from 2003, primarily due to selling price increases and sales of higher priced
products, both enabled by improved customer service.



Operating results
improved by $12.5 million in 2004 from 2003, due to increased sales, manufacturing efficiencies and reduced SG&A expenses, partially offset by expenses for cost reduction initiatives.



40



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



Unallocated Corporate



Unallocated corporate expense of $66.3 million in 2004 decreased from $144.6 million in 2003. This decrease was primarily due to non-cash
asbestos-related charges of $81.0 million in 2003. The remaining $2.7 million increase resulted primarily from increases of $9.4 million in employee incentive compensation, a $5.0 million contribution to the Armstrong Foundation (a community giving
program funded by Armstrong) and $4.2 million to increase certain environmental liabilities at non-operating locations. These increases were partially offset by a $6.3 million write off of a note receivable in 2003 from a previous divestiture, $4.5
million in lower medical claims, a $2.9 million higher U.S. pension plan credit, and reduced expenses in corporate staff departments.



FINANCIAL CONDITION AND LIQUIDITY



As shown on the Consolidated Statements of Cash Flows, our cash and cash equivalents balance increased by $31.6 million in 2004, compared to a $104.3 million increase in
2003.



Operating activities in 2004 provided $142.8 million of net cash, or
$23.0 million less than the $165.8 million provided in 2003. The decline in cash provided was primarily due to changes in inventories, receivables, and accounts payable and accrued expenses. In 2004, we increased inventories by $61.7 million,
compared to decreasing $6.6 million in 2003, primarily as part of our efforts to improve customer service in Wood Flooring. Receivables increased $9.5 million in 2004, compared to decreasing $40.6 million in 2003, primarily as a result of increased
sales. Offsetting these two uses of cash was an increase in accounts payable and accrued expenses of $61.1 million in 2004, primarily due to increased accruals for employee incentives and increased trade payables related primarily to increased
capital expenditures and inventory.



Net cash used for investing activities was
$111.7 million in 2004, compared to $57.2 million in 2003. In 2004, we increased our capital expenditures by $55.9 million primarily to upgrade our manufacturing operations and improve production efficiencies. During the third quarter of 2004, WAVE
successfully extended the term of their existing bank debt and we received a $10 million distribution in the fourth quarter of 2004, while in 2003 we received $16 million in distributions.



Net cash totaling $7.0 million was used for our financing activities in 2004, compared to
$14.1 million in 2003. The year-to-year change was due to certain subsidiaries that are not participating in our Chapter 11 Case increasing their short-term borrowing for working capital needs in 2004.



DISCONTINUED OPERATIONS



On May 31, 2000, Armstrong completed its sale of all entities, assets and certain
liabilities comprising its Insulation Products segment. During 2003, AHI recorded a net loss of $2.4 million for the impairment of some notes receivable and the settlement of certain tax contingencies related to this divestiture. During the fourth
quarter of 2005, AHI recorded a net gain of $10.4 million due to the early settlement of the remaining notes receivable and the settlement of other disputed items.



On December 29, 1995, Armstrong sold a furniture subsidiary, Thomasville Furniture Industries. During 2004 and 2003, AHI recorded net
losses of $0.4 million and $0.1 million, respectively, for the environmental and tax indemnifications related to this divestiture.



In accordance with FAS 144, these adjustments were classified as discontinued operations since the original divestitures were reported as discontinued operations.



OFF-BALANCE SHEET ARRANGEMENTS



No disclosures are required pursuant to Item 303(a)(4)
of Regulation S-K.



41



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



CONTRACTUAL OBLIGATIONS



As part of our normal operations, we enter into numerous contractual obligations that require specific payments during the term of the
various agreements. The following table includes amounts ongoing under contractual obligations existing as of December 31, 2005. Only known payments that are dependent solely on the passage of time are included. Obligations under contracts that
contain minimum payment amounts are shown at the minimum payment amount. Contracts that have variable payment structures without minimum payments are excluded. Purchase orders that are entered into in the normal course of business are also excluded
because they are generally cancelable and not legally binding. Amounts are presented below based upon the currently scheduled payment terms. Actual future payments may differ from the amounts presented below due to changes in payment terms or events
leading to payments in addition to the minimum contractual amounts.



|                                      |  |      |      |      |   |      |  |      |      |      |   |            |  |       |     |  |   |      |  |   |      
|------------------------------------- |  | ---- | ---- | ---- | - | ---- |  | ---- | ---- | ---- | - | ---------- |  | ----- | --- |  | - | ---- |  | - | -----
|                                      |  | 2006 |      | 2007 |   | 2008 |  | 2009 |      | 2010 |   | Thereafter |  | Total
|Long-Term Debt(1)                     |  | $    | 5.4  |      | $ | 1.7  |  | $    | 1.3  |      | $ | 11.1       |  | $     | 1.2 |  | $ | 6.2  |  | $ | 26.9 
|Capital Lease Obligations(2)          |  |      | 1.0  |      |   | 0.7  |  |      | 0.3  |      |   |           |  |       |    |  |   | 0.1  |  |   | 2.1  
|Operating Lease Obligations(2)        |  |      | 14.6 |      |   | 12.1 |  |      | 8.4  |      |   | 4.9        |  |       | 2.5 |  |   | 7.9  |  |   | 50.4 
|Unconditional Purchase Obligations(3) |  |      | 11.9 |      |   | 2.9  |  |      | 1.9  |      |   | 0.9        |  |       | 0.7 |  |   | 0.1  |  |   | 18.4 
|Other Long-Term Obligations(4)        |  |      | 2.4  |      |   | 0.2  |  |      | 0.1  |      |   | 0.1        |  |       |    |  |   |     |  |   | 2.8  
|                                      |  |      |      |      |   |      |  |      |      |      |   |            |  |       |     |  |   |      |  |   |      
|Total Contractual Obligations         |  | $    | 35.3 |      | $ | 17.6 |  | $    | 12.0 |      | $ | 17.0       |  | $     | 4.4 |  | $ | 14.3 |  | $ | 100.6
|                                      |  |      |      |      |   |      |  |      |      |      |   |            |  |       |     |  |   |      |  |   |      



|(1) | Payments for long-term debt obligations exclude debt subject to compromise.
|--- | ---------------------------------------------------------------------------



|(2) | Capital and operating lease obligations include the minimum lease payments due under existing lease agreements with noncancelable lease terms in excess of one year.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | Unconditional purchase obligations include (a) purchase contracts whereby we must make guaranteed minimum payments of a specified amount regardless of how
little material is actually purchased (take or pay contracts) and (b) service agreements. Unconditional purchase obligations exclude contracts entered into during the normal course of business that are non-cancelable and have fixed
per unit fees, but where the monthly commitment varies based upon usage. Cellular phone contracts are an example.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | Other long-term obligations include payments under severance agreements.
|--- | ------------------------------------------------------------------------



We have issued financial guarantees to assure payment on behalf
of our subsidiaries in the event of default on various debt and lease obligations in the table above. We have not issued any guarantees on behalf of joint-venture or unrelated businesses.



As of December 31, 2005, we maintained an agreement with the lending institution of one of our distributors. Under this agreement, if
the distributor were to default on its borrowings and the lender foreclosed on the assets, the bank could return a large part of any of our products still at the distributor (subject to certain quality and roll size minimums) for a refund of
original cost. This agreement will expire in September 2006. At December 31, 2005, the amount of inventory held at the distributor was approximately $4.2 million. Historically, no claim has been made under any of these types of agreements and
we do not anticipate any such claims in the future. As such, no liability has been recorded for this agreement.



We are party to supply agreements, some of which require the purchase of inventory remaining at the supplier upon termination of the agreement. The last such agreement
will expire on June 30, 2009. Had these agreements terminated at December 31, 2005, Armstrong would have been obligated to purchase approximately $11.9 million of inventory. Historically, due to production planning, we have not had to
purchase material amounts of product at the end of similar contracts. Accordingly, no liability has been recorded for these guarantees.



As part of our executive compensation plan, certain current and former executives participate in a split-dollar insurance program where we are responsible for remitting
the premiums. Since 1998, the program was closed to new participants. As of December 31, 2005, we carried a cash surrender value asset of $7.2 million related to this program. Should we discontinue making premium payments, the insured



42



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



executives have the right to the entire policy cash surrender value. In light of the Sarbanes-Oxley Act, we believe it is inappropriate to make the premium
payments for two of the executives participating in this plan. As a result, beginning in 2003, we have required these two individuals to make the premium payments to continue the policy.



We utilize lines or credit and other commercial commitments in order to ensure that adequate funds are available to meet operating
requirements. Letters of credit are issued to third party suppliers, insurance and financial institutions and typically can only be drawn upon in the event of our failure to pay our obligations to the beneficiary. This table summarizes the
commitments we have available for use. Letters of credit are currently arranged through AWIs DIP Facility with JP Morgan Chase. Certain letters of credit arranged with Wachovia Bank, N.A. prior to the Filing remain outstanding.



|                             |  |                       |      |                  |   |             |  |             |     |              |   |  |  
|---------------------------- |  | --------------------- | ---- | ---------------- | - | ----------- |  | ----------- | --- | ------------ | - |  | -
|                             |  | TotalAmountsCommitted |      | Less Than 1 Year |   | 1  3 Years |  | 4  5 Years |     | Over 5 Years
|Other Commercial Commitments |  |                       |      |                  |   |             |  |             |     |              |   |  |  
|Letters of Credit            |  | $                     | 71.4 |                  | $ | 70.5        |  | $           | 0.9 |              |  |  | 



In addition, we have lines of credit
for certain international operations totaling $45.2 million, of which $19.8 million was used at December 31, 2005 and $25.4 million was available to ensure funds are available to meet operating requirements.



In disposing of assets prior to the Filing, AWI and some subsidiaries had entered into
contracts that included various indemnity provisions, covering such matters as taxes, environmental liabilities and asbestos and other litigation. Some of these contracts had exposure limits, but many did not. Due to the nature of the indemnities,
it is not possible to estimate the potential maximum exposure under these contracts. As a debtor-in-possession, for those contracts that are still executory where AWI was the sole guarantor, AWI anticipates rejecting those contracts. Parties that
timely file claims with respect to such contracts will have such claims addressed in AWIs Chapter 11 Case. AWI cannot estimate the value of any potential claims that will ultimately be allowed by the Bankruptcy Court. See Item 1 -
Business regarding Proceedings under Chapter 11.



Subsidiaries that are not
part of the Chapter 11 Filing also entered into certain contracts that included various indemnity provisions similar to those described above. Since these subsidiaries are not part of the Chapter 11 Filing, these contracts continue to be in effect.
Some of these contracts had exposure limits, but many did not. Due to the nature of the indemnities, there is no way to estimate the potential maximum exposure under all these contracts. For contracts under which an indemnity claim has been
received, a liability of $0.8 million has been recorded as of December 31, 2005.



In September 1999, we sold our Textiles Products operations. As part of the divestiture agreement, we transferred certain liabilities and assets to the purchaser to cover pension payments earned by the work force as of the sale date. We
also reimburse the purchaser for such pension payments that are not covered by the pension assets. In addition, we agreed to reimburse the purchaser for the tax impact of our reimbursement of the pension payments. This agreement has no termination
date. As of December 31, 2005, we maintained a $3.6 million net liability for this guarantee. As of December 31, 2005, the net present value of the maximum payments is approximately $5.4 million, excluding any amounts to be paid for tax
reimbursement.



See Notes 4 and 22 to the Consolidated Financial Statements for
a discussion of the ESOP loan guarantee.



43



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(dollar amounts in millions)



RELATED PARTIES



See Note 29 of the Consolidated Financial Statements for a discussion of our relationships with WAVE and Interface Solutions, Inc.
(ISI).



Related party transactions with executives and outside
directors are discussed in Item 13 - Certain Relationships and Related Transactions.



44



---

##### Table of Contents

|ITEM 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-------- | ----------------------------------------------------------



Market Risk



We are exposed to market risk from changes in foreign currency exchange rates, interest rates and commodity prices that could impact our results of operations and
financial condition. We use swap, forward and option contracts to hedge currency and commodity exposures. We regularly monitor developments in the capital markets and only enter into currency and swap transactions with established counterparties
having investment-grade ratings. Exposure to individual counterparties is controlled, and thus we consider the risk of counterparty default to be negligible. Swap, forward and option contracts are entered into for periods consistent with underlying
exposure and do not constitute positions independent of those exposures. We use derivative financial instruments as risk management tools and not for speculative trading purposes. In addition, derivative financial instruments are entered into with a
diversified group of major financial institutions and energy companies in order to manage our exposure to potential nonperformance on such instruments.



Interest Rate Sensitivity



Due to AWIs Chapter 11 Filing, all affected debt has been classified as liabilities subject to compromise. All such debt will be addressed in the Chapter 11 Case.
While operating as a debtor-in-possession, AWI does not expect to pay any principal, interest or other payments on this debt unless approved by the Bankruptcy Court. However, we also have debt of entities that were not a part of the Chapter 11
Filing, which are being paid on schedule. The table below provides information about our long-term debt obligations as of December 31, 2005 and 2004, including payment requirements and related weighted-average interest rates by scheduled
maturity dates. Weighted-average variable rates are based on implied forward rates in the yield curve at the reporting date. The information is presented in U.S. dollar equivalents, which is our reporting currency. The amounts below reflect only
debt of entities that are not a part of the Chapter 11 Filing.



|                                 |  |      |         |   |      |   |         |      |  |   |         |   |  |      |          |   |            |   |          |       |  |   |         |   |  |   |          |  
|-------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | -------- | - | ---------- | - | -------- | ----- |  | - | ------- | - |  | - | -------- | -
|                                 |  | 2006 |         |   | 2007 |   |         | 2008 |  |   | 2009    |   |  | 2010 |          |   | After 2011 |   |          | Total | 
|Scheduled maturity date          |  |      |         |   |      |   |         |      |  |   |         |   |  |      |          |   |            |   |          |       |  |   |         |   |  |   |          |  
|As of December 31, 2005          |  |      |         |   |      |   |         |      |  |   |         |   |  |      |          |   |            |   |          |       |  |   |         |   |  |   |          |  
|Long-term debt:                  |  |      |         |   |      |   |         |      |  |   |         |   |  |      |          |   |            |   |          |       |  |   |         |   |  |   |          |  
|Fixed rate                       |  | $    | 4.4     |   |      | $ | 0.7     |      |  | $ | 0.2     |   |  |      |         |   |            |   |         |       |  | $ | 0.1     |   |  | $ | 5.4      |  
|Avg. interest rate               |  |      | 6.22    | % |      |   | 7.55    | %    |  |   | 7.63    | % |  |      | 7.63     | % |            |   | 7.63     | %     |  |   | 7.63    | % |  |   | 6.47     | %
|Variable rate Avg. interest rate |  | $    | 1.05.61 | % |      | $ | 1.03.73 | %    |  | $ | 1.13.76 | % |  | $    | 11.13.85 | % |            | $ | 1.23.80  | %     |  | $ | 6.14.11 | % |  | $ | 21.53.99 | %
|                                 |  |      |         |   |      |   |        
|                                 |  | 2005 |         |   | 2006 |   |         | 2007 |  |   | 2008    |   |  | 2009 |          |   | After 2010 |   |          | Total | 
|Scheduled maturity date          |  |      |         |   |      |   |         |      |  |   |         |   |  |      |          |   |            |   |          |       |  |   |         |   |  |   |          |  
|As of December 31, 2004          |  |      |         |   |      |   |         |      |  |   |         |   |  |      |          |   |            |   |          |       |  |   |         |   |  |   |          |  
|Long-term debt:                  |  |      |         |   |      |   |         |      |  |   |         |   |  |      |          |   |            |   |          |       |  |   |         |   |  |   |          |  
|Fixed rate                       |  | $    | 7.9     |   |      | $ | 6.2     |      |  | $ | 1.6     |   |  | $    | 1.2      |   |            | $ | 1.0      |       |  | $ | 7.6     |   |  | $ | 25.5     |  
|Avg. interest rate               |  |      | 6.34    | % |      |   | 6.25    | %    |  |   | 7.07    | % |  |      | 6.89     | % |            |   | 6.70     | %     |  |   | 6.71    | % |  |   | 6.51     | %
|Variable rate Avg. interest rate |  | $    | 0.31.75 | % |      | $ | 0.31.75 | %    |  | $ | 0.31.75 | % |  | $    | 0.31.75  | % |            | $ | 10.22.11 | %     |  | $ | 0.51.75 | % |  | $ | 11.92.06 | %



45



---

##### Table of Contents

Exchange Rate Sensitivity



We manufacture and sell our products in a number of countries throughout the world and, as a
result, are exposed to movements in foreign currency exchange rates. To a large extent, our global manufacturing and sales provide a natural hedge of foreign currency exchange rate movement, as foreign currency expenses generally offset foreign
currency revenues. At December 31, 2005, Armstrongs major foreign currency exposures are to the Euro, the Canadian dollar and the British pound.



We have used foreign currency forward exchange contracts to reduce our exposure to the risk that the eventual net cash inflows and outflows, resulting from the sale of
product to foreign customers and purchases from foreign suppliers, will be adversely affected by changes in exchange rates. These derivative instruments are used for firmly committed or forecasted transactions. These transactions allow us to further
reduce our overall exposure to exchange rate movements, since the gains and losses on these contracts offset losses and gains on the transactions being hedged.



We also have used foreign currency forward exchange contracts to hedge exposures created by cross-currency inter-company loans.



The table below details our outstanding currency instruments as of December 31, 2005 and
2004. All the instruments outstanding as of December 31, 2005 have scheduled maturity dates on or before March 31, 2007.



|                                        |  |              |        |   |      |   |       |  |   |        |  
|--------------------------------------- |  | ------------ | ------ | - | ---- | - | ----- |  | - | ------ | -
|                                        |  | Maturing in: |       
|                                        |  | 2006         |        |   | 2007 |   | Total | 
|On balance sheet FX related derivatives |  |              |        |   |      |   |       |  |   |        |  
|As of December 31, 2005                 |  |              |        |   |      |   |       |  |   |        |  
|Notional amounts (millions)             |  | $            | 482.5  |   |      | $ | 3.2   |  | $ | 485.7  |  
|Assets at fair value (millions)         |  | $            | 1.5    |   |      |   |      |  | $ | 1.5    |  
|                                        | 
|                                        |  | Maturing in: |       
|                                        |  | 2005         |        |   | 2006 |   | Total | 
|As of December 31, 2004                 |  |              |        |   |      |   |       |  |   |        |  
|Notional amounts (millions)             |  | $            | 378.1  |   |      | $ | 8.7   |  | $ | 386.8  |  
|Assets at fair value (millions)         |  |              | ($13.9 | ) |      |   |      |  |   | ($13.9 | )



46



---

##### Table of Contents

Commodity Price Sensitivity



We purchase natural gas for use in the manufacture of ceiling tiles and other products, as
well as to heat many of our facilities. As a result, we are exposed to movements in the price of natural gas. We have a policy of reducing short term cost volatility through derivative instruments, including swap contracts, purchased call options,
and zero-cash collars. The table below provides information about Armstrongs natural gas contracts as of December 31, 2005 and 2004 that are sensitive to changes in commodity prices. Notional amounts and price ranges are in millions of
Btus (MMBtu).



|                                               |  |                |  |                |  |               
|---------------------------------------------- |  | -------------- |  | -------------- |  | --------------
|                                               |  | Maturing in:  
|                                               |  | 2006           |  | 2007           |  | Total         
|On balance sheet commodity related derivatives |  |                |  |                |  |               
|As of December 31, 2005                        |  |                |  |                |  |               
|Contract amounts (MMBtu)                       |  | 4,950,000      |  | 1,800,000      |  | 6,750,000     
|Contract price range ($/MMBtu)                 |  | $5.54 - $11.80 |  | $9.56 - $11.85 |  | $5.54 - $11.85
|Assets at fair value (millions)                |  | $15.0          |  | $3.7           |  | $18.7         
|                                               | 
|                                               |  | Maturing in:  
|                                               |  | 2005           |  | 2006           |  | Total         
|As of December 31, 2004                        |  |                |  |                |  |               
|Contract amounts (MMBtu)                       |  | 5,230,000      |  | 1,630,000      |  | 6,860,000     
|Contract price range ($/MMBtu)                 |  | $4.46 - $6.72  |  | $6.37 - $8.10  |  | $4.46 - $8.10 
|Assets at fair value (millions)                |  | $4.3           |  | $1.0           |  | $5.3          



47



---

##### Table of Contents

|ITEM 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | -------------------------------------------



|                                                                                                               |  |    
|-------------------------------------------------------------------------------------------------------------- |  | ---
|SUPPLEMENTARY DATA                                                                                             |  |    
|                                                                                                               | 
|Quarterly Financial Information for the Years Ended December 31, 2005 and 2004 (Unaudited)                     |  | 49 
|                                                                                                               | 
|ARMSTRONG HOLDINGS, INC. AND SUBSIDIARIES                                                                      |  |    
|                                                                                                               | 
|The following consolidated financial statements are filed as part of this Annual Report on Form 10-K:          |  |    
|                                                                                                               | 
|Managements Report on Internal Control Over Financial Reporting                                               |  | 51 
|                                                                                                               | 
|Reports of Independent Registered Public Accounting Firm                                                       |  | 52 
|                                                                                                               | 
|Consolidated Statements of Earnings for the Years Ended December 31, 2005, 2004 and 2003                       |  | 54 
|                                                                                                               | 
|Consolidated Balance Sheets as of December 31, 2005 and 2004                                                   |  | 55 
|                                                                                                               | 
|Consolidated Statements of Shareholders Equity (Deficit) for the Years Ended December 31, 2005, 2004 and 2003 |  | 56 
|                                                                                                               | 
|Consolidated Statements of Cash Flows for the Years Ended December 31, 2005, 2004 and 2003                     |  | 57 
|                                                                                                               | 
|Notes to Consolidated Financial Statements                                                                     |  | 58 
|                                                                                                               | 
|ARMSTRONG WORLD INDUSTRIES, INC. AND SUBSIDIARIES                                                              |  |    
|                                                                                                               | 
|The following consolidated financial statements are filed as part of this Annual Report on Form 10-K:          |  |    
|                                                                                                               | 
|Report of Independent Registered Public Accounting Firm                                                        |  | 106
|                                                                                                               | 
|Consolidated Statements of Earnings for the Years Ended December 31, 2005, 2004 and 2003                       |  | 107
|                                                                                                               | 
|Consolidated Balance Sheets as of December 31, 2005 and 2004                                                   |  | 108
|                                                                                                               | 
|Consolidated Statements of Shareholders Equity (Deficit) for the Years Ended December 31, 2005, 2004 and 2003 |  | 109
|                                                                                                               | 
|Consolidated Statements of Cash Flows for the Years Ended December 31, 2005, 2004 and 2003                     |  | 110
|                                                                                                               | 
|Notes to Consolidated Financial Statements                                                                     |  | 111



48



---

##### Table of Contents

QUARTERLY FINANCIAL INFORMATION

ARMSTRONG HOLDINGS, INC. (unaudited)



|                                               |  |       |       |   |        |   |       |       |  |        |       |  |            |        |   |  |   |         |  
|---------------------------------------------- |  | ----- | ----- | - | ------ | - | ----- | ----- |  | ------ | ----- |  | ---------- | ------ | - |  | - | ------- | -
|(millions except for per share data)           |  | First |       |   | Second |   |       | Third |  | Fourth |       |  | Total year |       
|2005                                           |  |       |       |   |        |   |       |       |  |        |       |  |            |        |   |  |   |         |  
|Net sales                                      |  | $     | 840.7 |   |        | $ | 919.0 |       |  | $      | 937.0 |  | $          | 861.7  |   |  | $ | 3,558.4 |  
|Gross profit                                   |  |       | 178.2 |   |        |   | 200.8 |       |  |        | 216.2 |  |            | 142.1  |   |  |   | 737.3   |  
|Net earnings (loss) from continuing operations |  |       | (3.0  | ) |        |   | 17.7  |       |  |        | 46.1  |  |            | 40.9   |   |  |   | 101.7   |  
|Per share of common stock:                     |  |       |       |   |        |   |       |       |  |        |       |  |            |        |   |  |   |         |  
|Basic                                          |  | $     | (0.07 | ) |        | $ | 0.44  |       |  | $      | 1.14  |  | $          | 1.01   |   |  | $ | 2.51    |  
|Diluted                                        |  | $     | (0.07 | ) |        | $ | 0.43  |       |  | $      | 1.13  |  | $          | 1.00   |   |  | $ | 2.50    |  
|Net earnings (loss)                            |  |       | (3.0  | ) |        |   | 17.7  |       |  |        | 46.1  |  |            | 51.3   |   |  |   | 112.1   |  
|Per share of common stock:                     |  |       |       |   |        |   |       |       |  |        |       |  |            |        |   |  |   |         |  
|Basic                                          |  | $     | (0.07 | ) |        | $ | 0.44  |       |  | $      | 1.14  |  | $          | 1.26   |   |  | $ | 2.77    |  
|Diluted                                        |  | $     | (0.07 | ) |        | $ | 0.43  |       |  | $      | 1.13  |  | $          | 1.26   |   |  | $ | 2.75    |  
|Price range of common stockhigh               |  | $     | 2.82  |   |        | $ | 4.40  |       |  | $      | 3.10  |  | $          | 2.34   |   |  | $ | 4.40    |  
|Price range of common stocklow                |  | $     | 1.65  |   |        | $ | 1.50  |       |  | $      | 1.99  |  | $          | 1.49   |   |  | $ | 1.49    |  
|                                               |  |       |       |   |       
|2004                                           |  |       |       |   |        |   |       |       |  |        |       |  |            |        |   |  |   |         |  
|Net sales                                      |  | $     | 845.0 |   |        | $ | 903.5 |       |  | $      | 893.5 |  | $          | 855.3  |   |  | $ | 3,497.3 |  
|Gross profit                                   |  |       | 184.6 |   |        |   | 216.4 |       |  |        | 194.2 |  |            | 91.1   |   |  |   | 686.3   |  
|Net earnings (loss) from continuing operations |  |       | 20.0  |   |        |   | (14.5 | )     |  |        | 23.2  |  |            | (109.1 | ) |  |   | (80.4   | )
|Per share of common stock:                     |  |       |       |   |        |   |       |       |  |        |       |  |            |        |   |  |   |         |  
|Basic                                          |  | $     | 0.49  |   |        | $ | (0.36 | )     |  | $      | 0.57  |  | $          | (2.69  | ) |  | $ | (1.99   | )
|Diluted                                        |  | $     | 0.49  |   |        | $ | (0.36 | )     |  | $      | 0.57  |  | $          | (2.69  | ) |  | $ | (1.99   | )
|Net earnings (loss)                            |  |       | 19.6  |   |        |   | (14.5 | )     |  |        | 23.2  |  |            | (109.1 | ) |  |   | (80.8   | )
|Per share of common stock:                     |  |       |       |   |        |   |       |       |  |        |       |  |            |        |   |  |   |         |  
|Basic                                          |  | $     | 0.48  |   |        | $ | (0.36 | )     |  | $      | 0.57  |  | $          | (2.69  | ) |  | $ | (2.00   | )
|Diluted                                        |  | $     | 0.48  |   |        | $ | (0.36 | )     |  | $      | 0.57  |  | $          | (2.69  | ) |  | $ | (2.00   | )
|Price range of common stockhigh               |  | $     | 1.39  |   |        | $ | 1.55  |       |  | $      | 2.30  |  | $          | 3.51   |   |  | $ | 3.51    |  
|Price range of common stocklow                |  | $     | 0.95  |   |        | $ | 0.76  |       |  | $      | 1.16  |  | $          | 1.20   |   |  | $ | 0.76    |  



There were no dividends paid in 2005
or 2004. The DIP Facility stipulates that AWI will not declare or pay any dividends either directly or indirectly and bankruptcy law bars dividends by companies in Chapter 11.



Note: The net sales and gross profit amounts reported above are reported on a continuing operations basis. The sum of the quarterly earnings
per share data may not equal the total year amounts due to changes in the average shares outstanding and, for diluted data, the exclusion of the antidilutive effect in certain quarters.



Fourth Quarter 2005 Compared With Fourth Quarter 2004



Net sales of $861.7 million in the fourth quarter of 2005 increased from net sales of $855.3 million in the fourth quarter of 2004, an
increase of 0.7%. Excluding the unfavorable effects of foreign exchange rates of $10.3 million, net sales increased 2.0% on the strength of volume growth and improved product mix in Building Products. Resilient Flooring net sales decreased 2.5%,
excluding the unfavorable effects of foreign exchange rates, primarily due to declining selling prices. Wood Flooring net sales decreased by 1.1% due to price declines related to decreasing lumber costs. Textiles and Sports Flooring increased 5.5%,
excluding the unfavorable effects of foreign exchange rates of $3.9 million, due to strength in sports flooring and carpet tiles. Building Products net sales increased by 9.4%, excluding the unfavorable effects of foreign exchange rates of $3.8
million, due to increased selling prices and volume growth. Cabinets decreased by 0.6% with improved price and mix nearly offsetting volume declines. Net sales increased 1.7% in the Americas. Excluding the unfavorable effects of foreign exchange
rates of $11.9 million, Europe net sales increased 3.4%, and Pacific Rim sales increased by 2.6%.



49



---

##### Table of Contents

For the fourth quarter of 2005, the cost of goods sold was 83.5% of sales, compared to 89.3% in 2004. The 5.8 percentage
point decrease was primarily due to approximately $47 million lower fixed asset impairment charges, improved volume and mix and operating efficiencies resulting from cost reduction initiatives. These more than offset approximately $13 million in
increased raw material, energy and freight expenses, and approximately $11 million of U.S. pension plan curtailment charges.



SG&A expenses for the fourth quarter of 2005 were $157.1 million as compared to $172.4 million for the fourth quarter of 2004. The decrease is primarily due to lower
selling and advertising expenses and favorable impacts of cost reduction initiatives, which more than offset the $6 million portion of the U.S. pension plan curtailment charge. The fourth quarter of 2004 included a $5 million contribution to the
Armstrong Foundation (a community giving program funded by Armstrong). In addition, Armstrong Holdings, Inc. SG&A expenses in 2005 benefited from a $1.6 million reversal of a contingent liability established when Armstrong Holdings, Inc. was
created.



A goodwill impairment charge of $48.4 million was recorded in the
fourth quarter of 2004 related to our European resilient flooring business. See Note 10 of the Consolidated Financial Statements.



Restructuring charges, net, were $6.2 million in the fourth quarter of 2005, primarily related to the transfer of commercial flooring production from Lancaster to other
facilities around the world, and $13.3 million in the fourth quarter of 2004, primarily related to the announced closing of our Hoogezand facility and North American SG&A initiatives. See Note 13 of the Consolidated Financial Statements.



An operating loss from continuing operations of $10.1 million in the fourth
quarter of 2005 compared to an operating loss of $134.8 million in the fourth quarter of 2004. 2004 included a goodwill impairment charge of $48.4 million and a $44.8 million fixed asset impairment charge, while 2005 includes $17.6 million of fixed
asset impairment charges. Aside from these items, the change is primarily due to benefits from ongoing cost initiatives, and lower charges related to cost reduction initiatives.



Chapter 11 reorganization costs, net were income of $5.7 million in the fourth quarter of 2005 and expense of $0.3 million in the fourth
quarter of 2004. The change is primarily due to a reversal of an accrual for professional fees for certain advisors.



The tax benefit from continuing operations for the fourth quarter of 2005 was $45.3 million compared to a tax benefit of $26.5 million for the same period of 2004. The
year over year comparative tax rates are not meaningful due to the relative size of the loss from operating income reported in 2004 of $134.8 million versus the $4.4 million reported for 2005. During the fourth quarter of 2005, the Company recorded
$61.2 million of tax benefits related to a subsidiary capital restructuring, while the comparative period of 2004 reflected non-deductible goodwill and asset impairments of $93.2 million which increased the reported tax rate.



Net income from continuing operations was $40.9 million in the fourth quarter of 2005
compared to a net loss of $109.1 million in the fourth quarter of 2004.



50



---

##### Table of Contents

MANAGEMENTS REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING



Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of
1934, as amended. Our internal control over financial reporting was designed to provide reasonable assurance to management and our Board of Directors regarding the reliability of financial reporting and the fair presentation of our financial
statements.



With the participation of our management, including our Chief
Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in Internal Control-Integrated Frameworkissued by the Committee of
Sponsoring Organizations of the Treadway Commission (COSO). Based on our evaluation, our management concluded that our internal control over financial reporting was effective as of December 31, 2005.



Our managements assessment of the effectiveness of our internal control over financial
reporting for Armstrong Holdings, Inc. as of December 31, 2005 has been audited by KPMG LLP, an independent registered public accounting firm, as stated in its report which is included herein.



|                                               
|-----------------------------------------------
|                                               
|/s/ Michael D. Lockhart                        
|Michael D. Lockhart                            
|Chairman, President & Chief Executive Officer  
|                                               
|/s/ F. Nicholas Grasberger III                 
|F. Nicholas Grasberger III                     
|Senior Vice President & Chief Financial Officer
|                                               
|/s/ William C. Rodruan                         
|William C. Rodruan                             
|Vice President and Corporate Controller        



51



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm



The Board of Directors and Shareholders,

Armstrong Holdings, Inc.:



We have audited
managements assessment, included in the accompanying Managements Report on Internal Control over Financial Reporting, that Armstrong Holdings, Inc. and subsidiaries (the Company) maintained effective internal control
over financial reporting as of December 31, 2005, based on criteria established in Internal Control-Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Companys management
is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on managements assessment
and an opinion on the effectiveness of the Companys internal control over financial reporting based on our audit.



We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting,
evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a
reasonable basis for our opinion.



A companys internal control over
financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.
A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the
assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of
the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the
companys assets that could have a material effect on the financial statements.



Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.



In our opinion, managements assessment that Armstrong Holdings, Inc. and subsidiaries maintained effective internal control over financial reporting as of
December 31, 2005, is fairly stated, in all material respects, based on criteria established in Internal Control-Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Also, in our
opinion, Armstrong Holdings, Inc. and subsidiaries maintained, in all material respects, effective internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control-Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).



We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the accompanying consolidated financial statements of the Company as listed in the accompanying
index on page 48, and our report dated February 23, 2006 expressed an unqualified opinion on those consolidated financial statements. Our report dated February 23, 2006 contains an explanatory paragraph that states that three of the
Companys domestic subsidiaries, including Armstrong World Industries, Inc., the Companys major operating subsidiary, filed separate voluntary petitions for relief under Chapter 11 of the United States Bankruptcy Code in the United States
Bankruptcy Court on December 6, 2000, and that the filing under Chapter 11 and the increased uncertainty regarding the Companys potential asbestos liability raise substantial doubt about the Companys ability to continue as a going
concern.



|                          
|--------------------------
|                          
|/s/ KPMG LLP              
|                          
|Philadelphia, Pennsylvania
|February 23, 2006         



52



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm



The Board of Directors and Shareholders,

Armstrong Holdings, Inc.:



We have audited the accompanying consolidated financial statements of Armstrong Holdings, Inc. and subsidiaries (the Company) as listed in the accompanying index on page 48. In connection with our audits
of the consolidated financial statements, we also have audited the financial statement schedule as listed in the accompanying index on page 48. These consolidated financial statements and financial statement schedule are the responsibility of the
Companys management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.



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



In our opinion, the consolidated financial statements
referred to above present fairly, in all material respects, the financial position of Armstrong Holdings, Inc. and subsidiaries as of December 31, 2005 and 2004, and the results of their operations and their cash flows for each of the years in
the three-year period ended December 31, 2005, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial
statements taken as a whole, presents fairly, in all material respects, the information set forth therein.



The accompanying consolidated financial statements and financial statement schedule have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 of the consolidated financial
statements, three of the Companys domestic subsidiaries, including Armstrong World Industries, Inc., the Companys major operating subsidiary, filed separate voluntary petitions for relief under Chapter 11 of the United States Bankruptcy
Code in the United States Bankruptcy Court on December 6, 2000. Armstrong World Industries, Inc. has also defaulted on certain debt obligations. Although these operating subsidiaries are currently operating their businesses as
debtors-in-possession under the jurisdiction of the Bankruptcy Court, the continuation of their businesses as going concerns is contingent upon, among other things, the ability to formulate a plan of reorganization which will gain approval of the
creditors and confirmation by the Bankruptcy Court. The filing under Chapter 11 and the resulting increased uncertainty regarding the Companys potential asbestos liabilities, as discussed in Note 30 of the consolidated financial statements,
raise substantial doubt about the Companys ability to continue as a going concern. The accompanying consolidated financial statements and financial statement schedule do not include any adjustments that might result from the outcome of these
uncertainties.



We also have audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the effectiveness of the Companys internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control-Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 23, 2006 expressed an unqualified opinion on managements assessment of, and the effective operation of, internal
control over financial reporting.



|                          
|--------------------------
|                          
|/s/ KPMG LLP              
|                          
|Philadelphia, Pennsylvania
|February 23, 2006         



53



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Consolidated Statements of Earnings

(amounts in millions, except per share amounts)



|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|------------------------------------------------------------------------------------------ |  | ------------------------ | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                           |  | Years Ended December 31, |        
|                                                                                           |  | 2005                     |         |   | 2004 |   |         | 2003 | 
|Net sales                                                                                  |  | $                        | 3,558.4 |   |      | $ | 3,497.3 |      |  | $ | 3,259.0 |  
|Cost of goods sold                                                                         |  |                          | 2,821.1 |   |      |   | 2,811.0 |      |  |   | 2,597.4 |  
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Gross profit                                                                               |  |                          | 737.3   |   |      |   | 686.3   |      |  |   | 661.6   |  
|Selling, general and administrative expenses                                               |  |                          | 652.7   |   |      |   | 635.0   |      |  |   | 612.1   |  
|Charge for asbestos liability, net                                                         |  |                          |        |   |      |   |        |      |  |   | 81.0    |  
|Goodwill impairment                                                                        |  |                          |        |   |      |   | 108.4   |      |  |   |        |  
|Restructuring charges, net                                                                 |  |                          | 23.2    |   |      |   | 18.3    |      |  |   | 8.6     |  
|Equity (earnings) from joint venture                                                       |  |                          | (39.3   | ) |      |   | (31.6   | )    |  |   | (20.8   | )
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Operating income (loss)                                                                    |  |                          | 100.7   |   |      |   | (43.8   | )    |  |   | (19.3   | )
|Interest expense (unrecorded contractual interest of $82.8, $86.9 and $95.1, respectively) |  |                          | 8.5     |   |      |   | 8.4     |      |  |   | 9.0     |  
|Other non-operating expense                                                                |  |                          | 1.5     |   |      |   | 3.1     |      |  |   | 5.7     |  
|Other non-operating (income)                                                               |  |                          | (12.0   | ) |      |   | (6.4    | )    |  |   | (5.0    | )
|Chapter 11 reorganization (income) costs, net                                              |  |                          | (1.2    | ) |      |   | 6.9     |      |  |   | 9.4     |  
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Earnings (loss) from continuing operations before income taxes                             |  |                          | 103.9   |   |      |   | (55.8   | )    |  |   | (38.4   | )
|Income tax expense (benefit)                                                               |  |                          | 2.2     |   |      |   | 24.6    |      |  |   | (1.6    | )
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Earnings (loss) from continuing operations                                                 |  |                          | 101.7   |   |      |   | (80.4   | )    |  |   | (36.8   | )
|Gain (loss) from discontinued operations, net of tax of $0.0, $0.2 and $0.1                |  |                          | 10.4    |   |      |   | (0.4    | )    |  |   | (2.5    | )
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Net earnings (loss)                                                                        |  | $                        | 112.1   |   |      | $ | (80.8   | )    |  | $ | (39.3   | )
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Earnings (loss) per share of common stock, continuing operations:                          |  |                          |         |   |      |   |         |      |  |   |         |  
|Basic                                                                                      |  | $                        | 2.51    |   |      | $ | (1.99   | )    |  | $ | (0.91   | )
|Diluted                                                                                    |  | $                        | 2.50    |   |      | $ | (1.99   | )    |  | $ | (0.91   | )
|Gain (loss) per share of common stock, discontinued operations:                            |  |                          |         |   |      |   |         |      |  |   |         |  
|Basic                                                                                      |  | $                        | 0.26    |   |      | $ | (0.01   | )    |  | $ | (0.06   | )
|Diluted                                                                                    |  | $                        | 0.26    |   |      | $ | (0.01   | )    |  | $ | (0.06   | )
|Net earnings (loss) per share of common stock:                                             |  |                          |         |   |      |   |         |      |  |   |         |  
|Basic                                                                                      |  | $                        | 2.77    |   |      | $ | (2.00   | )    |  | $ | (0.97   | )
|Diluted                                                                                    |  | $                        | 2.75    |   |      | $ | (2.00   | )    |  | $ | (0.97   | )
|Average number of common shares outstanding:                                               |  |                          |         |   |      |   |         |      |  |   |         |  
|Basic                                                                                      |  |                          | 40.5    |   |      |   | 40.5    |      |  |   | 40.5    |  
|Diluted                                                                                    |  |                          | 40.7    |   |      |   | 40.5    |      |  |   | 40.5    |  



See accompanying notes
to consolidated financial statements beginning on page 58.



54



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Consolidated Balance Sheets

(amounts in millions, except share data)



|                                                                                                                     |  |                  |          |   |                  |   |          |  
|-------------------------------------------------------------------------------------------------------------------- |  | ---------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                                                     |  | December 31,2005 |          |   | December 31,2004 |  
|Assets                                                                                                               |  |                  |          |   |                  |   |          |  
|Current assets:                                                                                                      |  |                  |          |   |                  |   |          |  
|Cash and cash equivalents                                                                                            |  | $                | 602.2    |   |                  | $ | 515.9    |  
|Accounts and notes receivable, net                                                                                   |  |                  | 328.8    |   |                  |   | 336.1    |  
|Inventories, net                                                                                                     |  |                  | 514.5    |   |                  |   | 535.1    |  
|Deferred income taxes                                                                                                |  |                  | 15.4     |   |                  |   | 15.6     |  
|Income tax receivable                                                                                                |  |                  | 18.2     |   |                  |   | 7.0      |  
|Other current assets                                                                                                 |  |                  | 82.2     |   |                  |   | 72.5     |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total current assets                                                                                                 |  |                  | 1,561.3  |   |                  |   | 1,482.2  |  
|Property, plant and equipment, less accumulated depreciation and amortization of $1,562.0 and $1,540.7, respectively |  |                  | 1,145.3  |   |                  |   | 1,208.8  |  
|Insurance receivable for asbestos-related liabilities, noncurrent                                                    |  |                  | 88.8     |   |                  |   | 88.8     |  
|Prepaid pension costs                                                                                                |  |                  | 476.9    |   |                  |   | 480.9    |  
|Investment in affiliates                                                                                             |  |                  | 67.4     |   |                  |   | 72.5     |  
|Goodwill                                                                                                             |  |                  | 134.2    |   |                  |   | 136.0    |  
|Other intangibles, net                                                                                               |  |                  | 68.1     |   |                  |   | 76.0     |  
|Deferred income taxes, noncurrent                                                                                    |  |                  | 967.4    |   |                  |   | 941.6    |  
|Other noncurrent assets                                                                                              |  |                  | 96.6     |   |                  |   | 122.6    |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total assets                                                                                                         |  | $                | 4,606.0  |   |                  | $ | 4,609.4  |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Liabilities and Shareholders Equity                                                                                 |  |                  |          |   |                  |   |          |  
|Current liabilities:                                                                                                 |  |                  |          |   |                  |   |          |  
|Short-term debt                                                                                                      |  | $                | 14.6     |   |                  | $ | 11.1     |  
|Current installments of long-term debt                                                                               |  |                  | 5.4      |   |                  |   | 8.2      |  
|Accounts payable and accrued expenses                                                                                |  |                  | 392.5    |   |                  |   | 447.4    |  
|Income tax payable                                                                                                   |  |                  | 10.1     |   |                  |   | 20.3     |  
|Deferred income taxes                                                                                                |  |                  | 0.8      |   |                  |   | 1.1      |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total current liabilities                                                                                            |  |                  | 423.4    |   |                  |   | 488.1    |  
|Liabilities subject to compromise                                                                                    |  |                  | 4,864.7  |   |                  |   | 4,866.2  |  
|Long-term debt, less current installments                                                                            |  |                  | 21.5     |   |                  |   | 29.2     |  
|Postretirement and postemployment benefit liabilities                                                                |  |                  | 258.9    |   |                  |   | 262.6    |  
|Pension benefit liabilities                                                                                          |  |                  | 223.7    |   |                  |   | 258.9    |  
|Other long-term liabilities                                                                                          |  |                  | 90.0     |   |                  |   | 87.6     |  
|Deferred income taxes, noncurrent                                                                                    |  |                  | 21.2     |   |                  |   | 19.2     |  
|Minority interest in subsidiaries                                                                                    |  |                  | 7.9      |   |                  |   | 9.3      |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total noncurrent liabilities                                                                                         |  |                  | 5,487.9  |   |                  |   | 5,533.0  |  
|Shareholders equity (deficit):                                                                                      |  |                  |          |   |                  |   |          |  
|Common stock, $1 par value per share Authorized 200 million shares; issued 51,878,910 shares                         |  |                  | 51.9     |   |                  |   | 51.9     |  
|Capital in excess of par value                                                                                       |  |                  | 167.7    |   |                  |   | 167.7    |  
|Reduction for ESOP loan guarantee                                                                                    |  |                  | (142.2   | ) |                  |   | (142.2   | )
|Accumulated deficit                                                                                                  |  |                  | (906.5   | ) |                  |   | (1,018.6 | )
|Accumulated other comprehensive income                                                                               |  |                  | 37.1     |   |                  |   | 42.8     |  
|Less common stock in treasury, at cost 2005  11,214,449 shares and 2004  11,210,018 shares                         |  |                  | (513.3   | ) |                  |   | (513.3   | )
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total shareholders (deficit)                                                                                        |  |                  | (1,305.3 | ) |                  |   | (1,411.7 | )
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total liabilities and shareholders equity                                                                           |  | $                | 4,606.0  |   |                  | $ | 4,609.4  |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  



See accompanying notes
to consolidated financial statements beginning on page 58.



55



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Consolidated Statements of Shareholders Equity

(amounts in millions, except per share amounts)



|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|---------------------------------------------- |  | ---- | -------- | - | ---- | - | ----- | ---- |  | - | -------- | - |  | - | ----- | - |  | - | -------- | - |  | - | ----- | -
|                                               |  | 2005 |          |   | 2004 |   |       | 2003 | 
|Common stock, $1 par value:                    |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning and end of year           |  | $    | 51.9     |   |      |   |       |      |  | $ | 51.9     |   |  |   |       |   |  | $ | 51.9     |   |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Capital in excess of par value:                |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning of year                   |  | $    | 167.7    |   |      |   |       |      |  | $ | 167.9    |   |  |   |       |   |  | $ | 167.6    |   |  |   |       |  
|Stock issuances and other                      |  |      |         |   |      |   |       |      |  |   | (0.2     | ) |  |   |       |   |  |   | 0.3      |   |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at end of year                         |  | $    | 167.7    |   |      |   |       |      |  | $ | 167.7    |   |  |   |       |   |  | $ | 167.9    |   |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Reduction for ESOP loan guarantee:             |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning and end of year           |  | $    | (142.2   | ) |      |   |       |      |  | $ | (142.2   | ) |  |   |       |   |  | $ | (142.2   | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Retained earnings (accumulated deficit):       |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning of year                   |  | $    | (1,018.6 | ) |      |   |       |      |  | $ | (937.8   | ) |  |   |       |   |  | $ | (898.5   | ) |  |   |       |  
|Net earnings (loss) for year                   |  |      | 112.1    |   |      | $ | 112.1 |      |  |   | (80.8    | ) |  | $ | (80.8 | ) |  |   | (39.3    | ) |  | $ | (39.3 | )
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at end of year                         |  | $    | (906.5   | ) |      |   |       |      |  | $ | (1,018.6 | ) |  |   |       |   |  | $ | (937.8   | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Accumulated other comprehensive income (loss): |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning of year                   |  | $    | 42.8     |   |      |   |       |      |  | $ | 43.3     |   |  |   |       |   |  | $ | (12.2    | ) |  |   |       |  
|Foreign currency translation adjustments       |  |      | (14.1    | ) |      |   |       |      |  |   | 22.4     |   |  |   |       |   |  |   | 56.8     |   |  |   |       |  
|Derivative gain (loss), net                    |  |      | 1.2      |   |      |   |       |      |  |   | 0.3      |   |  |   |       |   |  |   | (0.3     | ) |  |   |       |  
|Minimum pension liability adjustments          |  |      | 7.2      |   |      |   |       |      |  |   | (23.2    | ) |  |   |       |   |  |   | (1.0     | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Total other comprehensive income (loss)        |  |      | (5.7     | ) |      |   | (5.7  | )    |  |   | (0.5     | ) |  |   | (0.5  | ) |  |   | 55.5     |   |  |   | 55.5  |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at end of year                         |  | $    | 37.1     |   |      |   |       |      |  | $ | 42.8     |   |  |   |       |   |  | $ | 43.3     |   |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Comprehensive income (loss)                    |  |      |          |   |      | $ | 106.4 |      |  |   |          |   |  | $ | (81.3 | ) |  |   |          |   |  | $ | 16.2  |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Less treasury stock at cost:                   |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning and end of year           |  | $    | (513.3   | ) |      |   |       |      |  | $ | (513.3   | ) |  |   |       |   |  | $ | (513.3   | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Total shareholders (deficit)                  |  | $    | (1,305.3 | ) |      |   |       |      |  | $ | (1,411.7 | ) |  |   |       |   |  | $ | (1,330.2 | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  



See accompanying notes
to consolidated financial statements beginning on page 58.



56



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Consolidated Statements of Cash Flows

(amounts in millions)



|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|------------------------------------------------------------------------------------------ |  | ----------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ----- | -
|                                                                                           |  | Year Ended December 31, |       
|                                                                                           |  | 2005                    |        |   | 2004 |   |        | 2003 | 
|Cash flows from operating activities:                                                      |  |                         |        |   |      |   |        |      |  |   |       |  
|Net earnings (loss)                                                                        |  | $                       | 112.1  |   |      | $ | (80.8  | )    |  | $ | (39.3 | )
|Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: |  |                         |        |   |      |   |        |      |  |   |       |  
|Depreciation and amortization                                                              |  |                         | 141.0  |   |      |   | 151.0  |      |  |   | 163.1 |  
|Goodwill impairment                                                                        |  |                         |       |   |      |   | 108.4  |      |  |   |      |  
|Fixed asset impairments                                                                    |  |                         | 17.6   |   |      |   | 64.7   |      |  |   | 10.5  |  
|Deferred income taxes                                                                      |  |                         | (24.0  | ) |      |   | (22.4  | )    |  |   | (51.5 | )
|Gain on sale of notes                                                                      |  |                         | (10.4  | ) |      |   |       |      |  |   |      |  
|Equity (earnings) from affiliates, net                                                     |  |                         | (39.0  | ) |      |   | (33.5  | )    |  |   | (20.7 | )
|Gain on sale of investment in affiliates                                                   |  |                         | (3.4   | ) |      |   |       |      |  |   |      |  
|Chapter 11 reorganization (income) costs, net                                              |  |                         | (1.2   | ) |      |   | 6.9    |      |  |   | 9.4   |  
|Chapter 11 reorganization costs payments                                                   |  |                         | (12.7  | ) |      |   | (15.9  | )    |  |   | (25.8 | )
|Restructuring charges, net of reversals                                                    |  |                         | 23.2   |   |      |   | 18.3   |      |  |   | 8.6   |  
|Restructuring payments                                                                     |  |                         | (24.0  | ) |      |   | (4.1   | )    |  |   | (8.7  | )
|Asbestos-related insurance recoveries                                                      |  |                         |       |   |      |   | 4.5    |      |  |   | 31.0  |  
|Payments for asbestos-related claims                                                       |  |                         |       |   |      |   |       |      |  |   | (9.0  | )
|Charge for asbestos liability, net                                                         |  |                         |       |   |      |   |       |      |  |   | 81.0  |  
|Cash effect of hedging activities                                                          |  |                         | 21.9   |   |      |   | 1.1    |      |  |   | (27.0 | )
|Increase (decrease) in cash from change in:                                                |  |                         |        |   |      |   |        |      |  |   |       |  
|Receivables                                                                                |  |                         | (8.7   | ) |      |   | (9.5   | )    |  |   | 40.6  |  
|Inventories                                                                                |  |                         | 1.5    |   |      |   | (61.7  | )    |  |   | 6.6   |  
|Other current assets                                                                       |  |                         | (3.7   | ) |      |   | 11.8   |      |  |   | (4.6  | )
|Other noncurrent assets                                                                    |  |                         | (16.8  | ) |      |   | (34.8  | )    |  |   | (18.6 | )
|Accounts payable and accrued expenses                                                      |  |                         | 8.5    |   |      |   | 61.1   |      |  |   | (15.6 | )
|Income taxes payable                                                                       |  |                         | (16.7  | ) |      |   | (29.8  | )    |  |   | 21.9  |  
|Other long-term liabilities                                                                |  |                         | (20.1  | ) |      |   | 3.5    |      |  |   | 4.0   |  
|Other, net                                                                                 |  |                         | 1.6    |   |      |   | 4.0    |      |  |   | 9.9   |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Net cash provided by operating activities                                                  |  |                         | 146.7  |   |      |   | 142.8  |      |  |   | 165.8 |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Cash flows from investing activities:                                                      |  |                         |        |   |      |   |        |      |  |   |       |  
|Purchases of property, plant and equipment and computer software                           |  |                         | (135.5 | ) |      |   | (134.0 | )    |  |   | (78.1 | )
|Proceeds from sale of notes                                                                |  |                         | 38.3   |   |      |   |       |      |  |   |      |  
|Distributions from equity affiliates                                                       |  |                         | 23.0   |   |      |   | 10.0   |      |  |   | 16.0  |  
|Proceeds from sale of investment in affiliates                                             |  |                         | 20.6   |   |      |   |       |      |  |   |      |  
|Proceeds from the sale of assets                                                           |  |                         | 5.1    |   |      |   | 12.3   |      |  |   | 4.9   |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Net cash (used for) investing activities                                                   |  |                         | (48.5  | ) |      |   | (111.7 | )    |  |   | (57.2 | )
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Cash flows from financing activities:                                                      |  |                         |        |   |      |   |        |      |  |   |       |  
|Increase/(decrease) in short-term debt, net                                                |  |                         | 5.1    |   |      |   | 4.0    |      |  |   | (5.3  | )
|Payments of long-term debt                                                                 |  |                         | (7.6   | ) |      |   | (9.8   | )    |  |   | (8.2  | )
|Other, net                                                                                 |  |                         | (1.4   | ) |      |   | (1.2   | )    |  |   | (0.6  | )
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Net cash (used for) financing activities                                                   |  |                         | (3.9   | ) |      |   | (7.0   | )    |  |   | (14.1 | )
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Effect of exchange rate changes on cash and cash equivalents                               |  |                         | (8.0   | ) |      |   | 7.5    |      |  |   | 9.8   |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Net increase in cash and cash equivalents                                                  |  | $                       | 86.3   |   |      | $ | 31.6   |      |  | $ | 104.3 |  
|Cash and cash equivalents at beginning of year                                             |  | $                       | 515.9  |   |      | $ | 484.3  |      |  | $ | 380.0 |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Cash and cash equivalents at end of year                                                   |  | $                       | 602.2  |   |      | $ | 515.9  |      |  | $ | 484.3 |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  



See accompanying notes
to consolidated financial statements beginning on page 58.



57



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share data)



NOTE 1. BUSINESS AND CHAPTER 11 REORGANIZATION



Armstrong World Industries, Inc. (AWI) is a Pennsylvania corporation incorporated in 1891. Armstrong Holdings, Inc. is a
Pennsylvania corporation and the publicly held parent holding company of AWI. Armstrong Holdings, Inc.s only significant asset and operation is its indirect ownership, through Armstrong Worldwide, Inc. (a Delaware Corporation), of all of the
capital stock of AWI. We include separate financial statements for Armstrong Holdings, Inc. and its subsidiaries and AWI and its subsidiaries in this report because both companies have public securities that are registered under the Securities
Exchange Act of 1934 (the Securities Exchange Act). The differences between the financial statements of Armstrong Holdings, Inc. and its subsidiaries and AWI and its subsidiaries are primarily due to transactions that occurred in 2000
related to the formation of Armstrong Holdings, Inc. and to employee compensation-related stock activity. In 2005, we reversed a $1.6 million contingent liability of Armstrong Holdings, Inc. that was originally accrued when Armstrong Holdings, Inc.
was formed, because the liability is no longer probable. Due to the lack of material differences in the operations, when we refer in this document to Armstrong Holdings, Inc. and its subsidiaries as AHI, Armstrong,
we and us, we are also effectively referring to AWI and its subsidiaries. We use the term AWI when we are referring solely to Armstrong World Industries, Inc.



(Note: Particular documents referred to in this section are available at
www.armstrongplan.com)



Proceedings under
Chapter 11



On December 6, 2000, AWI, the major operating subsidiary
of AHI, filed a voluntary petition for relief (the Filing) under Chapter 11 of the U.S. Bankruptcy Code (the Bankruptcy Code) in the United States Bankruptcy Court for the District of Delaware (the Bankruptcy
Court) in order to use the court-supervised reorganization process to achieve a resolution of AWIs asbestos-related liability. Also filing under Chapter 11 were two of AWIs wholly-owned subsidiaries, Nitram Liquidators, Inc.
(Nitram) and Desseaux Corporation of North America, Inc. (Desseaux). The Chapter 11 cases are being jointly administered under case number 00-4471 (the Chapter 11 Case). Shortly after its commencement, the Chapter
11 Case was assigned to Judge Randall J. Newsome. His appointment as a visiting judge in the District of Delaware ended on December 31, 2003. On January 6, 2004, the Chapter 11 Case was reassigned to Judge Judith K. Fitzgerald.



AHI and all of AWIs other direct and indirect subsidiaries, including Armstrong Wood
Products Inc. (formerly Triangle Pacific Corp.), WAVE (AWIs ceiling grid systems joint venture with Worthington Industries, Inc.), Armstrong Canada, and Armstrong DLW AG, were not a part of the Filing and accordingly, except for any
asbestos-related liability that also relates, directly or indirectly, to the pre-Filing activities of AWI, the liabilities, including asbestos-related liability if any, of such companies will not be resolved in AWIs Chapter 11 Case. See below
under The Asbestos Personal Injury Trust and Note 30 under Asbestos-Related Litigation.



AWI is operating its business and managing its properties as a debtor-in-possession subject to the provisions of the Bankruptcy Code. Pursuant to the provisions of the
Bankruptcy Code, AWI is not permitted to pay any claims or obligations which arose prior to the Filing date (prepetition claims) unless specifically authorized by the Bankruptcy Court. Similarly, claimants may not enforce any claims against AWI that
arose prior to the date of the Filing unless specifically authorized by the Bankruptcy Court. In addition, as a debtor-in-possession, AWI has the right, subject to the Bankruptcy Courts approval, to assume or reject any executory contracts and
unexpired leases in existence at the date of the Filing. Some of these have been specifically assumed and others have been specifically rejected already in the course of the Chapter 11 Case. In the plan of reorganization which it has proposed, as
described below, AWI has indicated the other executory contracts and unexpired leases that it intends to assume or reject upon consummation of the plan; any not specifically assumed under the plan will be rejected upon consummation of the plan.
Parties having claims as a result of the rejection of a contract may file claims with the Bankruptcy Court, which will be dealt with as part of the Chapter 11 Case.



Three creditors committees, one representing asbestos personal injury claimants (the Asbestos Personal Injury Claimants
Committee), one representing asbestos property damage claimants (the



58



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Asbestos Property Damage Committee), and the other representing other unsecured creditors (the Unsecured Creditors Committee),
were appointed in the Chapter 11 Case. In addition, an individual was appointed to represent the interests of future asbestos personal injury claimants (the Future Claimants Representative). In accordance with the provisions of the
Bankruptcy Code, these parties have the right to be heard on matters that come before the Bankruptcy Court in the Chapter 11 Case. Upon resolution of all asbestos property damage claims, the Asbestos Property Damage Committee was disbanded.



Plan of Reorganization and Disclosure
Statement



On November 4, 2002, AWI filed a Plan of Reorganization
with the Bankruptcy Court. Subsequently, AWI filed several amendments to the plan, along with various exhibits. The Fourth Amended Plan of Reorganization, with certain exhibits, was filed on May 23, 2003 and, as so amended and as modified by
modifications filed with the Bankruptcy Court on October 17, 2003, November 10, 2003 and December 3, 2004, is referred to in this report as the POR. The POR provides for AWI to continue to conduct its existing lines
of business with a reorganized capital structure under which, among other things, its existing shares of stock will be cancelled and new common shares and notes will be issued to its unsecured creditors and to a trust, as further discussed below, to
be established under the POR for the benefit of AWIs current and future asbestos-related personal injury claimants, in full satisfaction of their claims against AWI. References in this report to reorganized Armstrong are to AWI as
it would be reorganized under the POR, and its subsidiaries collectively. The POR excludes AWIs Nitram and Desseaux subsidiaries, neither of which is material to Armstrong and which are pursuing separate resolutions of their Chapter 11 cases
that are expected to result in the winding up of their affairs.



In connection
with the vote of creditors on the POR, AWI was required to prepare a disclosure statement concerning its business and the POR, including certain projected financial information assuming an Effective Date of the POR as July 1, 2003, intended to
demonstrate to the Bankruptcy Court the feasibility of the POR and AWIs ability to continue operations upon its emergence from Chapter 11. On May 30, 2003, the Bankruptcy Court approved the disclosure statement for distribution to parties
in interest in the Chapter 11 Case. The projected financial information included in the disclosure statement was updated in certain respects by information submitted to the Bankruptcy Court in connection with the Bankruptcy Courts November
2003 hearing on confirmation of the POR. The projected financial information was prepared for the limited purposes of consideration by the Bankruptcy Court, creditors and other parties in interest in the Chapter 11 Case of matters pertinent to the
case. As indicated in the disclosure statement, the projected financial information and various estimates of value therein provided should not be regarded as representations or warranties by AWI, AHI or any other person. There is no assurance that
any such projection or valuation will be realized. The projected financial information and estimates of value were prepared by AWI and its financial advisors and have not been audited or reviewed by independent accountants. The projections will not
be updated on an ongoing basis. At the time they were prepared in 2003, the projections reflected numerous assumptions concerning reorganized Armstrongs anticipated future performance and with respect to prevailing and anticipated market and
economic conditions, which were and remain beyond our control and which may not materialize. Projections are inherently subject to significant and numerous uncertainties and to a wide variety of significant business, economic and competitive risks
and the assumptions underlying the projections may be wrong in a material respect. Actual results may vary significantly from those contemplated by the projections.



During 2003, the POR was submitted for a vote by AWIs creditors for its approval. It was approved by each creditor class that was
entitled to vote on the POR except the class of unsecured creditors. On November 17 and 18, 2003, the Bankruptcy Court held a hearing on confirmation of the Plan and on December 19, 2003, issued proposed findings of fact and conclusions of
law and a proposed order confirming the POR, notwithstanding the rejection of the POR by the class of unsecured creditors. On December 29, 2003, the Unsecured Creditors Committee filed an objection to the Bankruptcy Courts proposed
findings of fact and conclusions of law and the proposed order of confirmation of the POR.



In order for a plan of reorganization to be confirmed, the U.S. District Court must also issue findings of fact and conclusions of law in support of confirmation of the plan of reorganization, enter or affirm an



59



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



order confirming the plan of reorganization and issue the 524(g) injunction (see Asbestos Personal Injury Trust below) if it is part
of the plan of reorganization. Following procedural delays concerning the status of the prior U.S. District Court judge on AWIs Chapter 11 Case, the AWI case was assigned to U.S. District Court Judge Eduardo C. Robreno in June 2004. A hearing
was held before Judge Robreno on December 15, 2004 to consider the objections to confirmation of the POR. On February 23, 2005, Judge Robreno ruled that the POR could not be confirmed. In the courts decision, the Judge found that,
because the class of unsecured creditors voted to reject the POR, the distribution of warrants to existing equity holders under the POR violated the absolute priority rule.



AWI filed a Notice of Appeal to the United States Court of Appeals for the Third Circuit on March 4, 2005.



Recent Developments and Next Steps in the Chapter 11
Process



On December 29, 2005, the U.S. Court of Appeals affirmed the
District Courts decision to deny confirmation of the POR.



At a status
conference before Judge Robreno on February 3, 2006, AWI and the court-authorized representatives of AWIs creditors and claimants advised the Court that they had agreed on a proposed schedule for a confirmation hearing on a modified POR
which would eliminate the provisions regarding distribution of warrants to existing AHI equity holders. Under the modified POR, existing AHI equity holders would receive no distribution and their equity interests would be cancelled. Following the
conference, Judge Robreno signed an order that established such a schedule for a U.S. District Court confirmation hearing on the modified POR. The schedule calls for the confirmation hearing to commence on May 23, 2006. At that hearing, the
Court will hear testimony and review other evidence relating to the Unsecured Creditors Committees objection that the modified POR unfairly discriminates against the unsecured creditors, based on the size of the present and future asbestos
liability implied by the modified POR. AWI filed the modified POR with the Court on February 21, 2006. AWI is also monitoring a proposed asbestos claims litigation reform bill in Congress (see the discussion under Potential
Legislation in Note 30). AWI is unable to predict whether the modified POR will be confirmed or when AWI would emerge from Chapter 11.



A description of the basic components of the POR, which remain unchanged in the modified POR, follows.



Asbestos Personal Injury Trust



A principal feature of the POR is the creation of a trust (the Asbestos PI Trust), pursuant to section 524(g) of the Bankruptcy
Code, for the purpose of addressing AWIs personal injury (including wrongful death) asbestos-related liability. All present and future asbestos-related personal injury claims against AWI, including contribution claims of co-defendants, arising
directly or indirectly out of AWIs pre-Filing use of or other activities involving asbestos will be channeled to the Asbestos PI Trust.



In accordance with the 524(g) injunction to be issued if the POR goes into effect various entities would be protected from such present and future AWI
asbestos-related personal injury claims. These entities include, among others, reorganized AWI, AHI, AWIs subsidiaries and other affiliates (as defined in the POR), and their respective officers and directors. Upon emergence from Chapter 11,
AWI would not have any responsibility for these claims (including claims against AWI based solely on its ownership of a subsidiary or other affiliate), nor would it participate in their resolution.



However, although AWIs domestic and foreign subsidiaries and other affiliates would be
protected parties, asbestos-related personal injury claims against them would be channeled to the Asbestos PI Trust only to the extent such claims directly or indirectly relate to the pre-Filing manufacturing, installation, distribution or other
activities of AWI, or AWIs ownership of the subsidiaries or affiliates (as distinguished from independent activities of the subsidiaries or affiliates). See Note 30 under Asbestos-Related Litigation.



60



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



In addition, workers compensation claims brought against AWI or its subsidiaries or other affiliates would not
be channeled to the Asbestos PI Trust and would remain subject to the workers compensation process. Workers compensation law provides that the employer is responsible for evaluation, medical treatment and lost wages as a result of a
job-related injury. Historically, workers compensation claims against AWI or its subsidiaries have not been significant in number or amount, and AWI has continued to honor its obligations with respect to such claims during the Chapter 11 Case.
Currently, AWI has three pending workers compensation claims, and its UK subsidiary has seven employer liability claims involving alleged asbestos exposure.



There also is uncertainty as to proceedings, if any, brought in certain foreign jurisdictions with respect to the effect of the 524(g)
injunction in precluding the assertion in such jurisdictions of asbestos-related personal injury claims, proceedings related thereto or the enforcement of judgments rendered in such proceedings.



Management believes neither AWI nor its subsidiaries or other affiliates is subject to
asbestos-related personal injury claims, that would not be channeled to the Asbestos PI Trust under the POR, which would be material in amount to reorganized Armstrong.



Consideration to Be Distributed under the POR



The Asbestos PI Trust and the holders of allowed unsecured claims would share in the
following consideration to be distributed under the POR:



| |  |  | AWIs Available Cash, which is defined in the POR as:
| | - |  | -------------------------------------------------------



| |  |  | Cash available on the effective date of the POR after reserving up to $100 million (as determined by AWI) to fund ongoing operations and making provisions for certain required
payments under the POR,
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Any cash drawn, at AWIs sole discretion, under a credit facility to be established as provided by the POR for the purpose of funding distributions under the POR, and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Certain insurance proceeds related to environmental matters
| | - |  | -----------------------------------------------------------



However, proceeds received under any private offering of debt securities and/or secured term loan borrowings made, as permitted by the POR, in connection with
consummation of the POR, and certain other amounts authorized or directed by the Court, would be excluded from the determination of Available Cash.



| |  |  | Plan Notes of AWI as further described below or net cash proceeds from any private offerings of debt securities issued in lieu thereof, and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Substantially all of the new common stock of AWI.
| | - |  | -------------------------------------------------



The total amount of Plan Notes would be the greater of (i) $1.125 billion less Available Cash and (ii) $775 million. However, AWI would use reasonable efforts
to issue one or more private offerings of debt securities on, or as soon as practicable after, the Effective Date. These offerings are expected to yield net proceeds at least equal to the amount of the Plan Notes prescribed by the Plan. If the
private offerings are successful, the Plan Notes would not be issued. If the offerings yield proceeds less than the amount of the Plan Notes prescribed by the Plan, Plan Notes equal to the difference will be issued. If only the Plan Notes are
issued, reorganized Armstrong expects to issue an aggregate amount of $775 million of Plan Notes. These Plan Notes would consist of (i) a tranche of notes with a seven-year maturity and a fixed interest rate, (ii) a tranche of notes with a
ten-year maturity and a fixed interest rate and (iii) a tranche of floating rate notes with a maturity of not less than five years, but no more than ten years, structured in a manner similar to, and as liquid as, marketable bank debt which
satisfy the requirements of the POR and are on terms and conditions that are satisfactory to AWI, the Asbestos Personal Injury Claimants Committee, and the Future Claimants Representative. To the extent Plan Notes of more than one type
are issued, a pro rata share of each tranche would be issued to the Asbestos PI Trust and the holders of unsecured claims.



61



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



The POR provides that unsecured creditors, other than convenience creditors described below, would receive their pro
rata share of:



| |  |  | 34.43% of the new common stock of reorganized Armstrong,
| | - |  | --------------------------------------------------------



| |  |  | 34.43% of the first $1.05 billion of all the cash and Plan Notes to be distributed under the POR to unsecured creditors (other than convenience creditors) and the Asbestos PI Trust,
in the form of:
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Up to $300 million of Available Cash and
| | - |  | ----------------------------------------



| |  |  | The balance in principal amount of Plan Notes or in net cash proceeds from any private offerings of debt securities made in lieu of issuing Plan Notes.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 60% of the next $50 million of Available Cash but, if such Available Cash is less than $50 million, then 60% of the balance in Plan Notes or in net cash proceeds from any private
offerings of debt securities made in lieu of issuing Plan Notes, and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 34.43% of the remaining amount of any Available Cash and any Plan Notes up to the maximum amount of Plan Notes provided to be issued under the POR, or net cash proceeds from any
private offerings of debt securities made in lieu of issuing such Plan Notes.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The remaining amount of new common stock of reorganized Armstrong, Available Cash and Plan Notes or net cash proceeds from any private offerings of debt securities made in lieu of issuing Plan Notes would be
distributed to the Asbestos PI Trust.



Under the POR, unsecured creditors whose
claims (other than claims on debt securities) are less than $10 thousand or who elect to reduce their claims to $10 thousand would be treated as convenience creditors and would receive payment of 75% of their allowed claim amount in cash
(which payments would reduce the amount of Available Cash).



Under the POR, the
existing equity interests in AWI (including all of its outstanding shares of common stock) would be cancelled and the holders of such interests will receive no distribution of any consideration. As discussed above, the POR was modified on
February 21, 2006 to delete the provisions for the distribution of warrants to existing equity holders.



Valuation of Consideration to be Distributed under the POR



Based upon many assumptions (see Disclosure Statement discussion above), to calculate the value of consideration to be distributed, AWI used
$2.7 billion as the value of reorganized Armstrong. This is the mid-point of the range of estimated values of $2.4 billion and $3.0 billion that was estimated by AWI and its financial advisors during the third quarter of 2003. AWIs estimated
value of the consideration to be distributed under the POR to the Asbestos PI Trust and holders of allowed unsecured claims is:



| |  |  | New common stock at $30 a share, which is the approximate mid-point of the range of estimated values of $24.66 and $35.30 per share, assuming a distribution of 56.4 million
shares of new common stock to holders of unsecured claims and the Asbestos PI Trust;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Plan Notes in the aggregate principal amount of $775 million, that are worth their face value; and
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | Available Cash of approximately $350 million that AWI expects to have.
| | - |  | ----------------------------------------------------------------------



The total value of the consideration to be distributed to the Asbestos PI Trust, other than rights under asbestos non-product liability insurance policies, has been
estimated to be approximately $1.8 billion, and the total value of consideration to be distributed to holders of allowed unsecured claims (other than convenience claims) has been estimated to be approximately $0.9 billion. Based upon the estimated
value of the POR consideration, and upon AWIs estimate that unsecured claims allowed by the Bankruptcy Court (other than convenience claims) would total approximately $1.65 billion, AWI estimated that holders of allowed unsecured claims (other
than convenience claims) would receive a recovery having a value equal to approximately 59.5% of their allowed claims.



AHI Dissolution



Upon implementation of the POR, all current stock of AWI would be cancelled and AHI would no longer have any ownership interest in reorganized AWI. Since the POR as
modified on February 21, 2006 no longer provides for warrants of reorganized AWI to go to AHI, it is expected that AHI will then have no



62



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



material assets to be distributed to AHI shareholders, and will dissolve. The POR provides that AWI would pay the costs incurred in connection with
administering AHIs dissolution.



Common Stock and Debt Securities



As a result of AWI filing
the Plan of Reorganization on November 4, 2002, the New York Stock Exchange stopped trading on the Exchange of the common stock of AHI (traded under the ticker symbol ACK) and two debt securities of AWI (traded under the ticker
symbols AKK and ACK 08). AHIs common stock resumed trading in the over-the-counter (OTC) Bulletin Board under the ticker symbol ACKHQ and one of AWIs debt securities resumed trading under the ticker
symbol AKKWQ.



Bar Date for
Filing Claims



The Bankruptcy Court established August 31, 2001 as
the bar date for all claims against AWI except for asbestos-related personal injury claims and certain other specified claims. A bar date is the date by which claims against AWI must be filed if the claimants wish to participate in any distribution
in the Chapter 11 Case. A bar date for asbestos-related personal injury claims (other than claims for contribution, indemnification, or subrogation) was rendered unnecessary under the terms of the POR, which defers the filings of such claims until
the Asbestos PI Trust is established to administer such claims.



Approximately
4,900 proofs of claim (including late-filed claims) totaling approximately $6.4 billion, alleging a right to payment from AWI, were filed with the Bankruptcy Court in response to the August 31, 2001 bar date. The disposition of these claims
under the POR is discussed below. AWI continues the process of investigating and resolving these claims. The Bankruptcy Court will ultimately determine the claims and related liability amounts that will be allowed as part of the Chapter 11 process
if the parties cannot agree.



In its ongoing review of the filed claims, AWI to
date has objected to approximately 2,200 claims totaling $2.7 billion. The Bankruptcy Court disallowed these claims with prejudice.



During the first six months of 2003, AWI settled all of the approximately 460 remaining property damage claims that alleged damages of $800 million, for approximately $9
million. Payments to claimants were made during the third quarter of 2003 and were funded by insurance.



Approximately 1,100 proofs of claim totaling approximately $1.3 billion are pending with the Bankruptcy Court that are associated with asbestos-related personal injury litigation, including direct personal injury
claims, claims by co-defendants for contribution and indemnification, and claims relating to AWIs participation in the Center for Claims Resolution. As stated above, the bar date of August 31, 2001 did not apply to asbestos-related
personal injury claims other than claims for contribution, indemnification, or subrogation. The POR contemplates that all AWI asbestos-related personal injury claims, including claims for contribution, indemnification, or subrogation, will be
addressed in the future pursuant to the procedures relating to the Asbestos PI Trust developed in connection with the POR. See further discussion regarding AWIs liability for asbestos-related matters in Note 30.



Approximately 1,100 claims totaling approximately $1.6 billion alleging a right to payment
for financing, environmental, trade debt and other claims remain. For these categories of claims, AWI has previously recorded approximately $1.6 billion in liabilities.



AWI has recorded liability amounts for claims that can be reasonably estimated and which it does not contest or believes are probable of
being allowed by the Bankruptcy Court. The final value of all the claims that will ultimately be allowed by the Bankruptcy Court is not known at this time. However, it is likely the value of the claims ultimately allowed by the Bankruptcy Court will
be different than amounts presently recorded by AWI. This difference could be material to AWIs financial position and the results of its operations. Management will continue to review the recorded liability in light of future developments in
the Chapter 11 Case and make changes to the recorded liability if and when it is appropriate.



63



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Financing



AWI has a $75.0 million debtor-in-possession (DIP) credit facility that is limited to issuances of letters of credit. This
facility is scheduled to mature on December 8, 2006. As of December 31, 2005, AWI had approximately $43.3 million in letters of credit, which were issued pursuant to the DIP Facility. As of December 31, 2005, AWI had $309.7 million of
cash and cash equivalents, excluding cash held by its non-debtor subsidiaries. AWI believes that cash on hand and generated from operations and dividends from its subsidiaries, together with subsidiary lines of credit and the DIP Facility, will be
adequate to address its foreseeable liquidity needs. Obligations under the DIP Facility, including reimbursement of draws under the letters of credit, if any, constitute superpriority administrative expense claims in the Chapter 11 Case.



Accounting Impact



AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization
under the Bankruptcy Code (SOP 90-7) provides financial reporting guidance for entities that are reorganizing under the Bankruptcy Code. This guidance is implemented in the accompanying consolidated financial statements.



Pursuant to SOP 90-7, AWI is required to segregate pre-Filing liabilities that
are subject to compromise and report them separately on the balance sheet. See Note 4 for detail of the liabilities subject to compromise at December 31, 2005 and December 31,2004. Liabilities that may be affected by a plan of
reorganization are recorded at the expected amount of the allowed claims, even if they may be settled for lesser amounts. Substantially all of AWIs pre-Filing debt, now in default, is recorded at face value and is classified within liabilities
subject to compromise. Obligations of AWI subsidiaries not covered by the Filing remain classified on the consolidated balance sheet based upon maturity date. AWIs estimated liability for asbestos-related personal injury claims is also
recorded in liabilities subject to compromise. See Note 30 for further discussion of AWIs asbestos liability.



Additional pre-Filing claims (liabilities subject to compromise) may arise due to the rejection of executory contracts or unexpired leases, or as a result of the
allowance of contingent or disputed claims.



SOP 90-7 also requires separate
reporting of all revenues, expenses, realized gains and losses, and provision for losses related to the Filing as Chapter 11 reorganization (income) costs, net. Accordingly, AWI recorded the following Chapter 11 reorganization activities during
2005, 2004 and 2003:



|                                                    |  |      |       |   |      |   |      |      |  |   |       |  
|--------------------------------------------------- |  | ---- | ----- | - | ---- | - | ---- | ---- |  | - | ----- | -
|                                                    |  | 2005 |       |   | 2004 |   |      | 2003 | 
|Professional fees                                   |  | $    | 10.4  |   |      | $ | 11.5 |      |  | $ | 25.2  |  
|Interest income, post-Filing                        |  |      | (11.8 | ) |      |   | (4.8 | )    |  |   | (3.4  | )
|Adjustments to pre-Filing liabilities               |  |      | 0.1   |   |      |   |     |      |  |   | (12.9 | )
|Other expense directly related to bankruptcy, net   |  |      | 0.1   |   |      |   | 0.2  |      |  |   | 0.5   |  
|                                                    |  |      |       |   |      |   |      |      |  |   |       |  
|Total Chapter 11 reorganization (income) costs, net |  | $    | (1.2  | ) |      | $ | 6.9  |      |  | $ | 9.4   |  
|                                                    |  |      |       |   |      |   |      |      |  |   |       |  



Professional fees represent legal and
financial advisory fees and expenses directly related to the Filing.



Interest
income is earned from short-term investments subsequent to the Filing.



64



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



As a result of the Filing, realization of assets and liquidation of liabilities are subject to uncertainty. While
operating as a debtor-in-possession, AWI may sell or otherwise dispose of assets and liquidate or settle liabilities for amounts other than those reflected in the condensed consolidated financial statements.



If and when the POR is confirmed and made effective, reorganized AWIs condensed
consolidated financial statements will change materially in amounts and classifications through the implementation of the fresh start accounting rules of SOP 90-7.



Conclusion



AWI is unable to predict whether the modified POR will be confirmed or when AWI would emerge from Chapter 11. Therefore, the timing and terms of a resolution of the
Chapter 11 Case remain uncertain.



NOTE 2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



Consolidation Policy.
The consolidated financial statements and accompanying data in this report include the accounts of AHI and its majority-owned subsidiaries. The results of less than majority owned subsidiaries are accounted for under the equity method. All
significant intercompany transactions have been eliminated from the consolidated financial statements.



Use of Estimates. These financial statements are prepared in accordance with U.S. generally accepted accounting principles and include management estimates and judgments, where appropriate. Management utilizes
estimates to record many items including asbestos-related liabilities and insurance assets, allowances for bad debts, inventory obsolescence and lower of cost or market charges, warranty, workers compensation, general liability and environmental
claims. When preparing an estimate, management determines the amount based upon the consideration of relevant information. Management may confer with outside parties, including outside counsel. Actual results may differ from these estimates.



Reclassifications. Certain amounts in the prior years
consolidated financial statements and notes thereto have been reclassified to conform to the 2005 presentation.



Revenue Recognition: We recognize revenue from the sale of products when persuasive evidence of an arrangement exists, title and risk of loss transfers to the
customers, prices are fixed and determinable, and it is reasonably assured the related accounts receivable is collectable. Our sales terms primarily are FOB shipping point. We have some sales terms that are FOB destination. Our products are sold
with normal and customary return provisions. Sales discounts are deducted immediately from the sales invoice. Provisions, which are recorded as a reduction of revenue, are made for the estimated cost of rebates and promotional programs. We defer
recognizing revenue if special sales agreements, established at the time of sale, warrant this treatment.



Sales Incentives. Sales incentives are reflected as a reduction of net sales for all periods presented.



Shipping and Handling Costs. Shipping and handling costs are reflected in cost of goods sold for all periods presented.



Advertising Costs. We recognize advertising expenses as they are incurred.



Pension and Postretirement Benefits. We have benefit plans that provide for
pension, medical and life insurance benefits to certain eligible employees when they retire from active service. Generally, for plans that maintain plan assets, our practice is to fund the actuarially determined current service costs and the amounts
necessary to amortize prior service obligations for the pension benefits over periods ranging up to 30 years, but not in excess of the funding limitations.



65



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Taxes. The provision for income taxes has been determined using the asset and liability approach of accounting
for income taxes. Deferred tax assets and liabilities are recognized using enacted tax rates for expected future tax consequences of events recognized in the financial statements or tax returns. The provision for income taxes represents income taxes
paid or payable for the current year plus the change in deferred taxes during the year. Valuation allowances are recorded to reduce deferred tax assets when it is more likely than not that a tax benefit will not be realized.



Earnings (loss) per Common Share. Basic earnings (loss) per share are computed by
dividing the earnings (loss) by the weighted average number of shares of common stock outstanding during the year. Diluted earnings (loss) per common share reflect the potential dilution of securities that could share in the earnings (loss). The
diluted earnings (loss) per share computations for 2004 and 2003 use the basic number of shares due to the loss from continuing operations.



Cash and Cash Equivalents. Cash and cash equivalents include cash on hand and short-term investments that have maturities of three months or less when purchased.



Concentration of Credit. We principally sell products to customers in
the building products industries, in various geographic regions. Net sales to specific customers in excess of 10% of our consolidated net sales for 2005, 2004 and 2003 were:



|                       |  |      |       |   |      |   |       |      |  |   |      
|---------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | -----
|Customer               |  | 2005 |       |   | 2004 |   |       | 2003
|The Home Depot, Inc.   |  | $    | 384.1 |   |      | $ | 393.4 |      |  | $ | 400.0
|Lowes Companies, Inc. |  |      | (1    | ) |      |   | (1    | )    |  |   | 318.7



|(1) | Net sales to Lowes Companies, Inc. were less than 10% of consolidated net sales for these years.
|--- | -------------------------------------------------------------------------------------------------



Net sales to these customers were recorded in our Resilient Flooring, Wood Flooring and
Building Products segments. No other customers accounted for 10% or more of our total consolidated net sales.



There are no significant concentrations of credit risk other than with these two home center customers who represented approximately 24% of our trade receivables as of December 31, 2005 and 2004. We monitor the
creditworthiness of our customers and generally do not require collateral.



Receivables. We sell the vast majority of our products to select, pre-approved customers using customary trade terms that allow for payment in the future. Customer trade receivables, customer notes receivable and miscellaneous
receivables (which include supply related rebates and claims to be received, unpaid insurance claims from litigation and other), net of allowances for doubtful accounts, are reported in accounts and notes receivable, net. Notes receivable from
divesting certain businesses are included in other current assets and other non-current assets based upon the payment terms. Insurance receivables for asbestos-related liabilities are primarily non-current, with the current portion reported in other
current assets.



We establish credit worthiness prior to extending credit. We
estimate the recoverability of current and non-current receivables each period. This estimate is based upon triggering events and new information in the period, which can include the review of any available financial statements and forecasts, as
well as discussions with legal counsel and the management of the debtor company. As events occur which impact the uncollectibility of the receivable, all or a portion of the receivable is written off. Account balances are charged off against the
allowance when the potential for recovery is considered remote. We do not have any off-balance-sheet credit exposure related to our customers.



Inventories. Inventories are valued at the lower of cost or market. Inventories also include certain resilient flooring samples used in ongoing sales and marketing
activities. Cash flows from the sale of inventory and the related cash receipts are classified as operating cash flows on the consolidated statements of cash flows.



66



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Property and Depreciation. Property, plant and equipment values are stated at acquisition cost less
accumulated depreciation and amortization. Depreciation charges for financial reporting purposes are determined on a straight-line basis at rates calculated to provide for the retirement of assets at the end of their useful lives. Machinery and
equipment includes manufacturing equipment (depreciated over 3 to 20 years), computer equipment (3 to 5 years) and office furniture and equipment (5 to 10 years). Within manufacturing equipment, assets that are subject to quick obsolescence or wear
out quickly, such as tooling and engraving equipment, are depreciated over shorter periods (3 to 7 years). Heavy production equipment, such as conveyors and production presses, are depreciated over longer periods (15 to 20 years). Buildings are
depreciated over 20 to 40 years, depending on factors such as type of construction and use.



Impairment losses are recorded when indicators of impairment are present, such as operating losses and/or negative cash flows. Impairments of assets related to our manufacturing operations are recorded in cost of
goods sold. For purposes of calculating any impairment, we estimate the fair value and compare it to the carrying value of the asset. If the fair value is less than the carrying value of the asset, we record an impairment equal to the difference
between the fair value and carrying value of the asset. When assets are disposed of or retired, their costs and related depreciation are removed from the financial statements and any resulting gains or losses normally are reflected in SG&A
expenses.



Costs of the construction of certain property include capitalized
interest which is amortized over the estimated useful life of the related asset. There was no capitalized interest recorded in 2005, 2004 and 2003 due to the Chapter 11 Filing.



Plant and equipment held under capital leases are stated at the present value of the minimum lease payments. Plant and equipment held under
capital leases and leasehold improvements are amortized straight line over the life of the lease plus any specific option periods.



Goodwill and Other Intangibles. Goodwill and intangible assets with indefinite useful lives are tested for impairment annually in the fourth quarter. Intangible
assets with determinable useful lives are amortized over their respective estimated useful lives to their estimated residual values and reviewed for impairment whenever events or circumstances indicate that its carrying amount may not be
recoverable. See Note 10 for disclosure on goodwill and other intangibles.



Contingent Liabilities. In the context of the Chapter 11 Case, contingent pre-petition liabilities, including claims that became known after the Filing, are recorded on the basis of the expected amount of the allowed claim in
accordance with SOP 90-7, even if they may be settled for lesser amounts.



Foreign Currency Transactions. Assets and liabilities of our subsidiaries operating outside the United States, which account in a functional currency other than US dollars, are translated using the year end exchange rate. Revenues
and expenses are translated at exchange rates effective during each month. Foreign currency translation gains or losses are included as a component of accumulated other comprehensive income (loss) within shareholders equity. Gains or losses on
foreign currency transactions are recognized through the statement of earnings.



Financial Instruments and Derivatives. From time to time, we use derivatives and other financial instruments to diversify or offset the effect of currency, interest rate and commodity price variability. See Note 18 for further
discussion.



67



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Stock-based Employee Compensation. At December 31, 2005, we had three stock-based employee compensation
plans, which are described more fully in Note 23. No equity compensation has been granted since AWI filed for Chapter 11 in December 2000, other than commitments entered into prior to the Chapter 11 filing. However, some previously granted
restricted stock and options vested after that date. All outstanding options are vested as of December 31, 2005. We account for these plans under the intrinsic value recognition and measurement principles of APB Opinion No. 25,
Accounting for Stock Issued to Employees, and related Interpretations. The following table illustrates the effect on net income and earnings per share if we had applied the fair value recognition provisions of FASB Statement
No. 123, Accounting for Stock-based Compensation, (FAS 123) to stock-based employee compensation.



|                                                                                                                                            |  |      |       |      |   |       |      |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | ----- | ---- | - | ----- | ---- |  | - | ----- | -
|                                                                                                                                            |  | 2005 |       | 2004 |   |       | 2003 | 
|Net earnings (loss), as reported                                                                                                            |  | $    | 112.1 |      | $ | (80.8 | )    |  | $ | (39.3 | )
|Add: Stock-based employee compensation expense included in reported net income, net of related tax effects                                  |  |      |      |      |   |      |      |  |   | 0.1   |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |      |      |      |   |      |      |  |   | (0.2  | )
|                                                                                                                                            |  |      |       |      |   |       |      |  |   |       |  
|Pro forma net earnings (loss)                                                                                                               |  | $    | 112.1 |      | $ | (80.8 | )    |  | $ | (39.4 | )
|                                                                                                                                            |  |      |       |      |   |       |      |  |   |       |  
|Net earnings (loss) per share:                                                                                                              |  |      |       |      |   |       |      |  |   |       |  
|Basic  as reported                                                                                                                         |  | $    | 2.77  |      | $ | (2.00 | )    |  | $ | (0.97 | )
|Basic  pro forma                                                                                                                           |  | $    | 2.77  |      | $ | (2.00 | )    |  | $ | (0.97 | )
|Diluted  as reported                                                                                                                       |  | $    | 2.75  |      | $ | (2.00 | )    |  | $ | (0.97 | )
|Diluted  pro forma                                                                                                                         |  | $    | 2.75  |      | $ | (2.00 | )    |  | $ | (0.97 | )



Recently Adopted Accounting Standards



In November 2004, the
FASB issued Statement of Financial Accounting Standard No. 151, Inventory Costs. The new Statement amends Accounting Research Bulletin No. 43, Chapter 4, Inventory Pricing, to clarify the accounting for abnormal
amounts of idle facility expense, freight, handling costs, and wasted material. This Statement requires that those items be recognized as current-period charges and requires that allocation of fixed production overheads to the cost of conversion be
based on the normal capacity of the production facilities. This statement is effective for fiscal years beginning after June 15, 2005. We elected to adopt this standard as of January 1, 2005, as permitted. Adoption of this standard did not
have a material impact on our consolidated results of operations or financial condition.



In December 2004, the FASB issued FASB Staff Position (FSP) FAS No. 109-1 Application of FASB Statement No. 109, Accounting for Income Taxes, to the Tax Deduction on Qualified Production
Activities Provided by the American Jobs Creation Act of 2004. This FSP, which became effective upon issuance, provides that the tax deduction for income with respect to qualified domestic production activities, as part of the American Jobs
Creation Act of 2004 that was enacted on October 22, 2004, be treated as a special deduction as described in FAS No. 109. As a result, this deduction has no effect on our deferred tax assets and liabilities existing at the date of
enactment. Instead, the impact of this deduction, which is effective January 1, 2005, will be reported in the period in which the deduction is claimed on our income tax returns.



In December 2004, the FASB issued FSP FAS No. 109-2 Accounting and Disclosure Guidance for the Foreign Earnings Repatriation
Provision within the American Jobs Creation Act of 2004. This FSP, which became effective upon issuance, allows an enterprise additional time beyond the financial reporting period of enactment of the American Jobs Creation Act of 2004 to
evaluate the effect of this act on its plan for reinvestment or repatriation of foreign earnings for purposes of applying FAS No. 109. See Note 14, Income Taxes, for more information on the impact of adopting this FSP.



68



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



In March 2005, the FASB issued Interpretation No. 47, Accounting for Conditional Asset Retirement
Obligations, which provides additional guidance on conditional asset retirement obligations under FAS 143, Accounting for Asset Retirement Obligations. This standard is effective for fiscal years ending after December 15,
2005. Adoption of this standard had no material impact on our consolidated results of operations or financial condition. We have numerous locations that contain asbestos, which meet the definition of an asset retirement obligation. Under current
regulations, we are not currently required to remove the asbestos due to its present condition. At some undetermined time in the future, though, we will be required to remove the asbestos. A liability has not been recognized at December 31,
2005 because the fair value cannot be reasonably estimated and we are unable to reasonably determine a settlement date or range of settlement dates for asbestos removal. We will continue to review our locations with asbestos to determine when a
liability should be recorded.



Recently
Issued Accounting Standards



In December 2004, the FASB issued Statement
of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment, which requires all share-based payment transactions to be recognized in the financial statements using a fair-value method of accounting. This Statement
replaces FASB Statement No. 123 and supersedes APB Opinion No. 25. The Statement also requires the recognition of compensation expense for the fair value of any unvested stock option awards outstanding at the date of adoption. Based on an
April 2005 ruling by the SEC, the standard is effective as of the beginning of the first annual reporting period that begins after June 15, 2005. Adoption of this standard on January 1, 2006 for our existing stock options will not have a
material impact on our consolidated results of operations or financial condition because all of our outstanding stock options are fully vested.



NOTE 3. NATURE OF OPERATIONS



Reportable Segments



Resilient Flooring  produces a broad range of floor coverings for homes and commercial and institutional buildings. Resilient Flooring products include vinyl
sheet, vinyl tile, linoleum flooring and luxury vinyl tile. In addition, our Resilient Flooring segment sources and sells laminate flooring products, ceramic tile products, adhesives, installation and maintenance materials and accessories. Resilient
Flooring products are offered in a wide variety of types, designs and colors. We sell these products to wholesalers, large home centers, retailers, contractors and to the manufactured homes industry.



Wood Flooring  produces and sources wood flooring products for use in new
residential construction and renovation, with some commercial applications in stores, restaurants and high-end offices. The product offering includes solid wood (predominantly pre-finished), engineered wood floors in various wood species (with oak
being the primary species of choice) and related accessories. Virtually all of our Wood Floorings sales are in North America. Our Wood Flooring products are generally sold to independent wholesale flooring distributors and large home centers
under the brand names Bruce®, Hartco®, Robbins®, Timberland and Armstrong.



Textiles and Sports Flooring (TSF)  produces carpeting and sports
flooring products that are sold mainly in Europe. Carpeting products consist principally of carpet tiles and broadloom used in commercial applications and in the leisure and travel industry. Sports flooring products include artificial turf and other
sports surfaces. Our TSF products are sold primarily through retailers, contractors, distributors and other industrial businesses.



Building Products  produces suspended mineral fiber, soft fiber and metal ceiling systems for use in commercial, institutional and residential settings. In
addition, our Building Products segment sources and sells wood ceiling systems. The products are available in numerous colors, performance characteristics and designs, and offer attributes such as acoustical control, rated fire protection and
aesthetic appeal. Commercial ceiling materials and accessories are sold to ceiling systems contractors and to resale distributors. Residential ceiling products are sold primarily in North America through wholesalers and



69



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



retailers (including large home centers). Suspension system (grid) products manufactured by WAVE are sold by both Armstrong and our WAVE joint venture.



Cabinets  produces kitchen and bathroom cabinetry and related
products, which are used primarily in the U.S. residential new construction and renovation markets. Through our system of company-owned and independent distribution centers and through direct sales to builders, our Cabinets segment provides design,
fabrication and installation services to single and multi-family homebuilders, remodelers and consumers under the brand names Armstrong and Bruce®.



Unallocated Corporate  includes assets and expenses that have not been allocated to the business units. Unallocated Corporate assets are primarily deferred
tax assets, cash and the U.S. prepaid pension cost. Expenses included in Unallocated Corporate are corporate departments expenses that have not been allocated to other reportable segments, and the U.S. pension credit. Expenses for our
corporate departments (including computer services, human resources, legal, finance and other) are allocated to the reportable segments when the departments provide specific work to the reportable segment and the expense allocation can be based on
known metrics, such as time reporting, headcount or square-footage. The remaining expenses, which cannot be attributable to the reportable segments without a high degree of generalization, are reported in Unallocated Corporate.



70



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



|                                        |  |                    |         |   |               |   |       |                            |  |   |                   |   |  |          |         |   |                       |   |       |       |  |   |         |   |  |   |         |  
|--------------------------------------- |  | ------------------ | ------- | - | ------------- | - | ----- | -------------------------- |  | - | ----------------- | - |  | -------- | ------- | - | --------------------- | - | ----- | ----- |  | - | ------- | - |  | - | ------- | -
|For the year ended 2005                 |  | Resilient Flooring |         |   | Wood Flooring |   |       | Textiles & Sports Flooring |  |   | Building Products |   |  | Cabinets |         |   | Unallocated Corporate |   |       | Total | 
|Net sales to external customers         |  | $                  | 1,185.4 |   |               | $ | 833.9 |                            |  | $ | 279.0             |   |  | $        | 1,047.6 |   |                       | $ | 212.5 |       |  |   |        |   |  | $ | 3,558.4 |  
|Equity (earnings) from joint venture    |  |                    |        |   |               |   |      |                            |  |   |                  |   |  |          | (39.3   | ) |                       |   |      |       |  |   |        |   |  |   | (39.3   | )
|Segment operating income (loss)(1)      |  |                    | (25.8   | ) |               |   | 60.9  |                            |  |   | (4.4              | ) |  |          | 148.5   |   |                       |   | (9.7  | )     |  | $ | (68.8   | ) |  |   | 100.7   |  
|Restructuring charges, net of reversals |  |                    | 16.2    |   |               |   | 0.1   |                            |  |   | 0.2               |   |  |          | 6.3     |   |                       |   | 0.4   |       |  |   |        |   |  |   | 23.2    |  
|Segment assets                          |  |                    | 675.9   |   |               |   | 646.4 |                            |  |   | 196.6             |   |  |          | 613.2   |   |                       |   | 99.1  |       |  |   | 2,374.8 |   |  |   | 4,606.0 |  
|Depreciation and amortization           |  |                    | 54.8    |   |               |   | 19.0  |                            |  |   | 5.4               |   |  |          | 33.9    |   |                       |   | 2.4   |       |  |   | 25.5    |   |  |   | 141.0   |  
|Fixed asset impairment loss             |  |                    | 1.8     |   |               |   | 15.3  |                            |  |   |                  |   |  |          | 0.5     |   |                       |   |      |       |  |   |        |   |  |   | 17.6    |  
|Investment in affiliates                |  |                    |        |   |               |   |      |                            |  |   |                  |   |  |          | 67.4    |   |                       |   |      |       |  |   |        |   |  |   | 67.4    |  
|Capital additions                       |  |                    | 42.8    |   |               |   | 28.8  |                            |  |   | 4.6               |   |  |          | 42.6    |   |                       |   | 4.5   |       |  |   | 12.2    |   |  |   | 135.5   |  
|                                        |  |                    |         |   |               |   |      
|For the year ended 2004                 |  | Resilient Flooring |         |   | Wood Flooring |   |       | Textiles & Sports Flooring |  |   | Building Products |   |  | Cabinets |         |   | Unallocated Corporate |   |       | Total | 
|Net sales to external customers         |  | $                  | 1,215.1 |   |               | $ | 832.1 |                            |  | $ | 265.4             |   |  | $        | 971.7   |   |                       | $ | 213.0 |       |  |   |        |   |  | $ | 3,497.3 |  
|Equity (earnings) from joint venture    |  |                    |        |   |               |   |      |                            |  |   |                  |   |  |          | (31.6   | ) |                       |   |      |       |  |   |        |   |  |   | (31.6   | )
|Segment operating income (loss)(1)      |  |                    | (150.2  | ) |               |   | 51.4  |                            |  |   | (7.1              | ) |  |          | 127.0   |   |                       |   | 1.4   |       |  | $ | (66.3   | ) |  |   | (43.8   | )
|Restructuring charges, net of reversals |  |                    | 4.5     |   |               |   | 1.6   |                            |  |   | 0.4               |   |  |          | 10.9    |   |                       |   | 0.4   |       |  |   | 0.5     |   |  |   | 18.3    |  
|Segment assets                          |  |                    | 737.9   |   |               |   | 663.6 |                            |  |   | 218.1             |   |  |          | 596.3   |   |                       |   | 102.2 |       |  |   | 2,291.3 |   |  |   | 4,609.4 |  
|Depreciation and amortization           |  |                    | 62.6    |   |               |   | 18.1  |                            |  |   | 5.6               |   |  |          | 35.2    |   |                       |   | 3.8   |       |  |   | 25.7    |   |  |   | 151.0   |  
|Fixed asset impairment loss             |  |                    | 63.1    |   |               |   | 0.8   |                            |  |   |                  |   |  |          | 0.4     |   |                       |   | 0.4   |       |  |   |        |   |  |   | 64.7    |  
|Goodwill impairment                     |  |                    | 108.4   |   |               |   |      |                            |  |   |                  |   |  |          |        |   |                       |   |      |       |  |   |        |   |  |   | 108.4   |  
|Investment in affiliates                |  |                    | 0.6     |   |               |   |      |                            |  |   |                  |   |  |          | 51.0    |   |                       |   |      |       |  |   | 20.9    |   |  |   | 72.5    |  
|Capital additions                       |  |                    | 33.8    |   |               |   | 33.7  |                            |  |   | 3.9               |   |  |          | 44.5    |   |                       |   | 1.4   |       |  |   | 16.7    |   |  |   | 134.0   |  
|                                        |  |                    |         |   |               |   |      
|For the year ended 2003                 |  | Resilient Flooring |         |   | Wood Flooring |   |       | Textiles & Sports Flooring |  |   | Building Products |   |  | Cabinets |         |   | Unallocated Corporate |   |       | Total | 
|Net sales to external customers         |  | $                  | 1,181.5 |   |               | $ | 738.6 |                            |  | $ | 271.9             |   |  | $        | 862.2   |   |                       | $ | 204.8 |       |  |   |        |   |  | $ | 3,259.0 |  
|Equity (earnings) from joint venture    |  |                    |        |   |               |   |      |                            |  |   |                  |   |  |          | (20.8   | ) |                       |   |      |       |  |   |        |   |  |   | (20.8   | )
|Segment operating income (loss)(1)      |  |                    | 56.2    |   |               |   | (4.0  | )                          |  |   | (11.0             | ) |  |          | 95.2    |   |                       |   | (11.1 | )     |  | $ | (144.6  | ) |  |   | (19.3   | )
|Restructuring charges, net of reversals |  |                    | 1.2     |   |               |   | 0.8   |                            |  |   | 7.4               |   |  |          |        |   |                       |   |      |       |  |   | (0.8    | ) |  |   | 8.6     |  
|Segment assets                          |  |                    | 915.3   |   |               |   | 576.6 |                            |  |   | 207.1             |   |  |          | 551.5   |   |                       |   | 102.3 |       |  |   | 2,295.0 |   |  |   | 4,647.8 |  
|Depreciation and amortization           |  |                    | 60.6    |   |               |   | 39.4  |                            |  |   | 5.2               |   |  |          | 30.2    |   |                       |   | 1.6   |       |  |   | 26.1    |   |  |   | 163.1   |  
|Fixed asset impairment loss             |  |                    | 1.1     |   |               |   | 3.4   |                            |  |   |                  |   |  |          | 3.8     |   |                       |   | 1.6   |       |  |   | 0.6     |   |  |   | 10.5    |  
|Investment in affiliates                |  |                    | 0.6     |   |               |   |      |                            |  |   |                  |   |  |          | 29.5    |   |                       |   |      |       |  |   | 18.8    |   |  |   | 48.9    |  
|Capital additions                       |  |                    | 26.5    |   |               |   | 17.3  |                            |  |   | 3.4               |   |  |          | 22.3    |   |                       |   | 1.6   |       |  |   | 7.0     |   |  |   | 78.1    |  



|(1) | Segment operating income (loss) is the measure of segment profit or loss reviewed by the
chief operating decision maker. The sum of the segments operating income (loss) equals the total consolidated operating income as reported on our income statement. The following reconciles our total consolidated operating income (loss) to
income before taxes, extraordinary items, discontinued operations, and the cumulative effect of changes in accounting principles. These items are only measured and managed on a consolidated basis:
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                       |  |      |       |   |      |   |       |      |  |   |       |  
|------------------------------------------------------ |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                                       |  | 2005 |       |   | 2004 |   |       | 2003 | 
|Segment operating income (loss)                        |  | $    | 100.7 |   |      | $ | (43.8 | )    |  | $ | (19.3 | )
|Interest expense                                       |  |      | 8.5   |   |      |   | 8.4   |      |  |   | 9.0   |  
|Other non-operating expense                            |  |      | 1.5   |   |      |   | 3.1   |      |  |   | 5.7   |  
|Other non-operating (income)                           |  |      | (12.0 | ) |      |   | (6.4  | )    |  |   | (5.0  | )
|Chapter 11 reorganization costs, net                   |  |      | (1.2  | ) |      |   | 6.9   |      |  |   | 9.4   |  
|                                                       |  |      |       |   |      |   |       |      |  |   |       |  
|Income (loss) before taxes and discontinued operations |  | $    | 103.9 |   |      | $ | (55.8 | )    |  | $ | (38.4 | )
|                                                       |  |      |       |   |      |   |       |      |  |   |       |  



Accounting policies of the segments
are the same as those described in the summary of significant accounting policies.



71



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



The sales in the table below are allocated to geographic areas based upon the location of the customer.



|                      |  |      |         |      |   |         |  |   |        
|--------------------- |  | ---- | ------- | ---- | - | ------- |  | - | -------
|Geographic Areas      |  | 2005 |         | 2004 |   | 2003   
|Net trade sales       |  |      |         |      |   |         |  |   |        
|Americas:             |  |      |         |      |   |         |  |   |        
|United States         |  | $    | 2,351.1 |      | $ | 2,338.9 |  | $ | 2,210.9
|Canada                |  |      | 192.2   |      |   | 177.6   |  |   | 162.2  
|Other Americas        |  |      | 31.2    |      |   | 31.8    |  |   | 24.8   
|                      |  |      |         |      |   |         |  |   |        
|Total Americas        |  | $    | 2,574.5 |      | $ | 2,548.3 |  | $ | 2,397.9
|                      |  |      |         |      |   |         |  |   |        
|Europe:               |  |      |         |      |   |         |  |   |        
|Germany               |  | $    | 184.9   |      | $ | 181.2   |  | $ | 178.2  
|United Kingdom        |  |      | 160.1   |      |   | 148.0   |  |   | 125.5  
|Other Europe          |  |      | 492.0   |      |   | 478.1   |  |   | 439.3  
|                      |  |      |         |      |   |         |  |   |        
|Total Europe          |  | $    | 837.0   |      | $ | 807.3   |  | $ | 743.0  
|                      |  |      |         |      |   |         |  |   |        
|Total Pacific Rim     |  | $    | 146.9   |      | $ | 141.7   |  | $ | 118.1  
|                      |  |      |         |      |   |         |  |   |        
|Total net trade sales |  | $    | 3,558.4 |      | $ | 3,497.3 |  | $ | 3,259.0
|                      |  |      |         |      |   |         |  |   |        



|                                                                      |  |      |         |      |   |        
|--------------------------------------------------------------------- |  | ---- | ------- | ---- | - | -------
|                                                                      |  |     
|Long-lived assets (property, plant and equipment), net at December 31 |  | 2005 |         | 2004
|Americas:                                                             |  |      |         |      |   |        
|United States                                                         |  | $    | 805.4   |      | $ | 823.6  
|Canada                                                                |  |      | 13.7    |      |   | 14.8   
|                                                                      |  |      |         |      |   |        
|Total Americas                                                        |  | $    | 819.1   |      | $ | 838.4  
|                                                                      |  |      |         |      |   |        
|Europe:                                                               |  |      |         |      |   |        
|Germany                                                               |  | $    | 169.6   |      | $ | 191.3  
|Other Europe                                                          |  |      | 129.7   |      |   | 150.8  
|                                                                      |  |      |         |      |   |        
|Total Europe                                                          |  | $    | 299.3   |      | $ | 342.1  
|                                                                      |  |      |         |      |   |        
|Total Pacific Rim                                                     |  | $    | 26.9    |      | $ | 28.3   
|                                                                      |  |      |         |      |   |        
|Total long-lived assets, net                                          |  | $    | 1,145.3 |      | $ | 1,208.8
|                                                                      |  |      |         |      |   |        



The reduction in European long-lived
assets is primarily related to the negative translation effects of changes in foreign exchange rates.



NOTE 4. LIABILITIES SUBJECT TO COMPROMISE



As a result of AWIs Chapter 11 Filing (see Note 1), pursuant to SOP 90-7, AWI is required to segregate prepetition liabilities that
are subject to compromise and report them separately on the balance sheet. Liabilities that may be affected by a plan of reorganization are recorded at the amount of the expected allowed claims, even if they may be settled for lesser amounts.
Substantially all of AWIs prepetition debt, now in default, is recorded at face value and is classified within liabilities subject to compromise. Obligations of our subsidiaries that are not covered by the Filing remain classified on the
consolidated balance sheet based upon maturity date. AWIs asbestos liability is also recorded in liabilities subject to compromise. See Note 1 for further discussion on how the Chapter 11 process may address AWIs liabilities subject to
compromise and Note 30 for further discussion of AWIs asbestos liability.



72



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Liabilities subject to compromise at December 31, 2005 and December 31,
2004 are as follows:



|                                                |  |      |         |      |   |        
|----------------------------------------------- |  | ---- | ------- | ---- | - | -------
|                                                |  | 2005 |         | 2004
|Debt (at face value)                            |  | $    | 1,388.6 |      | $ | 1,388.6
|Asbestos-related liability                      |  |      | 3,190.6 |      |   | 3,190.6
|Prepetition trade payables                      |  |      | 58.1    |      |   | 58.9   
|Prepetition other payables and accrued interest |  |      | 69.7    |      |   | 70.4   
|ESOP loan guarantee                             |  |      | 157.7   |      |   | 157.7  
|                                                |  |      |         |      |   |        
|Total liabilities subject to compromise         |  | $    | 4,864.7 |      | $ | 4,866.2
|                                                |  |      |         |      |   |        



Additional prepetition claims
(liabilities subject to compromise) may arise due to the rejection of executory contracts or unexpired leases, or as a result of the allowance of contingent or disputed claims.



See Note 15 for detail of debt subject to compromise.



NOTE 5. DISCONTINUED OPERATIONS



On May 31, 2000, Armstrong completed its sale of all entities, assets and certain liabilities comprising its Insulation Products
segment. During 2003 AHI recorded a net loss of $2.4 million for the impairment of some notes receivable and the settlement of certain tax contingencies related to this divestiture. During the fourth quarter of 2005, AHI recorded a net gain of $10.4
million due to the early settlement of the remaining notes receivable and the settlement of other disputed items.



On December 29, 1995, Armstrong sold a furniture subsidiary, Thomasville Furniture Industries. During 2004 and 2003, AHI recorded net losses of $0.4 million and $0.1
million, respectively, for the environmental and tax indemnifications related to this divestiture.



In accordance with FAS 144, these adjustments were classified as discontinued operations since the original divestitures were reported as discontinued operations.



NOTE 6. ACCOUNTS AND NOTES RECEIVABLE



|                                        |  |      |       |   |      |   |       |  
|--------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                                        |  | 2005 |       |   | 2004 |  
|Customer receivables                    |  | $    | 355.8 |   |      | $ | 372.0 |  
|Customer notes                          |  |      | 6.3   |   |      |   | 7.9   |  
|Miscellaneous receivables               |  |      | 17.3  |   |      |   | 14.7  |  
|Less allowance for discounts and losses |  |      | (50.6 | ) |      |   | (58.5 | )
|                                        |  |      |       |   |      |   |       |  
|Net accounts and notes receivable       |  | $    | 328.8 |   |      | $ | 336.1 |  
|                                        |  |      |       |   |      |   |       |  



Generally, we sell our products to
select, pre-approved customers whose businesses are affected by changes in economic and market conditions. We consider these factors and the financial condition of each customer when establishing our allowance for losses from doubtful accounts.



NOTE 7. INVENTORIES



Following are the components of our inventories:



|                             |  |      |       |   |      |   |       |  
|---------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                             |  | 2005 |       |   | 2004 |  
|Finished goods               |  | $    | 339.1 |   |      | $ | 362.9 |  
|Goods in process             |  |      | 44.6  |   |      |   | 45.9  |  
|Raw materials and supplies   |  |      | 194.4 |   |      |   | 216.2 |  
|Less LIFO and other reserves |  |      | (63.6 | ) |      |   | (89.9 | )
|                             |  |      |       |   |      |   |       |  
|Total inventories, net       |  | $    | 514.5 |   |      | $ | 535.1 |  
|                             |  |      |       |   |      |   |       |  



73



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Approximately 44% and 40% of our total inventory in 2005 and 2004, respectively, was valued on a LIFO (last-in,
first-out) basis. Inventory values were lower than would have been reported on a total FIFO (first-in, first-out) basis by $52.2 million at the end of 2005 and $74.1 million at year-end 2004.



The distinction between the use of different methods of inventory valuation is primarily
based on geographical locations and/or legal entities rather than types of inventory. The following table summarizes the amount of inventory that is not accounted for under the LIFO method.



|                                |  |      |       |      |   |      
|------------------------------- |  | ---- | ----- | ---- | - | -----
|                                |  | 2005 |       | 2004
|International locations         |  | $    | 156.4 |      | $ | 173.0
|U.S. Wood Flooring and Cabinets |  |      | 111.6 |      |   | 125.4
|U.S. sourced products           |  |      | 19.3  |      |   | 23.2 
|                                |  |      |       |      |   |      
|Total                           |  | $    | 287.3 |      | $ | 321.6
|                                |  |      |       |      |   |      



Our international locations all use
the FIFO method of inventory valuation primarily because either the LIFO method is not permitted for local tax and/or statutory reporting purposes, or the entities were part of various acquisitions that had adopted the FIFO method prior to our
acquisition. In these situations, a conversion to LIFO would be highly complex and involve excessive cost and effort to achieve under local tax and/or statutory reporting requirements.



Several of the Wood Flooring and Cabinets entities were acquired by Triangle Pacific Corporation (TPC) prior to our acquisition
of TPC in 1998. TPC had elected to retain the historical inventory valuation policies of the acquired companies and, on the basis of consistency and due to the excessive cost involved, we elected not to amend these policies.



The sourced products represent certain finished goods sourced from third party manufacturers
of unique type, primarily from foreign suppliers.



NOTE 8. PROPERTY, PLANT AND EQUIPMENT



|                                               |  |      |          |   |      |   |          |  
|---------------------------------------------- |  | ---- | -------- | - | ---- | - | -------- | -
|                                               |  | 2005 |          |   | 2004 |  
|Land                                           |  | $    | 69.4     |   |      | $ | 77.0     |  
|Buildings                                      |  |      | 652.0    |   |      |   | 657.4    |  
|Machinery and equipment                        |  |      | 1,904.4  |   |      |   | 1,937.3  |  
|Construction in progress                       |  |      | 81.5     |   |      |   | 77.8     |  
|Less accumulated depreciation and amortization |  |      | (1,562.0 | ) |      |   | (1,540.7 | )
|                                               |  |      |          |   |      |   |          |  
|Net property, plant and equipment              |  | $    | 1,145.3  |   |      | $ | 1,208.8  |  
|                                               |  |      |          |   |      |   |          |  



In the fourth quarter of 2005, we
recorded $17.6 million of fixed asset impairment charges, primarily in Wood Flooring. These impairment charges related to idle equipment and unused property associated with excess manufacturing capacity and products that will no longer be produced.
These charges were recorded in cost of goods sold. The fixed asset impairment charges were triggered by an evaluation of current production capacity and future production levels for certain product lines.



In the fourth quarter of 2004, we recorded a $44.8 million fixed asset impairment charge in
Resilient Flooring for our European resilient flooring business. This impairment charge reduced land by approximately $29 million and buildings by approximately $16 million and was reported in cost of goods sold. The fixed asset impairment charge
was triggered by actual operating losses and negative cash flows incurred in the European resilient flooring business. The expectation was that the operating losses and negative cash flows would continue in the near future. The fixed asset fair
values were determined by an independent appraisal firm.



74



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



NOTE 9. EQUITY INVESTMENTS



Investments in affiliates of $67.4 million at December 31, 2005, reflected the equity
interest in our 50% investment in our WAVE joint venture. The balance decreased $5.1 million from December 31, 2004, primarily due to the August 2005 sale of our equity interest in Interface Solutions, Inc. partially offset by our equity
interest in WAVEs net undistributed earnings.



|          |  |                                    |  |      |      |   |      |   |      |  |   |      |  
|--------- |  | ---------------------------------- |  | ---- | ---- | - | ---- | - | ---- |  | - | ---- | -
|Affiliate |  | Income Statement Classification    |  | 2005 |      |   | 2004 |   | 2003 | 
|WAVE      |  | Equity earnings from joint venture |  | $    | 39.3 |   |      | $ | 31.6 |  | $ | 20.8 |  
|ISI       |  | Other non-operating income         |  |      | 4.1  |   |      |   | 1.9  |  |   | 0.3  |  
|ISI/Other |  | Other non-operating expense        |  |      | (1.0 | ) |      |   |     |  |   | (0.4 | )



See Exhibit 99.1 for WAVEs
consolidated financial statements. Condensed financial data for WAVE, which we account for under the equity method of accounting, is summarized below:



|                              |  |      |       |      |   |      
|----------------------------- |  | ---- | ----- | ---- | - | -----
|                              |  | 2005 |       | 2004
|Current assets                |  | $    | 125.5 |      | $ | 145.1
|Non-current assets            |  |      | 30.4  |      |   | 33.8 
|Current liabilities           |  |      | 19.1  |      |   | 71.4 
|Other non-current liabilities |  |      | 5.8   |      |   | 5.1  



|             |  |      |       |      |   |       |  |   |      
|------------ |  | ---- | ----- | ---- | - | ----- |  | - | -----
|             |  | 2005 |       | 2004 |   | 2003 
|Net sales    |  | $    | 307.7 |      | $ | 278.6 |  | $ | 213.8
|Gross profit |  |      | 99.1  |      |   | 86.3  |  |   | 61.7 
|Net earnings |  |      | 78.6  |      |   | 63.2  |  |   | 41.7 



See discussion in Note 29 for
additional information on these related parties.



NOTE 10. GOODWILL AND INTANGIBLE ASSETS



Goodwill



As of January 1, 2005,
we had goodwill of $136.0 million. Goodwill is required to be tested for impairment at least annually. We perform our annual assessment in the fourth quarter.



In the fourth quarter of 2005, we completed our annual assessment of goodwill as required by FAS 142 and determined there was no impairment. The following table
represents the changes in goodwill for 2005:



|                            |  |                 |       |                     |   |      |             |  |                   |   |  |   |      
|--------------------------- |  | --------------- | ----- | ------------------- | - | ---- | ----------- |  | ----------------- | - |  | - | -----
|Goodwill by segment         |  | January 1, 2005 |       | Adjustments, net(1) |   |      | Impairments |  | December 31, 2005
|Wood Flooring               |  | $               | 108.2 |                     |   |     |             |  |                   |  |  | $ | 108.2
|Building Products           |  |                 | 15.2  |                     | $ | (1.8 | )           |  |                   |  |  |   | 13.4 
|Cabinets                    |  |                 | 12.6  |                     |   |     |             |  |                   |  |  |   | 12.6 
|                            |  |                 |       |                     |   |      |             |  |                   |   |  |   |      
|Total consolidated goodwill |  | $               | 136.0 |                     | $ | (1.8 | )           |  | $                 |  |  | $ | 134.2
|                            |  |                 |       |                     |   |      |             |  |                   |   |  |   |      



|(1) | Consists of the effects of foreign exchange.
|--- | --------------------------------------------



During the second quarter of 2004, we concluded that an indication of impairment existed for our European resilient flooring goodwill, which was based on an assessment of
financial projections incorporated in our annual strategic plan process. Continuing price declines and volume shortfalls related to our European resilient flooring products were causing significant operating losses, and we revised our projections
accordingly. We calculated a preliminary estimate of the European resilient flooring reporting units fair value using discounted cash flows. Based on this preliminary fair value calculation, we recorded a non-cash goodwill impairment loss of
$60.0 million in the second quarter of 2004. In the fourth quarter of 2004, we completed our annual assessment of goodwill as required by FAS 142 and



75



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



determined that based upon a revised strategic plan, our European resilient flooring goodwill was fully impaired. Therefore, we recorded an additional $48.4
million impairment charge. The goodwill impairment charges arose from the European resilient flooring reporting units fair value being lower than its carrying value. The fair value was negatively affected by lower operating profits and
expected future cash flows determined in recent forecasting analyses. We calculated the reporting units fair value using discounted cash flows. No other goodwill impairment was identified in our annual assessment.



The following table represents the changes in goodwill during 2004.



|                            |  |                 |       |                     |   |      |             |  |   |                   |   |  |   |      
|--------------------------- |  | --------------- | ----- | ------------------- | - | ---- | ----------- |  | - | ----------------- | - |  | - | -----
|Goodwill by segment         |  | January 1, 2004 |       | Adjustments, net(1) |   |      | Impairments |  |   | December 31, 2004
|Resilient Flooring          |  | $               | 107.1 |                     | $ | 1.3  |             |  | $ | (108.4            | ) |  |   |     
|Wood Flooring               |  |                 | 110.4 |                     |   | (2.2 | )           |  |   |                  |   |  | $ | 108.2
|Building Products           |  |                 | 14.0  |                     |   | 1.2  |             |  |   |                  |   |  |   | 15.2 
|Cabinets                    |  |                 | 12.6  |                     |   |     |             |  |   |                  |   |  |   | 12.6 
|                            |  |                 |       |                     |   |      |             |  |   |                   |   |  |   |      
|Total consolidated goodwill |  | $               | 244.1 |                     | $ | 0.3  |             |  | $ | (108.4            | ) |  | $ | 136.0
|                            |  |                 |       |                     |   |      |             |  |   |                   |   |  |   |      



|(1) | Primarily consists of the effects of resolution of pre-acquisition tax contingencies and foreign exchange.
|--- | ----------------------------------------------------------------------------------------------------------



Intangible Assets



The following table details amounts related to our
intangible assets as of December 31, 2005 and 2004.



|                                 |  |                      |       |                         |   |                      |  |                         |       |  |   |     
|-------------------------------- |  | -------------------- | ----- | ----------------------- | - | -------------------- |  | ----------------------- | ----- |  | - | ----
|                                 |  | December 31, 2005    |       | December 31, 2004      
|                                 |  | Gross CarryingAmount |       | AccumulatedAmortization |   | Gross CarryingAmount |  | AccumulatedAmortization
|Amortizing intangible assets     |  |                      |       |                         |   |                      |  |                         |       |  |   |     
|Computer software                |  | $                    | 102.1 |                         | $ | 66.7                 |  | $                       | 109.8 |  | $ | 66.4
|Land use rights and other        |  |                      | 4.5   |                         |   | 1.1                  |  |                         | 4.4   |  |   | 1.0 
|                                 |  |                      |       |                         |   |                      |  |                         |       |  |   |     
|Total                            |  | $                    | 106.6 |                         | $ | 67.8                 |  | $                       | 114.2 |  | $ | 67.4
|                                 |  |                      |       |                         |   |                      |  |                         |       |  |   |     
|Non-amortizing intangible assets |  |                      |       |                         |   |                      |  |                         |       |  |   |     
|Trademarks and brand names       |  |                      | 29.3  |                         |   |                      |  |                         | 29.2  |  |   |     
|                                 |  |                      |       |                         |   |                      |  |                         |       |  |   |     
|Total intangible assets          |  | $                    | 135.9 |                         |   |                      |  | $                       | 143.4 |  |   |     
|                                 |  |                      |       |                         |   |                      |  |                         |       |  |   |     
|Aggregate Amortization Expense   |  |                      |       |                         |   |                      |  |                         |       |  |   |     
|For the year ended December 31   |  | $                    | 16.7  |                         |   |                      |  | $                       | 15.4  |  |   |     



Amortization charges for computer
software are determined on a straight-line basis at rates calculated to provide for the retirement of assets at the end of their useful lives, generally 3 to 7 years.



The annual amortization expense expected for the years 2006 through 2010 is as follows:



|     |  |   |     
|---- |  | - | ----
|2006 |  | $ | 13.8
|2007 |  |   | 9.0 
|2008 |  |   | 6.5 
|2009 |  |   | 3.6 
|2010 |  |   | 1.3 



76



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



NOTE 11. OTHER NON-CURRENT ASSETS



|                                                              |  |      |      |      |   |      
|------------------------------------------------------------- |  | ---- | ---- | ---- | - | -----
|                                                              |  | 2005 |      | 2004
|Cash surrender value of company owned life insurance policies |  | $    | 65.1 |      | $ | 66.8 
|Long term notes receivable                                    |  |      | 3.5  |      |   | 31.8 
|Other                                                         |  |      | 28.0 |      |   | 24.0 
|                                                              |  |      |      |      |   |      
|Total other non-current assets                                |  | $    | 96.6 |      | $ | 122.6
|                                                              |  |      |      |      |   |      



The reduction in long term notes
receivable from 2004 to 2005 was primarily due to the early settlement of some notes receivable related to a previous divestiture.



NOTE 12. ACCOUNTS PAYABLE AND ACCRUED EXPENSES



|                                            |  |      |       |      |   |      
|------------------------------------------- |  | ---- | ----- | ---- | - | -----
|                                            |  | 2005 |       | 2004
|Payables, trade and other                   |  | $    | 256.2 |      | $ | 259.8
|Employment costs                            |  |      | 59.9  |      |   | 65.7 
|Restructuring severance expenses            |  |      | 2.8   |      |   | 18.0 
|Other                                       |  |      | 73.6  |      |   | 103.9
|                                            |  |      |       |      |   |      
|Total accounts payable and accrued expenses |  | $    | 392.5 |      | $ | 447.4
|                                            |  |      |       |      |   |      



Certain other accounts payable and
accrued expenses have been categorized as liabilities subject to compromise (see Note 4).



NOTE 13. RESTRUCTURING AND OTHER ACTIONS



Net restructuring charges of $23.2 million and $18.3 million were recorded in 2005 and 2004, respectively. The following table summarizes these charges:



|                       |  |                       |      |   |                                       |   |      |   |         |     |  |                                               
|---------------------- |  | --------------------- | ---- | - | ------------------------------------- | - | ---- | - | ------- | --- |  | ----------------------------------------------
|                       |  | Net Charge/(Reversal) |      |   | (unaudited)Number ofEmployeesImpacted |   |     
|Action Title           |  | 2005                  |      |   | 2004                                  |   |      |   | Segment
|Lancaster Plant        |  | $                     | 16.3 |   |                                       | $ | 1.0  |   |         | 450 |  | Resilient Flooring                            
|Hoogezand              |  |                       | 6.3  |   |                                       |   | 10.9 |   |         | 130 |  | Building Products                             
|North America SG&A     |  |                       | (0.1 | ) |                                       |   | 5.3  |   |         | 250 |  | Resilient Flooring, Wood Flooring,Corporate   
|Morristown             |  |                       | 0.4  |   |                                       |   | 0.4  |   |         | 100 |  | Cabinet Products                              
|Oss                    |  |                       | 0.2  |   |                                       |   | 0.7  |   |         | 70  |  | Textiles & Sports Flooring                    
|Searcy                 |  |                       | 0.1  |   |                                       |   | 0.8  |   |         | 230 |  | Wood Flooring                                 
|European Consolidation |  |                       |     |   |                                       |   | (0.8 | ) |         |     |  | Resilient Flooring, Textiles & Sports Flooring
|                       |  |                       |      |   |                                       |   |      |   |         |     |  |                                               
|Total                  |  | $                     | 23.2 |   |                                       | $ | 18.3 |   |         |     |  |                                               
|                       |  |                       |      |   |                                       |   |      |   |         |     |  |                                               



Lancaster Plant: The charges
related to the fourth quarter 2004 decision to cease commercial flooring production at Lancaster in 2006. Commercial flooring production requirements will be serviced by other facilities around the world. Of the $16.3 million charge in 2005, $14.1
million is a non-cash charge related to termination benefits to be paid through the U.S. pension plan. In 2004, $0.6 million of the $1.0 million charge related to these non-cash benefits. The other $2.2 million in 2005 and $0.4 million in 2004 is
comprised of severance and related costs. We have incurred project-to-date restructuring charges of $17.3 million related primarily to severance and pension related costs. We expect to incur approximately $13 million of restructuring charges in
2006, in addition to $0.3 million of accelerated depreciation and



77



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



$11.6 million of other related costs, both in cost of goods sold, and approximately $6 million in SG&A. Further, we expect to realize a gain of
approximately $15 million in 2006 from the sale of a warehouse which became available as a result of this initiative. We recorded $6.4 million and $10.3 million of accelerated depreciation in 2005 and 2004, respectively. We also recorded $6.3
million of other related costs in 2005 and $17.7 million of fixed asset impairments in 2004, both in cost of goods sold.



Hoogezand: These charges are related to the first quarter 2004 decision to close the manufacturing facility and are comprised of severance and related costs.
Closure of the plant was completed in the first quarter of 2005. The production was transferred to another Building Products location in Münster, Germany and resulted in a net reduction of approximately 72 positions. We have incurred
project-to-date restructuring charges of $17.2 million, and expect to incur an additional $0.6 million of restructuring charges and $0.2 million of accelerated depreciation in 2006. Additionally, we recorded $0.5 million and $1.4 million of
accelerated depreciation in cost of goods sold in 2005 and 2004, respectively. We also recorded $0.7 million and $1.1 million of other related costs in cost of goods sold in 2005 and 2004, respectively. In 2005, we recorded fixed asset impairments
of $0.4 million, also in cost of goods sold.



North America SG&A:
The net reversal of $0.1 million in 2005 (Resilient Flooring) and net charge of $5.3 million in 2004 ($4.0 million in Resilient Flooring, $0.8 million in Wood Flooring, and $0.5 million in Corporate) were recorded for severance and related costs due
to a restructuring of the sales force and management structure in North America in response to changing market conditions. This initiative was announced in the fourth quarter of 2004 and was completed in the second quarter of 2005. We incurred
project-to-date restructuring charges of $5.2 million and do not expect to incur any additional charges.



Morristown: The charges related to the fourth quarter 2004 decision to close a plant in Tennessee in the first quarter of 2005. Manufacturing was consolidated at two existing plants in the United States. We
have incurred project-to-date restructuring charges of $0.4 million for severance related charges and $0.4 million of related shutdown costs and do not expect to incur additional costs. Additionally, we recorded $0.2 million and $1.5 million of
accelerated depreciation in 2005 and 2004, respectively, in cost of goods sold. We also recorded $1.0 million of other related costs in 2005 and $0.4 million of fixed asset impairments in 2004, both in cost of goods sold.



Searcy: The charge related to the fourth quarter 2004 decision to cease production at
a solid hardwood flooring location in Arkansas in the first quarter of 2005 and was comprised of severance benefits and related costs. We continue to manufacture solid wood flooring at other plants across the United States. We incurred $0.9 million
of restructuring charges for the project-to-date and do not expect to incur any additional charges. Additionally, in the fourth quarter of 2005, we recorded an asset impairment charge of $13.9 million related to property, plant and equipment at this
site. See Note 8 for further discussion.



Oss: The charges were recorded
to reflect shutdown costs related to a plant closure in The Netherlands. The related severance charges were recorded during the third quarter of 2003 when the plant closure was announced. We will continue to manufacture carpet at other plants across
Europe. We incurred project-to-date restructuring charges of $4.9 million and do not expect to incur any additional costs in the future.



European consolidation: The net reversal in 2004 comprised certain severance accruals that were no longer necessary in the remaining accruals from the 2003 and
2002 charges in the Textiles and Sports Flooring ($0.3 million) and Resilient Flooring ($0.5 million) segments.



In 2003, we recorded net restructuring charges of $8.6 million, primarily related to the European consolidation and Oss plant closure.



78



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



The following table summarizes activity in the reorganization and restructuring accruals for 2005 and 2004. The
amount of net charges in the table does not agree to the income statement due to non-cash charges for enhanced retirement benefits that did not affect the restructuring accrual accounts.



|     |  |                   |      |               |   |       |             |  |       |      |  |                |      |   |  |   |     
|---- |  | ----------------- | ---- | ------------- | - | ----- | ----------- |  | ----- | ---- |  | -------------- | ---- | - |  | - | ----
|     |  | Beginning Balance |      | Cash Payments |   |       | Net Charges |  | Other |      |  | Ending Balance
|2005 |  | $                 | 24.8 |               | $ | (24.0 | )           |  | $     | 9.1  |  | $              | (1.1 | ) |  | $ | 8.8 
|2004 |  |                   | 10.0 |               |   | (4.1  | )           |  |       | 17.7 |  |                | 1.2  |   |  |   | 24.8



The
amount in other for 2005 and 2004 is related to the effects of foreign currency translation.



Of the 2005 and 2004 ending balances, $1.3 million is reported in liabilities subject to compromise.



Substantially all of the remaining balance of the restructuring accrual as of
December 31, 2005 relates to a noncancelable operating lease, which extends through 2017, and severance for terminated employees with extended payouts, the majority of which will be paid in 2006.



NOTE 14. INCOME TAXES



The tax effects of principal temporary differences between the carrying amounts of assets
and liabilities and their tax bases are summarized in the table below. Management believes it is more likely than not that results of future operations will generate sufficient taxable income to realize deferred tax assets including, specifically,
the asbestos-related liability differences which will be realized subsequent to emergence from Chapter 11 as a U.S. net operating loss that may be carried forward for 20 years.



We have provided valuation allowances for certain state and foreign net operating loss carryforwards and other basis adjustments of $268.7
million. We have $513.6 million of state net operating loss carryforwards with expirations between 2006 and 2025, and $327.2 million of foreign net operating loss carryforwards, which are available for carryforward indefinitely. The net increase in
valuation allowance from 2004 is primarily attributable to an increase for capital losses and certain non-U.S. operating losses generated in 2005, including additional needs to cover deferred tax liabilities with indefinite lives, offset by $4.6
million of losses utilized for state tax purposes.



|                                                        |  |      |         |   |      |   |         |  
|------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|Deferred income tax assets (liabilities)                |  | 2005 |         |   | 2004 |  
|Postretirement and post employment benefits             |  | $    | 108.9   |   |      | $ | 116.0   |  
|Chapter 11 reorganization costs and restructuring costs |  |      | 40.9    |   |      |   | 21.5    |  
|Asbestos-related liabilities                            |  |      | 1,262.7 |   |      |   | 1,352.7 |  
|Pension assets                                          |  |      | 33.9    |   |      |   | 38.6    |  
|Net operating losses                                    |  |      | 134.3   |   |      |   | 139.0   |  
|Capital losses                                          |  |      | 10.6    |   |      |   |        |  
|Other                                                   |  |      | 87.2    |   |      |   | 36.2    |  
|                                                        |  |      |         |   |      |   |         |  
|Total deferred tax assets                               |  |      | 1,678.5 |   |      |   | 1,704.0 |  
|Valuation allowance                                     |  |      | (268.7  | ) |      |   | (265.5  | )
|                                                        |  |      |         |   |      |   |         |  
|Net deferred tax assets                                 |  |      | 1,409.8 |   |      |   | 1,438.5 |  
|Accumulated depreciation                                |  |      | (190.9  | ) |      |   | (199.1  | )
|Pension credit                                          |  |      | (184.7  | ) |      |   | (182.6  | )
|Insurance for asbestos-related liabilities              |  |      | (39.0   | ) |      |   | (38.3   | )
|Tax on unremitted earnings                              |  |      | (1.9    | ) |      |   | (28.8   | )
|Other                                                   |  |      | (32.5   | ) |      |   | (52.8   | )
|                                                        |  |      |         |   |      |   |         |  
|Total deferred income tax liabilities                   |  |      | (449.0  | ) |      |   | (501.6  | )
|                                                        |  |      |         |   |      |   |         |  
|Net deferred income tax assets                          |  | $    | 960.8   |   |      | $ | 936.9   |  
|                                                        |  |      |         |   |      |   |         |  



79



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



|                                                                                 |  |      |       |   |      |   |       |  
|-------------------------------------------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|Deferred income taxes have been classified in the Consolidated Balance Sheet
as: |  | 2005 |       |   | 2004 |  
|Deferred income tax asset  current                                              |  | $    | 15.4  |   |      | $ | 15.6  |  
|Deferred income tax asset  non-current                                          |  |      | 967.4 |   |      |   | 941.6 |  
|Deferred income tax liability  current                                          |  |      | (0.8  | ) |      |   | (1.1  | )
|Deferred income tax liability  non-current                                      |  |      | (21.2 | ) |      |   | (19.2 | )
|                                                                                 |  |      |       |   |      |   |       |  
|Net deferred income tax assets                                                   |  | $    | 960.8 |   |      | $ | 936.9 |  
|                                                                                 |  |      |       |   |      |   |       |  



|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|--------------------------------------------------------------- |  | ---- | ----- | - | ---- | - | ------ | ---- |  | - | ----- | -
|Details of taxes                                                |  | 2005 |       |   | 2004 |   |        | 2003 | 
|Earnings (loss) from continuing operations before income taxes: |  |      |       |   |      |   |        |      |  |   |       |  
|Domestic                                                        |  | $    | 120.7 |   |      | $ | 79.1   |      |  | $ | (53.7 | )
|Foreign                                                         |  |      | (53.2 | ) |      |   | (130.8 | )    |  |   | 20.0  |  
|Eliminations                                                    |  |      | 36.4  |   |      |   | (4.1   | )    |  |   | (4.7  | )
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Total                                                           |  | $    | 103.9 |   |      | $ | (55.8  | )    |  | $ | (38.4 | )
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Income tax provision (benefit):                                 |  |      |       |   |      |   |        |      |  |   |       |  
|Current:                                                        |  |      |       |   |      |   |        |      |  |   |       |  
|Federal                                                         |  | $    | 1.6   |   |      | $ | 33.1   |      |  | $ | 25.2  |  
|Foreign                                                         |  |      | 20.4  |   |      |   | 14.5   |      |  |   | 20.8  |  
|State                                                           |  |      | 4.2   |   |      |   | (0.9   | )    |  |   | 3.9   |  
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Total current                                                   |  |      | 26.2  |   |      |   | 46.7   |      |  |   | 49.9  |  
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Deferred:                                                       |  |      |       |   |      |   |        |      |  |   |       |  
|Federal                                                         |  |      | (34.8 | ) |      |   | (15.6  | )    |  |   | (41.5 | )
|Foreign                                                         |  |      | 9.0   |   |      |   | (6.2   | )    |  |   | (9.3  | )
|State                                                           |  |      | 1.8   |   |      |   | (0.3   | )    |  |   | (0.7  | )
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Total deferred                                                  |  |      | (24.0 | ) |      |   | (22.1  | )    |  |   | (51.5 | )
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Total income taxes (benefit)                                    |  | $    | 2.2   |   |      | $ | 24.6   |      |  | $ | (1.6  | )
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  



At December 31, 2005, unremitted
earnings of subsidiaries outside the U.S. were $106.5 million. We expect to repatriate $7.3 million for which $1.9 million of U.S. taxes were provided in 2005. No U.S. taxes have been provided on the remaining unremitted earnings as our intention is
to invest these earnings permanently. If such earnings were to be remitted, approximately $8.2 million in net taxes would be payable including $3.6 million of non-U.S. withholding taxes.



|                                                      |  |      |       |   |      |   |       |      |  |   |       |  
|----------------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|Reconciliation to U.S. statutory tax rate             |  | 2005 |       |   | 2004 |   |       | 2003 | 
|Continuing operations tax (benefit) at statutory rate |  | $    | 36.4  |   |      | $ | (19.5 | )    |  | $ | (13.4 | )
|State income taxes, net of federal benefit            |  |      | 3.4   |   |      |   | (2.8  | )    |  |   | 0.4   |  
|Foreign losses and change in valuation allowance      |  |      | 25.2  |   |      |   | 18.4  |      |  |   | 7.8   |  
|Tax on foreign and foreign-source income              |  |      | 0.2   |   |      |   | (3.4  | )    |  |   | (5.8  | )
|HIA Dividend tax cost                                 |  |      | (0.4  | ) |      |   |      |      |  |   |      |  
|Goodwill impairment                                   |  |      |      |   |      |   | 37.9  |      |  |   |      |  
|Bankruptcy reorganization expense                     |  |      | 2.5   |   |      |   | (5.1  | )    |  |   | 9.0   |  
|Benefit for subsidiary debt impairment                |  |      | (29.6 | ) |      |   |      |      |  |   |      |  
|Capital Loss Utilization                              |  |      | (3.7  | ) |      |   |      |      |  |   |      |  
|Permanent book/tax differences                        |  |      | (6.1  | ) |      |   | (2.7  | )    |  |   | 0.4   |  
|Net tax on unremitted earnings                        |  |      | (25.7 | ) |      |   | 1.8   |      |  |   |      |  
|                                                      |  |      |       |   |      |   |       |      |  |   |       |  
|Tax expense (benefit) at effective rate               |  | $    | 2.2   |   |      | $ | 24.6  |      |  | $ | (1.6  | )
|                                                      |  |      |       |   |      |   |       |      |  |   |       |  



80



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



|                                            |  |      |      |      |   |      |  |   |     
|------------------------------------------- |  | ---- | ---- | ---- | - | ---- |  | - | ----
|Other taxes                                 |  | 2005 |      | 2004 |   | 2003
|Payroll taxes                               |  | $    | 83.5 |      | $ | 81.5 |  | $ | 78.0
|Property, franchise and capital stock taxes |  |      | 16.3 |      |   | 17.8 |  |   | 15.8



During the fourth quarter of 2005, the
company completed a restructuring of a subsidiary that resulted in a tax benefit on intercompany debt impairment of $29.6 million in addition to a capital loss tax benefit of $3.7 million. The restructuring also caused the elimination of previously
unremitted taxable earnings on which we had recorded a deferred tax liability of $27.0 million.



In October 2004, the American Jobs Creations Act of 2004 (the AJCA) was signed into law. The AJCA provides for a one-time tax deduction of 85% of certain foreign earnings that were repatriated in 2005.
During 2005, the Company repatriated foreign earnings eligible for this deduction and recorded a net tax benefit of $0.4 million as a result of the reversal of deferred taxes previously provided on these earnings.



The 2005, 2004 and 2003 tax provisions reflect the reversal of certain federal, state and
foreign tax accruals no longer required due to the completion of tax audits and expiration of statutes of limitation partially offset by certain nondeductible expenses.



NOTE 15. DEBT



(See Note 4 regarding treatment of prepetition debt.)



|                                               |  |      |         |                                |      |   |      |   |                                |  |      |  
|---------------------------------------------- |  | ---- | ------- | ------------------------------ | ---- | - | ---- | - | ------------------------------ |  | ---- | -
|($ millions)                                   |  | 2005 |         | Average year-end interest rate |      |   | 2004 |   | Average year-end interest rate | 
|Borrowings under lines of credit               |  | $    | 450.0   |                                | 7.18 | % |      | $ | 450.0                          |  | 7.18 | %
|DIP Facility                                   |  |      |        |                                |     |   |      |   |                               |  |     |  
|Commercial paper                               |  |      | 50.0    |                                | 6.75 | % |      |   | 50.0                           |  | 6.75 | %
|Foreign banks                                  |  |      | 14.6    |                                | 4.12 | % |      |   | 11.1                           |  | 3.68 | %
|Bank loans due 2004-2015                       |  |      | 15.4    |                                | 6.10 | % |      |   | 24.7                           |  | 6.04 | %
|9.00% medium-term notes due 2001               |  |      | 7.5     |                                | 9.00 | % |      |   | 7.5                            |  | 9.00 | %
|6.35% senior notes due 2003                    |  |      | 200.0   |                                | 6.35 | % |      |   | 200.0                          |  | 6.35 | %
|6.50% senior notes due 2005                    |  |      | 150.0   |                                | 6.50 | % |      |   | 150.0                          |  | 6.50 | %
|9.75% debentures due 2008                      |  |      | 125.0   |                                | 9.75 | % |      |   | 125.0                          |  | 9.75 | %
|7.45% senior notes due 2029                    |  |      | 200.0   |                                | 7.45 | % |      |   | 200.0                          |  | 7.45 | %
|7.45% senior quarterly interest bonds due 2038 |  |      | 180.0   |                                | 7.45 | % |      |   | 180.0                          |  | 7.45 | %
|Industrial development bonds                   |  |      | 21.0    |                                | 4.95 | % |      |   | 21.0                           |  | 4.13 | %
|Capital lease obligations                      |  |      | 1.5     |                                | 7.63 | % |      |   | 2.7                            |  | 7.63 | %
|Other                                          |  |      | 15.1    |                                | 8.62 | % |      |   | 15.1                           |  | 8.61 | %
|                                               |  |      |         |                                |      |   |      |   |                                |  |      |  
|Subtotal                                       |  |      | 1,430.1 |                                | 7.23 | % |      |   | 1,437.1                        |  | 7.21 | %
|Less debt subject to compromise                |  |      | 1,388.6 |                                | 7.29 | % |      |   | 1,388.6                        |  | 7.29 | %
|Less current portion and short-term debt       |  |      | 20.0    |                                | 4.70 | % |      |   | 19.3                           |  | 4.74 | %
|                                               |  |      |         |                                |      |   |      |   |                                |  |      |  
|Total long-term debt, less current portion     |  | $    | 21.5    |                                | 5.17 | % |      | $ | 29.2                           |  | 4.80 | %
|                                               |  |      |         |                                |      |   |      |   |                                |  |      |  



Approximately $29.9 million of the
$41.5 million of total debt not subject to compromise outstanding as of December 31, 2005 was secured with buildings and other assets. Approximately $35.7 million of the $48.5 million of total debt not subject to compromise outstanding as of
December 31, 2004 was secured with buildings and other assets.



81



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Scheduled payments of long-term debt, excluding debt subject to compromise (millions):



|     |  |   |     
|---- |  | - | ----
|2006 |  | $ | 5.4 
|2007 |  |   | 1.7 
|2008 |  |   | 1.3 
|2009 |  |   | 11.1
|2010 |  |   | 1.2 



Debt from the table above included in
liabilities subject to compromise consisted of the following at December 31, 2005 and 2004.



|                                               |  |      |         |      |   |        
|---------------------------------------------- |  | ---- | ------- | ---- | - | -------
|($ millions)                                   |  | 2005 |         | 2004
|Borrowings under lines of credit               |  | $    | 450.0   |      | $ | 450.0  
|Commercial paper                               |  |      | 50.0    |      |   | 50.0   
|9.00% medium-term notes due 2001               |  |      | 7.5     |      |   | 7.5    
|6.35% senior notes due 2003                    |  |      | 200.0   |      |   | 200.0  
|6.50% senior notes due 2005                    |  |      | 150.0   |      |   | 150.0  
|9.75% debentures due 2008                      |  |      | 125.0   |      |   | 125.0  
|7.45% senior notes due 2029                    |  |      | 200.0   |      |   | 200.0  
|7.45% senior quarterly interest bonds due 2038 |  |      | 180.0   |      |   | 180.0  
|Industrial development bonds                   |  |      | 11.0    |      |   | 11.0   
|Other                                          |  |      | 15.1    |      |   | 15.1   
|                                               |  |      |         |      |   |        
|Total debt subject to compromise               |  | $    | 1,388.6 |      | $ | 1,388.6
|                                               |  |      |         |      |   |        



In accordance with SOP 90-7, we did
not record contractual interest expense on prepetition debt after the Chapter 11 filing date. This unrecorded interest expense was $82.8 million, $86.9 million and $95.1 million for 2005, 2004 and 2003, respectively. Unrecorded interest expense
reflects the amount of interest expense we would have incurred under the original maturities of prepetition debt.



On October 21, 2005, the Court announced it had approved AWIs motion to extend the maturity date from December 8, 2005, to December 8, 2006, on its
$75 million DIP Credit Facility that is limited to issuances of letters of credit. Obligations under the DIP Facility to reimburse drawings under the letters of credit constitute a super-priority administrative expense claim in the Chapter 11 Case.
As of December 31, 2005 and 2004, AWI had approximately $43.3 million and $40.6 million, respectively, in letters of credit that were issued under the DIP Facility.



In addition, AHIs foreign subsidiaries have approximately $25.4 million of unused short-term lines of credit available from banks. The
credit lines are subject to immaterial annual commitment fees.



NOTE 16. PENSION AND OTHER BENEFIT PROGRAMS



We have defined benefit pension plans and postretirement medical and insurance benefit plans covering eligible employees worldwide. We also have defined-contribution pension plans for eligible employees. Benefits from defined benefit
pension plans, which cover substantially all employees worldwide, are based primarily on an employees compensation and years of service. We fund our pension plans when appropriate. The U.S. defined benefit pension plans were closed to new
salaried and salaried production employees on January 1, 2005. On January 13, 2006 we announced that benefits will be frozen for certain non-production salaried employees effective February 28, 2006. We fund postretirement benefits on
a pay-as-you-go basis, with the retiree paying a portion of the cost for health care benefits by means of deductibles and contributions.



Medicare Act



On December 8, 2003, the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (The Act) became law in the United States. The Act
provides employers sponsoring prescription drug programs for Medicare-eligible participants with a range of options for coordinating with the new



82



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



government-sponsored program. These options include supplementing the government program on a secondary payor basis or accepting a direct subsidy from the
government to support a portion of the cost of the employers program.



Pursuant to guidance issued in the second quarter of 2004 by the FASB, we elected to begin recording the effect of the Act in the second quarter of 2004, retroactive to January 1, 2004. The Act affects both operating income and balance
sheet liabilities over time. The 2005 total year benefit of $9.2 million was recorded in cost of goods sold ($5.6 million) and SG&A ($3.6 million). The 2004 total year benefit of $7.0 million was recorded in cost of goods sold ($3.9 million) and
SG&A ($3.1 million). The reduction in the accumulated postretirement benefit obligation related to the Medicare benefit was $52.4 million, reflected in the 2004 actuarial (gain)/loss in the table below.



UNITED STATES PLANS



The following tables summarize the balance sheet impact of the pension and postretirement
benefit plans, as well as the related benefit obligations, assets, funded status and rate assumptions. The pension benefits disclosures include both the Retirement Income Plan (RIP) and the Retirement Benefit Equity Plan, which is a nonqualified,
unfunded plan designed to provide pension benefits in excess of the limits defined under Sections 415 and 401(a)(17) of the Internal Revenue Code.



We use a December 31 measurement date for our U.S. defined benefit plans.



|                                            |  |                  |         |   |                                           |   |         |      |  |   |        |   |  |   |        |  
|------------------------------------------- |  | ---------------- | ------- | - | ----------------------------------------- | - | ------- | ---- |  | - | ------ | - |  | - | ------ | -
|                                            |  | Pension Benefits |         |   | Retiree Health and LifeInsurance Benefits |  
|U.S. defined-benefit plans                  |  | 2005             |         |   | 2004                                      |   |         | 2005 |  |   | 2004   |  
|Change in benefit obligation:               |  |                  |         |   |                                           |   |         |      |  |   |        |   |  |   |        |  
|Benefit obligation as of January 1          |  | $                | 1,637.4 |   |                                           | $ | 1,570.8 |      |  | $ | 396.7  |   |  | $ | 436.6  |  
|Service cost                                |  |                  | 24.7    |   |                                           |   | 23.2    |      |  |   | 2.9    |   |  |   | 3.4    |  
|Interest cost                               |  |                  | 96.0    |   |                                           |   | 91.3    |      |  |   | 20.6   |   |  |   | 22.3   |  
|Plan participants contributions            |  |                  |        |   |                                           |   |        |      |  |   | 6.1    |   |  |   | 5.7    |  
|Plan amendments                             |  |                  | (10.5   | ) |                                           |   | 0.9     |      |  |   | (4.9   | ) |  |   |       |  
|Effect of curtailments                      |  |                  | (8.3    | ) |                                           |   |        |      |  |   |       |   |  |   |       |  
|Effect of special termination benefits      |  |                  | 14.1    |   |                                           |   | 0.6     |      |  |   |       |   |  |   |       |  
|Actuarial (gain)/loss                       |  |                  | 128.3   |   |                                           |   | 50.9    |      |  |   | (9.7   | ) |  |   | (37.0  | )
|Benefits paid                               |  |                  | (105.8  | ) |                                           |   | (100.3  | )    |  |   | (33.2  | ) |  |   | (34.3  | )
|                                            |  |                  |         |   |                                           |   |         |      |  |   |        |   |  |   |        |  
|Benefit obligation as of December 31        |  | $                | 1,775.9 |   |                                           | $ | 1,637.4 |      |  | $ | 378.5  |   |  | $ | 396.7  |  
|                                            |  |                  |         |   |                                           |   |         |      |  |   |        |   |  |   |        |  
|Change in plan assets:                      |  |                  |         |   |                                           |   |         |      |  |   |        |   |  |   |        |  
|Fair value of plan assets as of January 1   |  | $                | 2,010.4 |   |                                           | $ | 1,882.9 |      |  |   |       |   |  |   |       |  
|Actual return on plan assets  gain         |  |                  | 181.2   |   |                                           |   | 224.5   |      |  |   |       |   |  |   |       |  
|Employer contribution                       |  |                  | 3.4     |   |                                           |   | 3.3     |      |  | $ | 27.1   |   |  | $ | 28.6   |  
|Plan participants contributions            |  |                  |        |   |                                           |   |        |      |  |   | 6.1    |   |  |   | 5.7    |  
|Benefits paid                               |  |                  | (105.8  | ) |                                           |   | (100.3  | )    |  |   | (33.2  | ) |  |   | (34.3  | )
|                                            |  |                  |         |   |                                           |   |         |      |  |   |        |   |  |   |        |  
|Fair value of plan assets as of December 31 |  | $                | 2,089.2 |   |                                           | $ | 2,010.4 |      |  | $ | 0.0    |   |  | $ | 0.0    |  
|                                            |  |                  |         |   |                                           |   |         |      |  |   |        |   |  |   |        |  
|Funded status of the plans                  |  | $                | 313.3   |   |                                           | $ | 373.0   |      |  | $ | (378.5 | ) |  | $ | (396.7 | )
|Unrecognized net actuarial (gain)/loss      |  |                  | 21.9    |   |                                           |   | (46.4   | )    |  |   | 171.5  |   |  |   | 193.2  |  
|Unrecognized prior service cost (benefit)   |  |                  | 101.7   |   |                                           |   | 117.7   |      |  |   | (39.3  | ) |  |   | (40.7  | )
|                                            |  |                  |         |   |                                           |   |         |      |  |   |        |   |  |   |        |  
|Net asset/(liability) recognized            |  | $                | 436.9   |   |                                           | $ | 444.3   |      |  | $ | (246.3 | ) |  | $ | (244.2 | )
|                                            |  |                  |         |   |                                           |   |         |      |  |   |        |   |  |   |        |  



83



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



|                                                                                                      |  |                  |   |  |                                           |   |  |      |   |  |      |  
|----------------------------------------------------------------------------------------------------- |  | ---------------- | - |  | ----------------------------------------- | - |  | ---- | - |  | ---- | -
|                                                                                                      |  | Pension Benefits |   |  | Retiree Health and LifeInsurance Benefits |  
|U.S. defined-benefit plans                                                                            |  | 2005             |   |  | 2004                                      |   |  | 2005 |   |  | 2004 |  
|Weighted-average assumptions used to determine benefit obligations at December 31:                    |  |                  |   |  |                                           |   |  |      |   |  |      |  
|Discount rate                                                                                         |  | 5.50             | % |  | 5.75                                      | % |  | 5.50 | % |  | 5.75 | %
|Rate of compensation increase                                                                         |  | 4.00             | % |  | 4.00                                      | % |  | 4.00 | % |  | 4.00 | %
|Weighted-average assumptions used to determine net periodic benefit cost for years ended December 31: |  |                  |   |  |                                           |   |  |      |   |  |      |  
|Discount rate                                                                                         |  | 5.75             | % |  | 6.00                                      | % |  | 5.75 | % |  | 6.00 | %
|Expected return on plan assets                                                                        |  | 8.00             | % |  | 8.00                                      | % |  | n/a  |   |  | n/a  |  
|Rate of compensation increase                                                                         |  | 4.00             | % |  | 4.00                                      | % |  | 4.00 | % |  | 4.00 | %



Investment Policies



The RIPs primary investment
objective is to increase the ratio of RIP assets to liabilities by maximizing the long-term return on investments while minimizing the likelihood of cash contributions over the next 5-10 years. This is to be achieved by (a) investing primarily
in publicly-traded equities, (b) limiting return volatility by diversifying investments among additional asset classes with differing expected rates of return and return correlations, and (c) investing a portion of RIP assets in a bond
portfolio whose duration is roughly equal to the duration of RIP liabilities. Derivatives may be used either to implement investment positions efficiently or to hedge risk but not to create investment leverage.



Each asset class utilized by the RIP has a defined asset allocation target and allowable
range. The table below shows the asset allocation target and the December 31, 2005 and 2004 position for each asset class:



|                     |  |                                    |      |  |                          |      |  |    |  
|-------------------- |  | ---------------------------------- | ---- |  | ------------------------ | ---- |  | -- | -
|                     |  | Target Weight at December 31, 2005 |      |  | Position at December 31, |     
|Asset Class          |  |                                    | 2005 |  |                          | 2004 | 
|Domestic equity      |  | 41                                 | %    |  | 37                       | %    |  | 40 | %
|International equity |  | 22                                 | %    |  | 26                       | %    |  | 25 | %
|High yield bonds     |  | 5                                  | %    |  | 6                        | %    |  | 6  | %
|Long duration bonds  |  | 25                                 | %    |  | 27                       | %    |  | 24 | %
|Real estate          |  | 7                                  | %    |  | 2                        | %    |  | 1  | %
|Other fixed income   |  | 0                                  | %    |  | 2                        | %    |  | 4  | %



Basis of Rate-of-Return Assumption



Long-term asset class
return assumptions are determined based on input from investment professionals on the expected performance of the asset classes over 10 to 20 years. The forecasts were averaged to come up with consensus passive return forecasts for each asset class.
An incremental component was added for the expected return from active management based both on the RIPs experience and on historical information obtained from the RIPs investment consultants. These forecast gross returns were reduced by
estimated management fees and expenses, yielding a long-term return forecast of 8.00% per annum.



84



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Amounts recognized in the consolidated balance sheets consist of:



|                                 |  |                  |       |   |                                          |   |       |      |  |   |        |   |  |   |        |  
|-------------------------------- |  | ---------------- | ----- | - | ---------------------------------------- | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                 |  | Pension Benefits |       |   | Retiree Health andLife InsuranceBenefits |  
|                                 |  | 2005             |       |   | 2004                                     |   |       | 2005 |  |   | 2004   |  
|Prepaid pension costs            |  | $                | 460.0 |   |                                          | $ | 465.1 |      |  |   |        |   |  |   |        |  
|Pension benefit liabilities      |  |                  | (44.3 | ) |                                          |   | (41.2 | )    |  | $ | (246.3 | ) |  | $ | (244.2 | )
|Intangible asset                 |  |                  | 0.3   |   |                                          |   | 0.5   |      |  |   |       |   |  |   |       |  
|Other comprehensive income       |  |                  | 20.9  |   |                                          |   | 19.9  |      |  |   |       |   |  |   |       |  
|                                 |  |                  |       |   |                                          |   |       |      |  |   |        |   |  |   |        |  
|Net asset/(liability) recognized |  | $                | 436.9 |   |                                          | $ | 444.3 |      |  | $ | (246.3 | ) |  | $ | (244.2 | )
|                                 |  |                  |       |   |                                          |   |       |      |  |   |        |   |  |   |        |  



The accumulated benefit obligation for
the U.S. defined benefit pension plans was $1,734.5 million and $1,551.0 million at December 31, 2005 and 2004, respectively.



|                                                                |  |                  |      |      |   |     
|--------------------------------------------------------------- |  | ---------------- | ---- | ---- | - | ----
|                                                                |  | Pension Benefits
|U.S. pension plans with benefit obligations in excess of assets |  | 2005             |      | 2004
|Projected benefit obligation, December 31                       |  | $                | 47.7 |      | $ | 46.1
|Accrued benefit obligation, December 31                         |  |                  | 44.3 |      |   | 41.2
|Fair value of plan assets, December 31                          |  |                  |     |      |   |    



The above table relates to the
Retirement Benefit Equity Plan, which is a nonqualified, unfunded plan designed to provide pension benefits in excess of the limits defined under Sections 415 and 401(a)(17) of the Internal Revenue Code.



The components of pension credit are as follows:



|                                                |  |                  |        |   |      |   |        |      |  |   |        |  
|----------------------------------------------- |  | ---------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                |  | Pension Benefits |       
|U.S. defined-benefit plans                      |  | 2005             |        |   | 2004 |   |        | 2003 | 
|Service cost of benefits earned during the year |  | $                | 24.7   |   |      | $ | 23.2   |      |  | $ | 21.8   |  
|Interest cost on projected benefit obligation   |  |                  | 96.0   |   |      |   | 91.3   |      |  |   | 91.8   |  
|Expected return on plan assets                  |  |                  | (158.5 | ) |      |   | (147.7 | )    |  |   | (144.5 | )
|Amortization of prior service cost              |  |                  | 16.0   |   |      |   | 17.4   |      |  |   | 17.9   |  
|Amortization of net actuarial loss              |  |                  | 1.5    |   |      |   | 1.5    |      |  |   | 1.4    |  
|                                                |  |                  |        |   |      |   |        |      |  |   |        |  
|Net periodic pension credit                     |  | $                | (20.3  | ) |      | $ | (14.3  | )    |  | $ | (11.6  | )
|                                                |  |                  |        |   |      |   |        |      |  |   |        |  



As a result of our January 13,
2006 announcement that certain non-production salaried employees will have their plan benefits frozen as of February 28, 2006, we recorded a curtailment charge of $16.9 million in the fourth quarter of 2005 in cost of goods sold ($11.4 million)
and SG&A ($5.5 million). This charge is not reflected in the table above.



In addition, we recorded separate charges of $14.1 million in 2005 and $0.6 million in 2004 within restructuring expense for special termination benefits related to the closure of certain operations at a manufacturing plant in Lancaster.
See Note 13 for further information.



The components of postretirement benefits
cost are as follows:



|                                                               |  |                                            |      |   |      |   |      |      |  |   |      |  
|-------------------------------------------------------------- |  | ------------------------------------------ | ---- | - | ---- | - | ---- | ---- |  | - | ---- | -
|                                                               |  | Retiree Health and Life Insurance Benefits |     
|U.S. defined-benefit plans                                     |  | 2005                                       |      |   | 2004 |   |      | 2003 | 
|Service cost of benefits earned during the year                |  | $                                          | 2.9  |   |      | $ | 3.4  |      |  | $ | 3.4  |  
|Interest cost on accumulated postretirement benefit obligation |  |                                            | 20.6 |   |      |   | 22.3 |      |  |   | 26.2 |  
|Amortization of prior service benefit                          |  |                                            | (5.6 | ) |      |   | (5.1 | )    |  |   | (5.1 | )
|Amortization of net actuarial loss                             |  |                                            | 11.9 |   |      |   | 9.7  |      |  |   | 12.3 |  
|                                                               |  |                                            |      |   |      |   |      |      |  |   |      |  
|Net periodic postretirement benefit cost                       |  | $                                          | 29.8 |   |      | $ | 30.3 |      |  | $ | 36.8 |  
|                                                               |  |                                            |      |   |      |   |      |      |  |   |      |  



85



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



For measurement purposes, an average rate of 8% annual increase in the per capita cost of covered health care
benefits was assumed for 2006, decreasing 1% per year to an ultimate rate of 6%. Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plans. A one-percentage-point change in assumed health
care cost trend rates would have the following effects:



|                                                        |  |                      |      |          |   |       |  
|------------------------------------------------------- |  | -------------------- | ---- | -------- | - | ----- | -
|                                                        |  | One percentage point |     
|U.S. retiree health and life insurance benefit plans    |  | Increase             |      | Decrease |  
|Effect on total of service and interest cost components |  | $                    | 0.7  |          | $ | (0.8  | )
|Effect on postretirement benefit obligation             |  |                      | 12.0 |          |   | (14.6 | )



We expect to contribute $3.5 million
to our U.S. defined benefit pension plans and $24.7 million to our U.S. postretirement benefit plans in 2006.



The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid over the next ten years for our U.S. plans:



|          |  |                  |       |                                           |   |      
|--------- |  | ---------------- | ----- | ----------------------------------------- | - | -----
|          |  | Pension Benefits |       | Retiree Health andLife Insurance Benefits
|2006      |  | $                | 95.7  |                                           | $ | 24.7 
|2007      |  |                  | 94.6  |                                           |   | 25.3 
|2008      |  |                  | 93.3  |                                           |   | 25.8 
|2009      |  |                  | 93.2  |                                           |   | 26.1 
|2010      |  |                  | 92.9  |                                           |   | 26.5 
|2011-2015 |  |                  | 476.5 |                                           |   | 129.5



NON-U.S. PLANS



We have defined benefit pension plans covering
employees in a number of foreign countries that utilize assumptions which are consistent with, but not identical to, those of the U.S. plans. The following tables summarize the balance sheet impact of foreign pension benefit plans, as well as the
related benefit obligations, assets, funded status and rate assumptions.



86



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



We use a December 31 measurement date for most of our non-U.S. defined benefit
plans.



|                                            |  |                  |        |   |      |   |        |  
|------------------------------------------- |  | ---------------- | ------ | - | ---- | - | ------ | -
|                                            |  | Pension Benefits |       
|Non-U.S. defined-benefit plans              |  | 2005             |        |   | 2004 |  
|Change in benefit obligation:               |  |                  |        |   |      |   |        |  
|Benefit obligation as of January 1          |  | $                | 488.0  |   |      | $ | 403.8  |  
|Service cost                                |  |                  | 10.0   |   |      |   | 9.3    |  
|Interest cost                               |  |                  | 21.7   |   |      |   | 21.2   |  
|Plan participants contributions            |  |                  | 3.5    |   |      |   | 3.6    |  
|Plan amendments                             |  |                  | 1.4    |   |      |   | 0.2    |  
|Foreign currency translation adjustment     |  |                  | (52.7  | ) |      |   | 37.1   |  
|Actuarial loss                              |  |                  | 25.1   |   |      |   | 33.1   |  
|Benefits paid                               |  |                  | (22.3  | ) |      |   | (20.3  | )
|                                            |  |                  |        |   |      |   |        |  
|Benefit obligation as of December 31        |  | $                | 474.7  |   |      | $ | 488.0  |  
|                                            |  |                  |        |   |      |   |        |  
|Change in plan assets:                      |  |                  |        |   |      |   |        |  
|Fair value of plan assets as of January 1   |  | $                | 248.2  |   |      | $ | 200.4  |  
|Actual return on plan assets - gain         |  |                  | 35.4   |   |      |   | 17.7   |  
|Employer contributions                      |  |                  | 26.6   |   |      |   | 28.3   |  
|Plan participants contributions            |  |                  | 3.5    |   |      |   | 3.6    |  
|Foreign currency translation adjustment     |  |                  | (25.3  | ) |      |   | 18.5   |  
|Benefits paid                               |  |                  | (22.3  | ) |      |   | (20.3  | )
|                                            |  |                  |        |   |      |   |        |  
|Fair value of plan assets as of December 31 |  | $                | 266.1  |   |      | $ | 248.2  |  
|                                            |  |                  |        |   |      |   |        |  
|Funded status of the plans                  |  | $                | (208.6 | ) |      | $ | (239.8 | )
|Unrecognized net actuarial loss             |  |                  | 84.3   |   |      |   | 89.3   |  
|Unrecognized transition asset               |  |                  | (0.1   | ) |      |   | (0.3   | )
|Unrecognized prior service cost (benefit)   |  |                  | 0.6    |   |      |   | (0.7   | )
|                                            |  |                  |        |   |      |   |        |  
|Net liability recognized                    |  | $                | (123.8 | ) |      | $ | (151.5 | )
|                                            |  |                  |        |   |      |   |        |  



The funded status of non-U.S.
defined-benefit plans was determined using the following assumptions:



|                                                                                                      |  |                  |   |  |      |  
|----------------------------------------------------------------------------------------------------- |  | ---------------- | - |  | ---- | -
|                                                                                                      |  | Pension Benefits |  
|                                                                                                      |  | 2005             |   |  | 2004 |  
|Non-U.S. defined-benefit plans                                                                        |  |                  |   |  |      |  
|Weighted-average assumptions used to determine benefit obligations at December 31:                    |  |                  |   |  |      |  
|Discount rate                                                                                         |  | 4.3              | % |  | 4.8  | %
|Rate of compensation increase                                                                         |  | 2.9              | % |  | 3.2  | %
|Weighted-average assumptions used to determine net periodic benefit cost for years ended December 31: |  |                  |   |  |      |  
|Discount rate                                                                                         |  | 4.8              | % |  | 5.4  | %
|Expected return on plan assets                                                                        |  | 5.7              | % |  | 6.4  | %
|Rate of compensation increase                                                                         |  | 3.2              | % |  | 3.4  | %



Investment Policies



Each of the funded non-US pension
plans primary investment objective is to earn sufficient long-term returns on investments both to increase the ratio of the assets to liabilities in order for the plans to meet their benefits obligations, and to minimize required cash
contributions to the plans. This is to be achieved by (a) investing in publicly-traded equities, (b) limiting return volatility by diversifying investments among additional asset classes with differing expected rates of return and return
correlations, and (c) utilizing long duration bonds to limit the volatility of the plans asset/liability ratios.



87



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Each of the plans has a targeted asset allocation for each asset class. The table below shows, for each asset class,
the weighted average of the several plans asset allocation targets and positions at December 31, 2005 and 2004:



|                    |  |                                    |      |  |                          |      |  |    |  
|------------------- |  | ---------------------------------- | ---- |  | ------------------------ | ---- |  | -- | -
|                    |  | Target Weight at December 31, 2005 |      |  | Position at December 31, |     
|Asset Class         |  |                                    | 2005 |  |                          | 2004 | 
|Equities            |  | 46                                 | %    |  | 51                       | %    |  | 49 | %
|Long duration bonds |  | 18                                 | %    |  | 17                       | %    |  | 17 | %
|Other fixed income  |  | 31                                 | %    |  | 30                       | %    |  | 34 | %
|Real estate         |  | 5                                  | %    |  | 2                        | %    |  | 0  | %



Basis of Rate-of-Return Assumption



Long-term asset class
return forecasts were obtained from investment professionals. The forecasts were averaged to come up with consensus passive return forecasts for each asset class. These forecast asset class returns were weighted by the plans target asset class
weights, yielding a long-term return forecast of 5.7% per annum.



Amounts recognized in the consolidated balance sheets consist of:



|                            |  |                  |        |   |      |   |        |  
|--------------------------- |  | ---------------- | ------ | - | ---- | - | ------ | -
|                            |  | Pension Benefits |       
|                            |  | 2005             |        |   | 2004 |  
|Prepaid pension cost        |  | $                | 16.9   |   |      | $ | 15.8   |  
|Pension benefit liabilities |  |                  | (179.4 | ) |      |   | (217.7 | )
|Intangible asset            |  |                  | 2.7    |   |      |   | 3.4    |  
|Other comprehensive income  |  |                  | 36.0   |   |      |   | 47.0   |  
|                            |  |                  |        |   |      |   |        |  
|Net liability recognized    |  | $                | (123.8 | ) |      | $ | (151.5 | )
|                            |  |                  |        |   |      |   |        |  



The accumulated benefit obligation for
the non-U.S. defined benefit pension plans was $434.5 million and $449.0 million at December 31, 2005 and 2004, respectively.



|                                                                    |  |                  |       |      |   |      
|------------------------------------------------------------------- |  | ---------------- | ----- | ---- | - | -----
|                                                                    |  | Pension Benefits
|Non-U.S. pension plans with benefit obligations in excess of assets |  | 2005             |       | 2004
|Projected benefit obligation, December 31                           |  | $                | 474.7 |      | $ | 402.0
|Accrued benefit obligation, December 31                             |  |                  | 434.5 |      |   | 370.3
|Fair value of plan assets, December 31                              |  |                  | 266.1 |      |   | 161.8



The components of pension cost are as
follows:



|                                                |  |      |       |   |      |   |       |      |  |   |       |  
|----------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|Non-U.S. defined-benefit plans                  |  | 2005 |       |   | 2004 |   |       | 2003 | 
|Service cost of benefits earned during the year |  | $    | 10.0  |   |      | $ | 9.3   |      |  | $ | 8.2   |  
|Interest cost on projected benefit obligation   |  |      | 21.7  |   |      |   | 21.2  |      |  |   | 19.4  |  
|Expected return on plan assets                  |  |      | (15.7 | ) |      |   | (14.8 | )    |  |   | (12.8 | )
|Amortization of transition obligation (asset)   |  |      | (0.1  | ) |      |   | 0.2   |      |  |   | 0.3   |  
|Amortization of prior service cost              |  |      | 0.3   |   |      |   | 0.2   |      |  |   | 0.6   |  
|Amortization of net actuarial loss              |  |      | 1.9   |   |      |   | 0.5   |      |  |   | 0.5   |  
|                                                |  |      |       |   |      |   |       |      |  |   |       |  
|Net periodic pension cost                       |  | $    | 18.1  |   |      | $ | 16.6  |      |  | $ | 16.2  |  
|                                                |  |      |       |   |      |   |       |      |  |   |       |  



In addition, we recorded a separate
charge in 2003 of $0.3 million within restructuring expense for a curtailment loss related to the closure of certain operations at a manufacturing plant in Oss, the Netherlands. See Note 13 for further information.



88



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Costs for other non-U.S. defined contribution benefit plans and multiemployer pension plans were $11.7 million in
2005, $11.0 million in 2004, and $11.3 million in 2003.



We expect to contribute $23.9 million to our non-U.S. defined benefit pension plans in 2006.



The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid over the next ten years:



|          |  |                  |      
|--------- |  | ---------------- | -----
|          |  | Pension Benefits
|2006      |  | $                | 19.3 
|2007      |  |                  | 19.8 
|2008      |  |                  | 21.4 
|2009      |  |                  | 22.3 
|2010      |  |                  | 22.9 
|2011-2015 |  |                  | 133.5



NOTE 17. FINANCIAL INSTRUMENTS



We do not hold or issue
financial instruments for trading purposes. The estimated fair values of our financial instruments as of December 31, 2005 and 2004 are as follows:



|                                          |  |                |          |   |                      |   |        |                |  |   |                      |   |  |   |        |  
|----------------------------------------- |  | -------------- | -------- | - | -------------------- | - | ------ | -------------- |  | - | -------------------- | - |  | - | ------ | -
|                                          |  | 2005           |          |   | 2004                 |  
|                                          |  | Carryingamount |          |   | Estimated fair value |   |        | Carryingamount |  |   | Estimated fair value |  
|Assets/(Liabilities):                     |  |                |          |   |                      |   |        |                |  |   |                      |   |  |   |        |  
|Debt subject to compromise                |  | $              | (1,388.6 | ) |                      | $ | (976.7 | )              |  | $ | (1,388.6             | ) |  | $ | (982.8 | )
|Long-term debt, including current portion |  |                | (26.9    | ) |                      |   | (26.9  | )              |  |   | (37.4                | ) |  |   | (37.4  | )
|Foreign currency contract obligations     |  |                | 1.5      |   |                      |   | 1.5    |                |  |   | (13.9                | ) |  |   | (13.9  | )
|Natural gas contracts                     |  |                | 18.7     |   |                      |   | 18.7   |                |  |   | 5.3                  |   |  |   | 5.3    |  



The carrying amounts of cash and cash
equivalents, receivables, accounts payable and accrued expenses, short-term debt and current installments of long-term debt approximate fair value because of the short-term maturity of these instruments. The fair value estimates of long-term debt
were based upon quotes from major financial institutions taking into consideration current rates offered to us for debt of the same remaining maturities. The fair value estimates of foreign currency contract obligations are estimated from national
exchange quotes. The fair values of natural gas contracts are estimated by obtaining quotes from major financial institutions and energy companies.



We utilize lines of credit and other commercial commitments in order to ensure that adequate funds are available to meet operating requirements. On December 31,
2005, our foreign subsidiaries that are not participating in our Chapter 11 Case had available lines of credit totaling $45.2 million, of which $19.8 million was used, leaving $25.4 million of unused lines of credit for borrowing on
December 31, 2005.



On December 31, 2005, we had outstanding letters
of credit totaling $71.4 million, of which $43.3 million was issued under the DIP Facility. Letters of credit are currently arranged through AWIs DIP Facility with JP Morgan Chase. Certain letters of credit arranged with Wachovia Bank, N.A.
prior to the Filing remain outstanding. The DIP Facility had $31.7 million that remained available for issuance of letters of credit as of December 31, 2005. Letters of credit are issued to third party suppliers, insurance and financial
institutions and typically can only be drawn upon in the event of AHIs failure to pay its obligations to the beneficiary. We also have several commercial letters of credit whereby vendors are paid directly via the letter of credit.



89



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



NOTE 18. DERIVATIVE FINANCIAL INSTRUMENTS



We are exposed to market risk from changes in foreign currency exchange rates, interest
rates and commodity prices that could impact our results of operations and financial condition. We use swap, forward and option contracts to hedge currency and commodity exposures. We regularly monitor developments in the capital markets and only
enter into currency and swap transactions with established counter-parties having investment grade ratings. Exposure to individual counterparties is controlled, and thus we consider the risk of counterparty default to be negligible. Swap, forward
and option contracts are entered into for periods consistent with underlying exposure and do not constitute positions independent of those exposures. At inception, we formally designate and document our derivatives as a hedge of a forecasted
transaction or cash flow hedge. We use derivative financial instruments as risk management tools and not for speculative trading purposes. In addition, derivative financial instruments are entered into with a diversified group of major
financial institutions and energy companies in order to manage Armstrongs exposure to nonperformance on such instruments.



Interest Rate Risk - Due to AWIs Chapter 11 Filing, all affected debt was classified as liabilities subject to compromise and there were no open interest
rate derivatives as of December 31, 2005 and 2004.



Currency Rate
Risk - We manufacture and sell our products in a number of countries throughout the world and, as a result, are exposed to movements in foreign currency exchange rates. To a large extent, our global manufacturing and sales provide a natural
hedge of foreign currency exchange rate movement, as foreign currency expenses generally offset foreign currency revenues. We manage our cash flow exposures on a residual basis and use derivatives to hedge our unmatched foreign currency cash inflows
and outflows. At December 31, 2005, our major foreign currency exposures are to the Euro, the Canadian dollar, and the British pound.



We use foreign currency forward exchange contracts to reduce our exposure to the risk that the eventual net cash inflows and outflows, resulting from the sale of product
to foreign customers and purchases from foreign suppliers, will be adversely affected by changes in exchange rates. These derivative instruments are used for forecasted transactions and are classified as cash flow hedges. Cash flow hedges are
executed quarterly for up to 15 months forward and allow us to further reduce our overall exposure to exchange rate movements, since the gains and losses on these contracts offset losses and gains on the transactions being hedged. The effective
portion of gains and losses on these instruments are deferred in other comprehensive income until the underlying transaction is recognized in earnings. The net fair value of these instruments at December 31, 2005 was a liability of $2.8
million, most of which is expected to be charged to earnings in the next twelve months. The impact is reported in either net sales or cost of goods sold to match the underlying transaction being hedged. The net impact of these hedges was a loss of
$1.1 million during 2005. There were no circumstances where hedge treatment was discontinued during 2005. The impact of the ineffective portion of these hedges was not material during 2005.



We also use foreign currency forward exchange contracts to hedge exposures created by
cross-currency inter-company loans. The underlying inter-company loans are classified as short-term and translation adjustments related to these loans are recorded in other non-operating income. The offsetting gains and losses on the related
derivative contracts are also recorded in other non-operating income. These transactions are executed on a six-month rolling basis and are offset or increased as repayment or additional inter-company loans are extended. The fair value of these
instruments at December 31, 2005 was an asset of $4.2 million, all of which is expected to be taken to earnings in the next twelve months. During 2005, the net impact of these transactions was a gain of $3.0 million, recorded in other
non-operating income, which was comprised of a gain of approximately $36.5 million from the foreign currency forward exchange contracts substantially offset by the 2005 translation adjustment of approximately $33.5 million for the underlying
inter-company loans.



Commodity Price Risk - We purchase natural gas for
use in the manufacture of ceiling tiles and other products and to heat many of our facilities. As a result, we are exposed to movements in the price of natural gas. We have a policy of reducing short term cost volatility by purchasing natural gas
forward



90



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



contracts, purchased call options, and zero-cash collars. These instruments are designated as cash flow hedges. The mark-to-market gain or loss on qualifying
hedges is included in other comprehensive income to the extent effective, and reclassified into cost of goods sold in the period during which the underlying products are sold. The mark-to-market gains or losses on ineffective portions of hedges are
recognized in cost of goods sold immediately. The fair value of these instruments at December 31, 2005 was an $18.7 million asset, of which $10.1 million is expected to be taken to earnings in the next twelve months. The impact of hedges that
matured during 2005, recorded in cost of goods sold, was $14.4 million of income. The impact of the ineffective portion of these hedges was not material during 2005.



NOTE 19. GUARANTEES



As of December 31, 2005, we maintained an agreement with the lending institution of one of our distributors. Under this agreement, if
the distributor were to default on its borrowings and the lender foreclosed on the assets, the bank could return a large part of any of our products still at the distributor (subject to certain quality and roll size minimums) for a refund of
original cost. This agreement will expire in September 2006. At December 31, 2005, the amount of inventory held at the distributor was approximately $4.2 million. Historically, no claim has been made under any of these types of agreements and
we do not anticipate any such claim in the future. As such, no liability has been recorded for this agreement.



In disposing of assets prior to the Filing, AWI and some subsidiaries had entered into contracts that included various indemnity provisions, covering such matters as taxes, environmental liabilities and asbestos and
other litigation. Some of these contracts had exposure limits, but many did not. Due to the nature of the indemnities, it is not possible to estimate the potential maximum exposure under these contracts. As a debtor-in-possession, for those
contracts that are still executory where AWI was the sole guarantor, AWI anticipates rejecting those contracts. Parties that timely file claims with respect to such contracts will have such claims addressed in AWIs Chapter 11 Case. AWI cannot
estimate the value of any potential claims that will ultimately be allowed by the Bankruptcy Court. See Item 1 - Business regarding Proceedings under Chapter 11.



Subsidiaries that are not part of the Chapter 11 Filing also entered into certain contracts that included various indemnity provisions
similar to those described above. Since these subsidiaries are not part of the Chapter 11 Filing, these contracts continue to be in effect. Some of these contracts had exposure limits, but many did not. Due to the nature of the indemnities, it is
not possible to estimate the potential maximum exposure under all these contracts. For contracts under which an indemnity claim has been received, a liability of $0.8 million has been recorded as of December 31, 2005. See Note 30 of the
Consolidated Financial Statements for additional information.



In September
1999, we sold our Textiles Products operations. As part of the divestiture agreement, we transferred certain liabilities and assets to the purchaser to cover pension payments earned by the work force as of the sale date. We also reimburse the
purchaser for such pension payments that are not covered by the pension assets. In addition, we agreed to reimburse the purchaser for the tax impact of our reimbursement of the pension payments. This agreement has no termination date. As of
December 31, 2005, we maintained a $3.6 million net liability for this guarantee. As of December 31, 2005, the net present value of the maximum payments is approximately $5 million, excluding any amounts paid for tax reimbursement.



See Notes 4 and 22 for a discussion of the
ESOP loan guarantee.



91



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



NOTE 20. PRODUCT WARRANTIES



We provide direct customer and end-user warranties for our products. These warranties cover
manufacturing defects that would prevent the product from performing in line with its intended and marketed use. Generally, the terms of these warranties range up to 25 years and provide for the repair or replacement of the defective product. We
collect and analyze warranty claims data with a focus on the historic amount of claims, the products involved, the amount of time between the warranty claims and their respective sales and the amount of current sales. The following table summarizes
the activity for the accrual of product warranties for 2005 and 2004:



|                                        |  |      |       |   |      |   |       |  
|--------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                                        |  | 2005 |       |   | 2004 |  
|Balance at beginning of year            |  | $    | 22.6  |   |      | $ | 25.5  |  
|Reductions for payments                 |  |      | (34.3 | ) |      |   | (39.0 | )
|Current year warranty accruals          |  |      | 34.6  |   |      |   | 37.3  |  
|Preexisting warranty accrual changes    |  |      | (0.7  | ) |      |   | (1.8  | )
|Effects of foreign exchange translation |  |      | (1.1  | ) |      |   | 0.6   |  
|                                        |  |      |       |   |      |   |       |  
|Balance at end of year                  |  | $    | 21.1  |   |      | $ | 22.6  |  
|                                        |  |      |       |   |      |   |       |  



NOTE 21. OTHER LONG-TERM LIABILITIES



|                                                    |  |      |      |      |   |     
|--------------------------------------------------- |  | ---- | ---- | ---- | - | ----
|                                                    |  | 2005 |      | 2004
|Long-term deferred compensation arrangements        |  | $    | 39.4 |      | $ | 40.6
|U.S. workers compensation                          |  |      | 18.3 |      |   | 16.9
|Environmental liabilities not subject to compromise |  |      | 7.9  |      |   | 9.4 
|Other                                               |  |      | 24.4 |      |   | 20.7
|                                                    |  |      |      |      |   |     
|Total other long-term liabilities                   |  | $    | 90.0 |      | $ | 87.6
|                                                    |  |      |      |      |   |     



NOTE 22. SAVINGS AND INVESTMENT PLAN (SIP)



In 1989, we
established an Employee Stock Ownership Plan (ESOP) that borrowed $270 million from banks and insurance companies, repayable over 15 years and guaranteed by AWI. The ESOP used the proceeds to purchase 5,654,450 shares of a new series of
convertible preferred stock issued by Armstrong. In 1996, the ESOP was merged with the Retirement Savings Plan for salaried employees (a defined-contribution pension plan) to form the Retirement Savings and Stock Ownership Plan. On July 31,
1996, the trustee of the ESOP converted the preferred stock held by the trust into approximately 5.1 million shares of common stock at a one-for-one ratio. Effective March 1, 2005, the name of the plan was changed to the Savings and
Investment Plan (SIP).



The number of shares released for allocation to
participant accounts has been based on the proportion of principal and interest paid to the total amount of debt service remaining to be paid over the life of the borrowings. Through December 31, 2005, the SIP allocated 1,969,000 shares to
participants that remain outstanding, participants retired 2,455,000 shares, AHI contributed an additional 437,000 shares from its treasury and the trustee purchased 243,000 shares on the open market to allocate to employees. During 2005 and 2004,
the SIP sold 1,462,000 and 450,000 unallocated shares on the open market, respectively. The proceeds from the sale remain in the SIP and are expected to be allocated to participants no later than when the SIP debt is addressed in AWIs Chapter
11 proceedings. As of December 31, 2005, there were no shares in the SIP that had yet to be allocated to participants.



The SIP is a qualified defined contribution plan that also includes a 401(k) elective deferral component. A substantial portion of U.S. employees are eligible and
participate. The SIP currently covers parent company nonunion employees, some parent company union employees, Wood Flooring salaried



92



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



employees, and Cabinets salaried employees. We recorded costs for the SIP of $6.5 million in 2005, $5.8 million in 2004 and $5.6 million in 2003, which
related to company cash matching contributions.



All SIP shares are considered
outstanding for earnings per share calculations. Historically, dividends on allocated shares were credited to employee accounts while dividends on unallocated shares were used to satisfy debt service payments.



On November 22, 2000, AWI failed to repay $50 million in commercial paper that was due.
Subsequently, the remaining ESOP bond principal balance of $142.2 million became immediately payable along with a $15.5 million interest and tax make-whole premium. ESOP debt service payments have not been made since June 2000. As a result of the
Chapter 11 Filing, AWIs guarantee of these ESOP loan obligations of $157.7 million is now classified as a liability subject to compromise.



NOTE 23. STOCK-BASED COMPENSATION PLANS



Awards under the 1993 Long-Term Stock Incentive Plan (1993 Plan) were made in the form of stock options, stock appreciation rights in conjunction with
stock options, performance restricted shares and restricted stock awards. No additional awards may be issued under the 1993 Plan.



During 1999, we adopted the 1999 Long-Term Incentive Plan (1999 Plan) which replaced the 1993 Plan. Pre-1999 grants made under predecessor plans will be
governed under the provisions of those plans. The 1999 Plan provides for the granting of incentive stock options, nonqualified stock options, stock appreciation rights, performance-restricted shares and restricted stock awards. The 1999 Plan also
incorporates stock awards and cash incentive awards. No more than 3,250,000 shares of common stock may be issued under the 1999 Plan, and no more than 300,000 of the shares may be awarded in the form of performance restricted shares, restricted
stock awards or stock awards. The 1999 Plan does not allow awards to be granted after April 25, 2009.



During 2000, we adopted the Stock Award Plan (2000 Plan) to enable stock awards and restricted stock awards to officers, key employees and non-employee directors. No more than 750,000 treasury shares may
be awarded under the 2000 Plan. The 2000 Plan will remain in effect until the earlier of the grant of all the shares allowed under the plan or termination of the plan by the Board of Directors.



All three of the plans discussed above will most likely be terminated upon AWI emerging from
Chapter 11. No equity based compensation has been granted since AWI filed for relief under Chapter 11 in December 2000, other than commitments entered into prior to the Chapter 11 filing.



Options were granted to purchase shares at prices not less than the closing market price of the shares on the dates the options were
granted. The options generally became exercisable in one to three years and expire 10 years from the date of grant.



|                                                                        |  |      |         |   |      |   |         |      |  |   |         |  
|----------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|Changes in option shares outstanding (thousands except for share price) |  | 2005 |         |   | 2004 |   |         | 2003 | 
|Option shares at beginning of year                                      |  |      | 2,264.0 |   |      |   | 2,376.9 |      |  |   | 2,508.8 |  
|Options granted                                                         |  |      |        |   |      |   |        |      |  |   |        |  
|Option shares exercised                                                 |  |      |        |   |      |   |        |      |  |   |        |  
|Options cancelled                                                       |  |      | (276.7  | ) |      |   | (112.9  | )    |  |   | (131.9  | )
|                                                                        |  |      |         |   |      |   |         |      |  |   |         |  
|Option shares at end of year                                            |  |      | 1,987.3 |   |      |   | 2,264.0 |      |  |   | 2,376.9 |  
|Option shares exercisable at end of year                                |  |      | 1,987.3 |   |      |   | 2,264.0 |      |  |   | 2,343.6 |  
|Shares available for grant                                              |  |      | 4,815.4 |   |      |   | 4,538.7 |      |  |   | 4,425.8 |  
|Weighted average price per share:                                       |  |      |         |   |      |   |         |      |  |   |         |  
|Options outstanding                                                     |  | $    | 27.97   |   |      | $ | 29.75   |      |  | $ | 30.62   |  
|Options exercisable                                                     |  | $    | 27.97   |   |      | $ | 29.75   |      |  | $ | 31.01   |  



93



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



The table below summarizes information about stock options outstanding at
December 31, 2005.



(thousands except
for life and share price)



|                         |  |                                                |  |                                              |  |                                  |      
|------------------------ |  | ---------------------------------------------- |  | -------------------------------------------- |  | -------------------------------- | -----
|                         |  | Options outstanding and exercisable           
|Range of exercise
prices |  | Number outstanding and exercisable at 12/31/05 |  | Weighted- average remaining contractual life |  | Weighted- average exercise price
|$1.19 - $3.60            |  | 200.0                                          |  | 5.1                                          |  | $                                | 2.39 
|$3.61 - $16.40           |  | 100.0                                          |  | 4.6                                          |  |                                  | 16.38
|$16.41 - $19.50          |  | 1,200.4                                        |  | 4.2                                          |  |                                  | 19.44
|$19.51 - $60.00          |  | 307.7                                          |  | 1.4                                          |  |                                  | 55.34
|$60.01 - $83.06          |  | 179.2                                          |  | 1.9                                          |  |                                  | 73.14
|                         |  |                                                |  |                                              |  |                                  |      
|                         |  | 1,987.3                                        |  |                                              |  |                                  |      
|                         |  |                                                |  |                                              |  |                                  |      



Restricted stock awards were used for
the purposes of recruitment, special recognition and retention of key employees. No award of restricted stock shares was granted in 2005, 2004 or 2003. At the end of 2005, there were 114,419 restricted shares of common stock outstanding with 715
accumulated dividend equivalent shares.



FAS 123 permits entities to continue
to apply the provisions of APB Opinion No. 25 and provide pro forma net earnings and pro forma earnings per share disclosures. Had compensation costs for these plans been determined consistent with FAS 123, our net earnings and earnings per
share would have been changed to the following pro forma amounts.



|                                   |  |      |       |      |   |       |      |  |   |       |  
|---------------------------------- |  | ---- | ----- | ---- | - | ----- | ---- |  | - | ----- | -
|                                   |  | 2005 |       | 2004 |   |       | 2003 | 
|Net earnings (loss):               |  |      |       |      |   |       |      |  |   |       |  
|As reported                        |  | $    | 112.1 |      | $ | (80.8 | )    |  | $ | (39.3 | )
|Pro forma                          |  | $    | 112.1 |      | $ | (80.8 | )    |  | $ | (39.4 | )
|Basic earnings (loss) per share:   |  |      |       |      |   |       |      |  |   |       |  
|As reported                        |  | $    | 2.77  |      | $ | (2.00 | )    |  | $ | (0.97 | )
|Pro forma                          |  | $    | 2.77  |      | $ | (2.00 | )    |  | $ | (0.97 | )
|Diluted earnings (loss) per share: |  |      |       |      |   |       |      |  |   |       |  
|As reported                        |  | $    | 2.75  |      | $ | (2.00 | )    |  | $ | (0.97 | )
|Pro forma                          |  | $    | 2.75  |      | $ | (2.00 | )    |  | $ | (0.97 | )



The fair value of grants was estimated
on the date of grant using the Black-Scholes option pricing model. There were no stock options granted in 2005, 2004 or 2003.



94



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



NOTE 24. EMPLOYEE COMPENSATION



Employee compensation is presented in the table below. Charges for severance costs and early
retirement incentives to terminated employees (otherwise recorded as restructuring charges) have been excluded.



|                                  |  |      |         |   |      |   |       |  |   |      
|--------------------------------- |  | ---- | ------- | - | ---- | - | ----- |  | - | -----
|Employee compensation cost        |  | 2005 |         |   | 2004 |   | 2003 
|Wages and salaries                |  | $    | 800.2   |   |      | $ | 778.5 |  | $ | 718.9
|Payroll taxes                     |  |      | 83.5    |   |      |   | 81.5  |  |   | 78.0 
|Pension expense (credits), net    |  |      | 26.4    |   |      |   | 13.3  |  |   | 15.9 
|Insurance and other benefit costs |  |      | 92.8    |   |      |   | 96.0  |  |   | 112.2
|Stock-based compensation          |  |      | (0.1    | ) |      |   |      |  |   | 0.2  
|                                  |  |      |         |   |      |   |       |  |   |      
|Total                             |  | $    | 1,002.8 |   |      | $ | 969.3 |  | $ | 925.2
|                                  |  |      |         |   |      |   |       |  |   |      



On January 13, 2006 we announced
that certain U.S. non-production salaried employees will have their pension plan benefits frozen as of February 28, 2006. As a result, we recorded a curtailment charge of $16.9 million in the fourth quarter of 2005. This amount is included in
the pension expense reported in the table above.



NOTE 25. LEASES



We rent certain real estate and equipment.
Several leases include options for renewal or purchase, and contain clauses for payment of real estate taxes and insurance. In most cases, management expects that in the normal course of business, leases will be renewed or replaced by other leases.
As part of the Chapter 11 Case, AWI must decide whether to assume, assume and assign, or reject prepetition unexpired leases and other prepetition executory contracts. AWI has been granted an extension through and including the date on which an
order confirming the Plan is entered by the U.S. District Court for the District of Delaware to make these decisions with respect to prepetition unexpired leases of real property. With respect to prepetition executory contracts and unexpired leases
not related to real estate, AWI has until confirmation of a reorganization plan to make these decisions unless such time is shortened by the Bankruptcy Court. The accompanying financial statements do not reflect any adjustment related to assumption
or rejection of such agreements.



Rental expense was $24.9 million in 2005,
$22.4 million in 2004 and $21.3 million in 2003. Future minimum payments at December 31, 2005, by year and in the aggregate, having noncancelable lease terms in excess of one year were as follows:



|                                 |  |                |     |                  |   |     
|-------------------------------- |  | -------------- | --- | ---------------- | - | ----
|Scheduled minimum lease payments |  | Capital Leases |     | Operating Leases
|2006                             |  | $              | 1.0 |                  | $ | 14.6
|2007                             |  |                | 0.7 |                  |   | 12.1
|2008                             |  |                | 0.3 |                  |   | 8.4 
|2009                             |  |                |    |                  |   | 4.9 
|2010                             |  |                |    |                  |   | 2.5 
|Thereafter                       |  |                | 0.1 |                  |   | 7.9 
|                                 |  |                |     |                  |   |     
|Total                            |  | $              | 2.1 |                  | $ | 50.4
|                                 |  |                |     |                  |   |     



95



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Assets under capital leases are included in the consolidated balance sheets as follows:



|                              |  |      |       |   |      |   |       |  
|----------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                              |  | 2005 |       |   | 2004 |  
|Land                          |  | $    | 3.8   |   |      | $ | 3.8   |  
|Building                      |  |      | 4.1   |   |      |   | 4.1   |  
|Machinery                     |  |      | 25.2  |   |      |   | 26.7  |  
|Less accumulated amortization |  |      | (14.9 | ) |      |   | (14.6 | )
|                              |  |      |       |   |      |   |       |  
|Net assets                    |  | $    | 18.2  |   |      | $ | 20.0  |  
|                              |  |      |       |   |      |   |       |  



NOTE 26. SHAREHOLDERS EQUITY



Treasury share changes for
2005, 2004 and 2003 are as follows:



|                                       |  |          |  |          |  |         
|-------------------------------------- |  | -------- |  | -------- |  | --------
|Years ended December 31 (in thousands) |  | 2005     |  | 2004     |  | 2003    
|Common shares                          |  |          |  |          |  |         
|Balance at beginning of year           |  | 11,210.0 |  | 11,210.0 |  | 11,201.3
|Stock purchases and other              |  | 4.4      |  |         |  | 8.7     
|                                       |  |          |  |          |  |         
|Balance at end of year                 |  | 11,214.4 |  | 11,210.0 |  | 11,210.0
|                                       |  |          |  |          |  |         



Stock purchases and other represent
shares received under stock-based compensation plan forfeitures and share tax withholding transactions.



The balance of each component of accumulated other comprehensive income as of December 31, 2005 and 2004 is presented in the table below.



|                                         |  |      |       |   |      |   |       |  
|---------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                                         |  | 2005 |       |   | 2004 |  
|Foreign currency translation adjustments |  | $    | 70.2  |   |      | $ | 84.3  |  
|Derivative gain, net                     |  |      | 4.8   |   |      |   | 3.6   |  
|Minimum pension liability adjustments    |  |      | (37.9 | ) |      |   | (45.1 | )
|                                         |  |      |       |   |      |   |       |  
|Accumulated other comprehensive income   |  | $    | 37.1  |   |      | $ | 42.8  |  
|                                         |  |      |       |   |      |   |       |  



The related tax effects allocated to
each component of other comprehensive income for 2005 are presented in the table below.



|                                         |  |                |       |   |                       |   |      |                  |  |   |       |  
|---------------------------------------- |  | -------------- | ----- | - | --------------------- | - | ---- | ---------------- |  | - | ----- | -
|                                         |  | Pre-tax Amount |       |   | Tax Expense (Benefit) |   |      | After tax Amount | 
|Foreign currency translation adjustments |  | $              | (13.8 | ) |                       | $ | (0.3 | )                |  | $ | (14.1 | )
|Derivative gain, net                     |  |                | 1.8   |   |                       |   | (0.6 | )                |  |   | 1.2   |  
|Minimum pension liability adjustments    |  |                | 10.0  |   |                       |   | (2.8 | )                |  |   | 7.2   |  
|                                         |  |                |       |   |                       |   |      |                  |  |   |       |  
|Total other comprehensive income         |  | $              | (2.0  | ) |                       | $ | (3.7 | )                |  | $ | (5.7  | )
|                                         |  |                |       |   |                       |   |      |                  |  |   |       |  



96



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



NOTE 27. SUPPLEMENTAL FINANCIAL INFORMATION



|                                                           |  |      |       |      |   |       |  |   |      
|---------------------------------------------------------- |  | ---- | ----- | ---- | - | ----- |  | - | -----
|                                                           |  | 2005 |       | 2004 |   | 2003 
|Selected operating expenses                                |  |      |       |      |   |       |  |   |      
|Maintenance and repair costs                               |  | $    | 115.4 |      | $ | 118.9 |  | $ | 107.8
|Research and development costs                             |  |      | 48.5  |      |   | 47.0  |  |   | 46.1 
|Advertising costs                                          |  |      | 33.3  |      |   | 31.8  |  |   | 32.7 
|                                                           |  |      |      
|Other non-operating expense                                |  |      |       |      |   |       |  |   |      
|Foreign currency translation loss, net of hedging activity |  |      |      |      | $ | 1.3   |  | $ | 3.8  
|Equity loss in ISI                                         |  | $    | 0.9   |      |   |      |  |   |     
|Other                                                      |  |      | 0.6   |      |   | 1.8   |  |   | 1.9  
|                                                           |  |      |       |      |   |       |  |   |      
|Total                                                      |  | $    | 1.5   |      | $ | 3.1   |  | $ | 5.7  
|                                                           |  |      |       |      |   |       |  |   |      
|Other non-operating income                                 |  |      |       |      |   |       |  |   |      
|Interest income                                            |  | $    | 4.7   |      | $ | 4.0   |  | $ | 3.5  
|Foreign currency translation gain, net of hedging activity |  |      | 2.8   |      |   |      |  |   |     
|Equity earnings in ISI                                     |  |      | 0.7   |      |   | 1.9   |  |   | 0.3  
|Gain on sale of ISI                                        |  |      | 3.4   |      |   |      |  |   |     
|Interest on asbestos receivable payment                    |  |      |      |      |   |      |  |   | 1.1  
|Other                                                      |  |      | 0.4   |      |   | 0.5   |  |   | 0.1  
|                                                           |  |      |       |      |   |       |  |   |      
|Total                                                      |  | $    | 12.0  |      | $ | 6.4   |  | $ | 5.0  
|                                                           |  |      |       |      |   |       |  |   |      



NOTE 28. SUPPLEMENTAL CASH FLOW INFORMATION



|                                  |  |      |      |      |   |      |  |   |     
|--------------------------------- |  | ---- | ---- | ---- | - | ---- |  | - | ----
|                                  |  | 2005 |      | 2004 |   | 2003
|Interest paid                     |  | $    | 2.5  |      | $ | 2.8  |  | $ | 3.1 
|Income taxes paid, net of refunds |  | $    | 42.9 |      |   | 77.3 |  |   | 27.5



NOTE 29. RELATED PARTIES



We sold 65% of our ownership in our
gasket products subsidiary, (now known as Interface Solutions, Inc. or ISI) on June 30, 1999. We still retained a 35% ownership of this business as of December 31, 2004. As part of the 1999 divestiture, we had agreed to
continue to purchase a portion of the felt products used in the manufacturing of resilient flooring from ISI for an initial term of eight years. We were required to purchase at least 75% of our felt requirements from ISI. Our purchases of felt
products from ISI for the pre-divested part of 2005, 2004 and 2003 were $16.4 million, $27.5 million and $26.9 million, respectively. The amounts due to ISI for these purchases were $1.7 million and $1.6 million at the end of 2004 and 2003.
Additionally, we had received nominal monthly payments from ISI for some logistics and administrative services. The amounts outstanding from ISI at the end of 2004 and 2003 for the logistics and administrative services we had provided to them were
less than $0.1 million. On August 8, 2005 we sold our remaining 35% equity interest in ISI and ISI is no longer considered a related party. See Note 9 for additional information.



We purchase grid products from WAVE, our 50%-owned joint venture with Worthington Industries. The total amount of these purchases was
approximately $68 million, $60 million and $51 million for the years ended December 31, 2005, 2004 and 2003, respectively. We also provide certain selling, promotional and administrative processing services to WAVE for which we receive
reimbursement. Those services amounted to $13.0 million, $11.8 million and $9.8 million for the years ended December 31, 2005, 2004 and 2003, respectively. The net amounts due from us to WAVE for all of our relationships were $4.4 million and
$4.0 million at the end of 2005 and 2004. See Note 9 for additional information.



97



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



NOTE 30. LITIGATION AND RELATED MATTERS ASBESTOS-RELATED LITIGATION



(Note: Particular documents referred to in this section are available at
www.armstrongplan.com)



Prior to December 6, 2000, AWI, the major
operating subsidiary of AHI, had been named as a defendant in personal injury cases and property damage cases related to asbestos-containing products. On December 6, 2000, AWI filed a voluntary petition for relief (the Filing) under
Chapter 11 of the U.S. Bankruptcy Code to use the court-supervised reorganization process to achieve a resolution of AWIs asbestos-related liability.



Two of AWIs domestic subsidiaries also commenced Chapter 11 proceedings at the time of the Filing. AHI and all of AWIs other direct and indirect subsidiaries,
including Armstrong Wood Products Inc. (formerly Triangle Pacific Corp.), WAVE (Armstrongs ceiling grid systems joint venture with Worthington Industries, Inc.), Armstrong Canada and Armstrong DLW AG were not a part of the Filing and
accordingly the liabilities, including asbestos-related liability if any, of such companies arising out of their own activities will not be resolved in AWIs Chapter 11 Case except for any asbestos-related liability that also relates, directly
or indirectly, to the pre-Filing activities of AWI.



Asbestos-Related Personal Injury Claims



Prior to the Filing,
AWI was a member of the Center for Claims Resolution (the CCR), which handled the defense and settlement of asbestos-related personal injury claims on behalf of its members. The CCR pursued broad-based settlements of asbestos-related
personal injury claims under the Strategic Settlement Program (SSP) and had reached agreements with law firms that covered approximately 130,000 claims that named AWI as a defendant.



Due to the Filing, holders of asbestos-related personal injury claims are stayed from
continuing to prosecute pending litigation and from commencing new lawsuits against AWI. In addition, AWI ceased making payments to the CCR with respect to asbestos-related personal injury claims, including payments pursuant to the outstanding SSP
agreements. A creditors committee representing the interests of asbestos-related personal injury claimants and an individual representing the interests of future claimants have been appointed in the Chapter 11 Case. AWIs present and
future asbestos-related liability will be addressed in its Chapter 11 Case. See Note 1 regarding AWIs Chapter 11 proceeding.



During 2003, AWI and the other parties in its Chapter 11 Case reached agreement on a plan of reorganization that addresses how all of AWIs pre-Filing liabilities
are to be settled. Several amendments to the plan of reorganization were filed, culminating in the Fourth Amended Plan of Reorganization filed with the Bankruptcy Court on May 23, 2003, which was modified by modifications filed with the
Bankruptcy Court on October 17, 2003, November 10, 2003, and December 3, 2004, and is referred to in this report as the POR.



Before a plan of reorganization may be implemented by AWI, it must be confirmed by order of both the Bankruptcy Court and the U.S. District Court. In addition,
consummation of a plan of reorganization may be subject to the satisfaction after confirmation of certain conditions, as provided by the plan of reorganization. On November 17 and 18, 2003, the Bankruptcy Court held a hearing on confirmation of
the POR and on December 19, 2003, issued proposed findings of fact and conclusions of law and a proposed order confirming the POR, notwithstanding the rejection of the POR by the class of unsecured creditors. On December 29, 2003, the
Unsecured Creditors Committee filed an objection to the Bankruptcy Courts proposed findings of fact and conclusions of law and the proposed order of confirmation of the POR. On February 23, 2005, the U.S. District Court Judge
Eduardo C. Robreno ruled that the POR, in its current form, could not be confirmed. In the courts decision, the Judge found that, because the class of unsecured creditors voted to reject the POR, the distribution of warrants to existing equity
holders under the POR violated the absolute priority rule. AWI filed a Notice of Appeal to the U.S. Court of Appeals for the Third Circuit on March 4, 2005. On December 29, 2005, the U.S. Court of Appeals affirmed the District Courts
decision to deny confirmation of the POR.



98



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



At a status conference before Judge Robreno on February 3, 2006, AWI and the court-authorized representatives of
AWIs creditors and claimants advised the Court that they had agreed on a proposed schedule for a confirmation hearing on a modified POR which would eliminate the provisions regarding distribution of warrants to existing AHI equity holders.
Under the modified POR, existing AHI equity holders would receive no distribution and their equity interests would be cancelled. Following the conference, Judge Robreno signed an order that established such a schedule for a U.S. District Court
confirmation hearing on the modified POR. The schedule calls for the confirmation hearing to commence on May 23, 2006. At that hearing, the Court will hear testimony and review other evidence relating to the Unsecured Creditors Committees
objection that the modified POR unfairly discriminates against the unsecured creditors, based on the size of the present and future asbestos liability implied by the modified POR. AWI filed the modified POR with the Court on February 21, 2006.
AWI is also monitoring a proposed asbestos claims litigation reform bill in Congress. See Note 1 for further discussion of AWIs Chapter 11 process. AWI is unable to predict whether the modified POR will be confirmed or when AWI would emerge
from Chapter 11.



A description of the basic components of the POR, which
remain unchanged in the modifed POR, follows.



Basic Components of the POR



A principal feature of the POR is
the creation of a trust (the Asbestos PI Trust), pursuant to section 524(g) of the Bankruptcy Code, for the purpose of addressing AWIs personal injury (including wrongful death) asbestos-related liability. All present and future
asbestos-related personal injury claims against AWI, including contribution claims of co-defendants, arising directly or indirectly out of AWIs pre-Filing use of or other activities involving asbestos would be channeled to the Asbestos PI
Trust.



In accordance with the 524(g) injunction if the POR goes into effect,
various entities would be protected from such present and future asbestos-related personal injury claims. These entities include, among others, reorganized AWI, AHI, AWIs subsidiaries and other affiliates (as defined in the POR), and their
respective officers and directors. Upon emergence from Chapter 11, AWI would not have any responsibility for these claims (including claims against AWI based solely on its ownership of a subsidiary or other affiliate), nor would it participate in
their resolution.



However, although AWIs domestic and foreign
subsidiaries and other affiliates would be protected parties, asbestos-related personal injury claims against them would be channeled to the Asbestos PI Trust only to the extent such claims directly or indirectly relate to the manufacturing,
installation, distribution or other activities of AWI or are based solely on AWIs ownership of the subsidiaries or other affiliates (as distinguished from independent activities of the subsidiaries or affiliates). Currently, three
asbestos-related personal injury litigations against subsidiaries of AWI allegedly arising out of such independent activities are pending. These claims would not be channeled to the Asbestos PI Trust under the POR inasmuch as they do not involve
activities of AWI. The subsidiaries deny liability and are aggressively defending the matters. AWI has not recorded any liability for these matters. Management does not expect that any sum that may have to be paid in connection with these matters
will be material to Armstrong.



In addition, workers compensation claims
brought against AWI or its subsidiaries or other affiliates would not be channeled to the Asbestos PI Trust and would remain subject to the workers compensation process. Historically, workers compensation claims against AWI and its
subsidiaries have not been significant in number or amount and AWI has continued to honor its obligations with respect to such claims during the Chapter 11 Case. Workers compensation law provides that the employer is responsible for
evaluation, medical treatment and lost wages as a result of a job-related injury. Currently, AWI has three pending workers compensation claims, and its UK subsidiary has seven employer liability claims involving alleged asbestos exposure.



There also is uncertainty as to proceedings, if any, brought in certain
foreign jurisdictions with respect to the effect of the 524(g) injunction in precluding the assertion in such jurisdictions of asbestos-related



99



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



personal injury claims, proceedings related thereto or the enforcement of judgments rendered in such proceedings.



Management believes that neither AWI nor any of its subsidiaries or other affiliates is
subject to any asbestos-related personal injury claims that would not be channeled to the Asbestos PI Trust and that are of a magnitude that, individually or collectively, would be material to reorganized Armstrong.



Potential Legislation



On April 19, 2005 asbestos personal injury claims reform legislation was introduced, as
the FAIR Act of 2005 (S.852), to the United States Senate. On May 26, 2005 the bill was reported out of committee. There is uncertainty as to whether this bill or any asbestos reform proposal will become law, and what impact there might be on
AWIs Chapter 11 Case.



If legislation as currently proposed is enacted
into law prior to AWI implementing a confirmed plan of reorganization, AWIs asbestos liability would likely be materially reduced from the $3.2 billion amount currently recorded, but its size would depend on AWIs payment obligations
under the law and the present value of those obligations. In such event, AWI would seek to develop a new plan of reorganization based on a re-evaluation of the then value of AWIs assets and ongoing businesses, the amount of allowed unsecured
claims against AWI (including any post-petition interest that may be allowed on such claims, as to which no amount is currently recorded in AWIs liabilities subject to compromise), the amount AWI would be required to pay under the enacted
legislation, and other factors. Under the absolute priority rule applicable in Chapter 11, AWIs shareholder would not be entitled to any recovery until the allowed claims of all of its creditors have been satisfied. We do not know enough today
to predict the likely terms of a reorganization plan that may be feasible under such circumstances, or if such reorganization would result in existing AHI shareholders receiving or retaining any equity value in AWI upon AWIs emergence from
Chapter 11.



Asbestos-Related Liability



Based upon events through early March 2003, specifically the
parties agreement on the basic terms of the PORs treatment of AWIs asbestos-related liabilities, management concluded that it could reasonably estimate its probable liability for AWIs current and future asbestos-related
personal injury claims. Accordingly, in the fourth quarter of 2002, AWI recorded a $2.5 billion charge to increase the balance sheet liability. The recorded asbestos-related liability for personal injury claims of approximately $3.2 billion at
December 31, 2005 and December 31, 2004, which was treated as subject to compromise, represents the estimated amount of liability that is implied based upon the negotiated resolution reflected in the POR, the total consideration expected
to be paid to the Asbestos PI Trust pursuant to the POR and an assumption for this purpose that the recovery value percentage for the allowed claims of the Asbestos PI Trust is equal to the estimated recovery value percentage for the allowed
non-asbestos unsecured claims.



AWI is unable to predict whether the modified
POR will be confirmed, or when AWI would emerge from Chapter 11. Therefore, the timing and terms of resolution of the Chapter 11 Case remain uncertain. As long as this uncertainty exists, future changes to the recorded asbestos-related liability are
possible and could be material to AWIs financial position and the results of its operations. Management will continue to review the recorded liability in light of future developments in the Chapter 11 Case and with respect to any legislation,
and will make changes to the recorded liability if and when it is appropriate.



Insurance Recovery Proceedings



A substantial portion of AWIs primary and remaining excess insurance asset is nonproducts (general liability) insurance for personal injury claims. AWI has entered
into settlements with a number of the carriers resolving its coverage issues. However, an alternative dispute resolution (ADR) procedure was commenced against certain carriers to determine the percentage of resolved and unresolved claims
that are nonproducts claims, to establish the entitlement to such coverage and to determine whether and how



100



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



much reinstatement of prematurely exhausted products hazard insurance is warranted. The nonproducts coverage potentially available is substantial and
includes defense costs in addition to limits.



During 1999, AWI received
preliminary decisions in the initial phases of the trial proceeding of the ADR, which were generally favorable to AWI on a number of issues related to insurance coverage. However, during the first quarter of 2001, a new trial judge was selected for
the ADR. The new trial judge conducted hearings in 2001 and determined not to rehear matters decided by the previous judge. In the first quarter of 2002, the trial judge concluded the ADR trial proceeding with findings in favor of AWI on
substantially all key issues. Liberty Mutual, the only insurer that is still a party to the ADR, appealed that final judgment. Appellate argument was held on March 11, 2003. On July 30, 2003, the appellate arbitrators ruled that AWIs
claims against certain Liberty Mutual policies were barred by the statute of limitations. The ruling did not address the merits of any of the other issues Liberty Mutual raised in its appeal. Based on that unfavorable ruling, AWI concluded that
insurance assets of $73 million were no longer probable of recovery. AWI was also ordered to reimburse Liberty Mutual for certain costs and administration fees that Liberty Mutual incurred during the ADR. The $1.6 million claimed for these costs and
fees is in dispute. Based upon an AWI request, the appellate panel held a rehearing on November 21, 2003. In January 2004, the appellate panel upheld its initial ruling. On February 4, 2004, AWI filed a motion in the U.S. District Court
for the Eastern District of Pennsylvania to vacate the rulings of the appellate panel.



In July 2002, AWI filed a lawsuit against Liberty Mutual in the U.S. District Court for the Eastern District of Pennsylvania seeking, among other things, a declaratory judgment with respect to certain policy issues not subject to binding
ADR. The U.S. District Court has not yet set a schedule to hear this matter.



On June 13, 2003, the New Hampshire Insurance Department placed The Home Insurance Company (Home) under an order of liquidation. Less than $10 million of AWIs recorded insurance asset is based on policies with Home,
which management believes is probable of recovery. AWI filed a proof of claim against Home during June 2004. It is uncertain when AWI will receive proceeds from Home under these insurance policies.



Insurance Asset



An insurance asset in respect of asbestos claims in the amount of $98.6 million was recorded
as of December 31, 2005 and December 31, 2004. The total amount recorded reflects AWIs belief that insurance proceeds will be recovered in this amount, based upon AWIs success in insurance recoveries, settlement agreements that
provide such coverage, the nonproducts recoveries by other companies and the opinion of outside counsel. Such insurance, in our opinion, is either available through settlement or probable of recovery through negotiation or litigation. Depending on
further progress of the ADR, activities such as settlement discussions with insurance carriers party to the ADR and those not party to the ADR, the final determination of coverage shared with ACandS (the former AWI insulation contracting subsidiary
that was sold in August 1969 and which filed for relief under Chapter 11 of the Bankruptcy Code in September 2002) and the financial condition of the insurers, AWI may revise its estimate of probable insurance recoveries. Approximately $79 million
of the $98.6 million asset is determined from agreed coverage in place. Of the $98.6 million, $9.8 million has been recorded as a current asset as of December 31, 2005 reflecting managements estimate of the minimum insurance payments to
be received in the next 12 months.



Many uncertainties remain in the insurance
recovery process; therefore, AWI did not increase the estimated insurance recovery asset in 2005.



Cash Flow Impact



As a result of the Chapter 11 Filing, AWI has not made any payments for asbestos-related personal injury claims since the fourth quarter of 2000. Additionally, AWI did
not receive any asbestos-related insurance recoveries during 2005 but received $4.5 million during 2004. During the pendency of the Chapter 11 Case, AWI does not expect to make any further cash payments for asbestos-related claims, but AWI



101



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



expects to continue to receive insurance proceeds under the terms of various settlement agreements. Management estimates that the timing of future cash
recoveries of the recorded asset may extend beyond 10 years.



Conclusion



Many uncertainties continue
to exist about the matters impacting AWIs asbestos-related liability and insurance asset. These uncertainties include when and if a plan of reorganization will be confirmed by the Bankruptcy Court and the U.S. District Court, the impact of any
potential legislation, and the financial condition of AWIs insurance carriers.



Additionally, if a plan of reorganization is confirmed, AWI is unable to predict when it will be implemented. Therefore, the timing and terms of resolution of the Chapter 11 Case remain uncertain. As long as this uncertainty exists, future
changes to the recorded liability and insurance asset are possible and could be material to AWIs financial position and the results of its operations. Management will continue to review the recorded liability and insurance asset in light of
future developments in the Chapter 11 Case and with respect to any legislation, and will make changes to the recorded amounts if and when it is appropriate.



ENVIRONMENTAL MATTERS



Environmental Expenditures



Most of our manufacturing and certain of our research facilities are affected by various federal, state and local environmental requirements relating to the discharge of
materials or the protection of the environment. We make expenditures necessary for compliance with applicable environmental requirements at our operating facilities.



As a result of continuous changes in regulatory requirements, we cannot predict with certainty future expenditures associated with
compliance with environmental requirements. The United States Environmental Protection Agency (EPA) has promulgated a new regulation pursuant to the Clean Air Act that may impact our domestic manufacturing operations. That regulation,
The National Emission Standards for Hazardous Air Pollutants for Industrial, Commercial, and Institutional Boilers and Process Heaters Act, became effective in November, 2004, and requires compliance by September 13, 2007. While we are
finalizing our review of this regulation, adoption of this regulation is not expected to have a material impact on our consolidated results of operations or financial condition.



Environmental Remediation



Summary



We are involved in proceedings under the Comprehensive Environmental Response, Compensation and Liability Act (CERCLA), and similar state
Superfund laws at 28 sites. In most cases, we are one of many potentially responsible parties (PRPs) which have potential liability for the required investigation and remediation of each site and which, in some cases, have
agreed to jointly fund that required investigation and remediation. With regard to some sites, however, we dispute the liability, the proposed remedy or the proposed cost allocation among the PRPs. We may have rights of contribution or reimbursement
from other parties or coverage under applicable insurance policies.



We have
also been remediating environmental contamination resulting from past industrial activity at certain of our former plant sites. Estimates of our future environmental liability at the Superfund sites and current or former plant sites are based on
evaluations of currently available facts regarding each individual site and consider factors such as our activities in conjunction with the site, existing technology, presently enacted laws and regulations and prior company experience in remediating
contaminated sites. Although current law imposes joint and several liability on all parties at Superfund sites, our contribution to the remediation of these sites is expected to be limited by the number of other companies also identified as
potentially liable for site remediation. As a result, our estimated liability reflects only our expected share. In determining the probability of contribution, we consider the solvency of the parties, whether liability is being disputed, the terms
of any existing agreements and experience with similar matters. Additionally, the Chapter 11 Case also may affect the ultimate amount of such contributions.



102



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



Effects of Chapter 11



Certain of AWIs environmental liabilities are subject to discharge through its Chapter 11 Case while others are not. AWIs
payments and remediation work on such sites for which AWI is a PRP is under review in light of the Chapter 11 Filing. The bar date for claims from the EPA expired during the third quarter of 2003. AWI received an unliquidated proof of claim from the
EPA. Those environmental obligations that AWI has with respect to property that it owns or operates are likely to be unaffected by the Chapter 11 Case. Therefore, AWI will be required to continue meeting its on-going environmental compliance
obligations at the properties that AWI owns or operates. AWI will also be required to address the effects of any contamination at those sites, even if the contamination predated Chapter 11 Filing. In addition, AWI may be obligated to remedy the
off-site impact of activities that occurred on the properties it owns and operates.



Monetary claims with respect to properties that AWI does not own or operate (such as formerly owned sites, or landfills to which AWIs waste was taken) may be discharged in AWIs Chapter 11 Case. Accordingly, claims brought by a
federal or state agency alleging that AWI should reimburse the claimant for money that it spent cleaning up a site which AWI does not own or operate would be subject to discharge, provided the claimant received proper notice of the bankruptcy and
bar date. The same would be true for monetary claims by private parties, such as other PRPs with respect to sites with multiple PRPs. Under the POR, the Superfund sites at which AWI is alleged to be a PRP are being treated as unsecured liabilities
subject to compromise. Other Superfund sites relate to entities that are not part of AWIs Chapter 11 Case and therefore will not be discharged.



In addition to the right to sue for reimbursement of the money it spends, CERCLA also gives the federal government the right to sue for an injunction compelling a
defendant to perform a cleanup. Several state statutes give similar injunctive rights to those States. While we believe such rights do not survive Chapter 11, there does not appear to be controlling judicial precedent that these injunctive rights
are dischargeable. Thus, according to some cases, while a governmental agencys right to require AWI to reimburse it for the costs of cleaning up a site may be dischargeable, the same government agencys right to compel us to spend our
money cleaning up the same site may not be dischargeable even though the financial impact to AWI would be the same in both instances.



Specific Events



AWI has been working to resolve as many of its environmental liabilities through its Chapter 11 Case as possible. AWI has entered into a global environmental settlement with the Department of Justice (DOJ)
and the EPA with respect to CERCLA liability at 37 sites. Pursuant to the proposed Settlement Agreement, the federal government would covenant not to sue AWI for either monetary or injunctive relief under CERCLA at 19 of these sites, in exchange for
an allowed claim amount in the bankruptcy with respect to known claims concerning sites that AWI does not own or operate. Under the settlement, AWI also has contribution protection under CERCLA with respect to private party claims at the sites at
which the government receives an allowed claim. Additionally, AWI has the benefit of discharge both at the 19 sites for which the government receives an allowed claim and at an additional 18 sites identified in the Settlement Agreement. At an
additional site, AWI will continue to participate in the cleanup under a previously approved Consent Decree. The EPA Settlement Approval Order was entered by the Bankruptcy Court in October 2005. In accordance with this global settlement becoming
effective, the EPA proof of claim has been amended to assert a claim in the amount of $8.7 million. This amount includes the $7.8 million that AWI and EPA agreed upon with respect to the Peterson Puritan site. In connection with the global
settlement, AWI filed a motion with the Bankruptcy Court on January 11, 2006, objecting to claims asserted by certain PRPs and requesting the Court enter an order disallowing such claims. On February 21, 2006 the Court issued its order
disallowing such claims.



AWI is subject to a unilateral order by the Oregon
Department of Environmental Quality (DEQ) to conduct a remedial investigation and feasibility study and any necessary remedial design and action at its



103



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



St. Helens, Oregon facility, as well as the adjacent Scappoose Bay. AWI has denied liability for Scappoose Bay, but has cooperated with the DEQ regarding its
owned property. Other potentially responsible parties who are not yet subject to orders by the DEQ include former site owners Owens Corning (OC) and Kaiser Gypsum Company, Inc. (Kaiser). AWI has entered into an agreement with
Kaiser for the sharing of costs and responsibilities with respect to the remedial investigation, feasibility study and remedy selection at the site. OC has entered into a settlement with the DEQ. Pursuant to the settlement, OC has made a lump sum
payment to the DEQ in exchange for contribution protection (including protection against common law and statutory contribution claims by AWI against OC) and a covenant not to sue. AWI has reached an agreement with the DEQ as to how these funds will
be made available for the investigation and remediation of the site. AWI has recorded an environmental liability with respect to the investigation and feasibility study at its St. Helens facility, but not for Scappoose Bay because AWI
continues to dispute responsibility for contamination of Scappoose Bay.



A
foreign subsidiary of AWI sold a manufacturing facility in 1990, which was prior to AWIs acquisition of the subsidiary. Under the terms of the sales agreement, an environmental indemnification was provided to the buyer of the facility. During
the third quarter of 2005, the facility owner discovered additional areas of soil contamination that require additional remediation. Accordingly, a $3.1 million charge was recorded within SG&A expense to increase our probable liability. As
additional sampling efforts and meetings with local government authorities continue, further increases to our recorded liability are possible.



Summary of Financial Position



Liabilities of $27.3 million and $28.0 million at December 31, 2005 and December 31, 2004, respectively were for potential environmental liabilities that we
consider probable and for which a reasonable estimate of the probable liability could be made. Where existing data is sufficient to estimate the liability, that estimate has been used; where only a range of probable liabilities is available and no
amount within that range is more likely than any other, the lower end of the range has been used. As assessments and remediation activities progress at each site, these liabilities are reviewed to reflect additional information as it becomes
available. Due to the Chapter 11 Filing, $19.4 million of the December 31, 2005 and $18.6 million of the December 31, 2004 environmental liabilities are classified as prepetition liabilities subject to compromise. As a general rule, the
Chapter 11 process does not preserve company assets for such prepetition liabilities.



The estimated liabilities above do not take into account any claims for recoveries from insurance or third parties. Such recoveries, where probable, have been recorded as an asset in the consolidated financial statements and are either
available through settlement or anticipated to be recovered through negotiation or litigation. The amount of the recorded asset for estimated recoveries was $2.3 million at December 31, 2005 and $2.4 million at December 31, 2004.



Actual costs to be incurred at identified sites may vary from our estimates.
Based on our current knowledge of the identified sites, we believe that any sum we may have to pay in connection with environmental matters in excess of the amounts noted above would not have a material adverse effect on our financial condition, or
liquidity, although the recording of future costs may be material to earnings in such future period.



PATENT INFRINGEMENT CLAIMS



We are a defendant in two lawsuits claiming patent infringement related to some of our laminate flooring products. The plaintiffs have claimed unspecified monetary
damages. We are being defended and indemnified by our supplier for costs and potential damages related to the litigation.



BREACH OF CONTRACT CLAIM



Since 2003, we had been pursuing a breach of contract claim against a former laminate flooring supplier. An arbitration hearing was held in March 2005. In July 2005 the
tribunal communicated that it intended to rule in Armstrongs favor. A hearing to address an award amount had been scheduled in September



104



---

##### Table of Contents

Armstrong Holdings, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions, except share
data)



2005. Prior to this scheduled hearing, the parties reached a settlement in which the supplier agreed to pay $6.75 million to Armstrong to resolve all
existing and potential claims between the parties. The Bankruptcy Court approved the settlement in October 2005. Accordingly, we recorded a net gain in the third quarter of 2005 of $6.4 million in our Resilient Flooring ($5.2 million) and Wood
Flooring ($1.2 million) segments.



OTHER
CLAIMS



Additionally, we are involved in various other claims and legal
actions involving product liability, patent infringement, breach of contract, distributor termination, employment law issues and other actions arising in the ordinary course of business. While complete assurance cannot be given to the outcome of
these claims, we do not expect that any sum that may have to be paid in connection with these matters will have a materially adverse effect on our consolidated financial position or liquidity, however it could be material to the results of
operations in the particular period in which a matter is resolved.



NOTE 31. EARNINGS PER SHARE



In 2004
and 2003, the diluted loss per share is calculated using basic common shares outstanding since using diluted common shares would be anti-dilutive. The difference between the average number of basic and diluted common shares outstanding is due to
contingently issuable shares. Earnings per share components may not add due to rounding.



NOTE 32. PREFERRED STOCK PURCHASE RIGHTS PLAN



AHI has a shareholder rights plan under a Rights Agreement dated as of March 14, 2000 and in connection therewith distributed one right
for each share of its common stock outstanding. In general, the rights become exercisable at $300 per right for a fractional share of a new series of Class A preferred stock 10 days after a person or group, other than certain affiliates of AHI,
either acquires beneficial ownership of shares representing 20% or more of the voting power of AHI or announces a tender or exchange offer that could result in such person or group beneficially owning shares representing 28% or more of the voting
power of AHI. Currently, one right is attached to each share of common stock and trades automatically with the share of common stock. When exercisable, the rights may trade separately from the common stock. If thereafter any person or group becomes
the beneficial owner of 28% or more of the voting power of AHI, or if AHI is the surviving company in a merger with a person or group that owns 20% or more of the voting power of AHI, then each owner of a right (other than such 20% shareholder)
would be entitled to purchase shares of company common stock having a value equal to twice the exercise price of the right. Should AHI be acquired in a merger or other business combination, or sell 50% or more of its assets or earnings power, each
right would entitle the holder to purchase, at the exercise price, common shares of the acquirer having a value of twice the exercise price of the right. The rights have no voting power nor do they entitle a holder to receive dividends. At
AHIs option, the rights are redeemable prior to becoming exercisable at five cents per right. Pursuant to action by the AHI Board of Directors on February 20, 2006, the rights are scheduled to expire on the earlier of March 21, 2008
or the date a plan of reorganization in AWIs Chapter 11 Case becomes effective. Previously, the rights were scheduled to expire on March 21, 2006. The rights can be extended or shortened (by redemption) by the AHI Board of Directors.



105



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm



The Board of Directors,

Armstrong World Industries, Inc.:



We have audited the accompanying consolidated financial statements of Armstrong World Industries, Inc. and subsidiaries (the Company) as listed in the
accompanying index on page 48. In connection with our audits of the consolidated financial statements, we also have audited the financial statement schedule as listed in the accompanying index on page 48. These consolidated financial statements and
financial statement schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.



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



In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Armstrong World Industries, Inc. and subsidiaries as of December 31, 2005 and 2004, and the
results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2005, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related financial statement
schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.



The accompanying consolidated financial statements and financial statement schedule have been prepared assuming that the Company will
continue as a going concern. As discussed in Note 1 of the consolidated financial statements, the Company and two of its domestic subsidiaries filed separate voluntary petitions for relief under Chapter 11 of the United States Bankruptcy Code in the
United States Bankruptcy Court on December 6, 2000. The Company has also defaulted on certain debt obligations. Although the Company and these operating subsidiaries are currently operating their businesses as debtors-in-possession under the
jurisdiction of the Bankruptcy Court, the continuation of their businesses as going concerns is contingent upon, among other things, the ability to formulate a plan of reorganization which will gain approval of the creditors and confirmation by the
Bankruptcy Court. The filing under Chapter 11 and the resulting increased uncertainty regarding the Companys potential asbestos liabilities, as discussed in Note 30 of the consolidated financial statements, raise substantial doubt about the
Companys ability to continue as a going concern. The accompanying consolidated financial statements and financial statement schedule do not include any adjustments that might result from the outcome of these uncertainties.



/s/ KPMG LLP



Philadelphia, Pennsylvania

February 23, 2006



106



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Consolidated Statements of Earnings

(amounts in millions)



|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|------------------------------------------------------------------------------------------ |  | ------------------------ | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                           |  | Years Ended December 31, |        
|                                                                                           |  | 2005                     |         |   | 2004 |   |         | 2003 | 
|Net sales                                                                                  |  | $                        | 3,558.4 |   |      | $ | 3,497.3 |      |  | $ | 3,259.0 |  
|Cost of goods sold                                                                         |  |                          | 2,821.1 |   |      |   | 2,811.0 |      |  |   | 2,597.4 |  
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Gross profit                                                                               |  |                          | 737.3   |   |      |   | 686.3   |      |  |   | 661.6   |  
|Selling, general and administrative expenses                                               |  |                          | 654.3   |   |      |   | 633.4   |      |  |   | 612.1   |  
|Charge for asbestos liability, net                                                         |  |                          |        |   |      |   |        |      |  |   | 81.0    |  
|Goodwill impairment                                                                        |  |                          |        |   |      |   | 108.4   |      |  |   |        |  
|Restructuring charges, net                                                                 |  |                          | 23.2    |   |      |   | 18.3    |      |  |   | 8.6     |  
|Equity (earnings) from joint venture                                                       |  |                          | (39.3   | ) |      |   | (31.6   | )    |  |   | (20.8   | )
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Operating income (loss)                                                                    |  |                          | 99.1    |   |      |   | (42.2   | )    |  |   | (19.3   | )
|Interest expense (unrecorded contractual interest of $82.8, $86.9 and $95.1, respectively) |  |                          | 8.4     |   |      |   | 8.4     |      |  |   | 9.0     |  
|Other non-operating expense                                                                |  |                          | 1.5     |   |      |   | 3.1     |      |  |   | 5.7     |  
|Other non-operating (income)                                                               |  |                          | (11.9   | ) |      |   | (6.4    | )    |  |   | (5.0    | )
|Chapter 11 reorganization (income) costs, net                                              |  |                          | (1.2    | ) |      |   | 6.9     |      |  |   | 9.4     |  
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Earnings (loss) from continuing operations before income taxes                             |  |                          | 102.3   |   |      |   | (54.2   | )    |  |   | (38.4   | )
|Income tax expense (benefit)                                                               |  |                          | 1.6     |   |      |   | 25.1    |      |  |   | (1.6    | )
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Earnings (loss) from continuing operations                                                 |  |                          | 100.7   |   |      |   | (79.3   | )    |  |   | (36.8   | )
|Gain (loss) from discontinued operations, net of tax of $0.0, $0.2 and $0.1                |  |                          | 10.4    |   |      |   | (0.4    | )    |  |   | (2.5    | )
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  
|Net earnings (loss)                                                                        |  | $                        | 111.1   |   |      | $ | (79.7   | )    |  | $ | (39.3   | )
|                                                                                           |  |                          |         |   |      |   |         |      |  |   |         |  



See accompanying notes
to consolidated financial statements beginning on page 111.



107



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Consolidated Balance Sheets

(amounts in millions, except share data)



|                                                                                                                     |  |                  |          |   |                  |   |          |  
|-------------------------------------------------------------------------------------------------------------------- |  | ---------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                                                     |  | December 31,2005 |          |   | December 31,2004 |  
|Assets                                                                                                               |  |                  |          |   |                  |   |          |  
|Current assets:                                                                                                      |  |                  |          |   |                  |   |          |  
|Cash and cash equivalents                                                                                            |  | $                | 602.2    |   |                  | $ | 515.9    |  
|Accounts and notes receivable, net                                                                                   |  |                  | 328.8    |   |                  |   | 336.1    |  
|Inventories, net                                                                                                     |  |                  | 514.5    |   |                  |   | 535.1    |  
|Deferred income taxes                                                                                                |  |                  | 15.4     |   |                  |   | 15.6     |  
|Income tax receivable                                                                                                |  |                  | 18.2     |   |                  |   | 7.0      |  
|Other current assets                                                                                                 |  |                  | 82.2     |   |                  |   | 72.5     |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total current assets                                                                                                 |  |                  | 1,561.3  |   |                  |   | 1,482.2  |  
|Property, plant and equipment, less accumulated depreciation and amortization of $1,562.0 and $1,540.7, respectively |  |                  | 1,145.3  |   |                  |   | 1,208.8  |  
|Insurance receivable for asbestos-related liabilities, noncurrent                                                    |  |                  | 88.8     |   |                  |   | 88.8     |  
|Prepaid pension costs                                                                                                |  |                  | 476.9    |   |                  |   | 480.9    |  
|Investment in affiliates                                                                                             |  |                  | 67.4     |   |                  |   | 72.5     |  
|Goodwill                                                                                                             |  |                  | 134.2    |   |                  |   | 136.0    |  
|Other intangibles, net                                                                                               |  |                  | 68.1     |   |                  |   | 76.0     |  
|Deferred income taxes, noncurrent                                                                                    |  |                  | 967.4    |   |                  |   | 941.6    |  
|Other noncurrent assets                                                                                              |  |                  | 96.6     |   |                  |   | 122.6    |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total assets                                                                                                         |  | $                | 4,606.0  |   |                  | $ | 4,609.4  |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Liabilities and Shareholders Equity                                                                                 |  |                  |          |   |                  |   |          |  
|Current liabilities:                                                                                                 |  |                  |          |   |                  |   |          |  
|Short-term debt                                                                                                      |  | $                | 14.6     |   |                  | $ | 11.1     |  
|Current installments of long-term debt                                                                               |  |                  | 5.4      |   |                  |   | 8.2      |  
|Accounts payable and accrued expenses                                                                                |  |                  | 392.5    |   |                  |   | 447.4    |  
|Short term amounts due to affiliates                                                                                 |  |                  | 10.0     |   |                  |   | 13.3     |  
|Income tax payable                                                                                                   |  |                  | 10.0     |   |                  |   | 15.3     |  
|Deferred income taxes                                                                                                |  |                  | 0.8      |   |                  |   | 1.1      |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total current liabilities                                                                                            |  |                  | 433.3    |   |                  |   | 496.4    |  
|Liabilities subject to compromise                                                                                    |  |                  | 4,869.4  |   |                  |   | 4,870.9  |  
|Long-term debt, less current installments                                                                            |  |                  | 21.5     |   |                  |   | 29.2     |  
|Postretirement and postemployment benefit liabilities                                                                |  |                  | 258.9    |   |                  |   | 262.6    |  
|Pension benefit liabilities                                                                                          |  |                  | 223.7    |   |                  |   | 258.9    |  
|Other long-term liabilities                                                                                          |  |                  | 90.0     |   |                  |   | 87.6     |  
|Deferred income taxes, noncurrent                                                                                    |  |                  | 21.2     |   |                  |   | 19.8     |  
|Minority interest in subsidiaries                                                                                    |  |                  | 7.9      |   |                  |   | 9.3      |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total noncurrent liabilities                                                                                         |  |                  | 5,492.6  |   |                  |   | 5,538.3  |  
|Shareholders equity (deficit):                                                                                      |  |                  |          |   |                  |   |          |  
|Common stock, $1 par value per share Authorized 200 million shares; issued 51,878,910 shares                         |  |                  | 51.9     |   |                  |   | 51.9     |  
|Capital in excess of par value                                                                                       |  |                  | 172.6    |   |                  |   | 172.6    |  
|Reduction for ESOP loan guarantee                                                                                    |  |                  | (142.2   | ) |                  |   | (142.2   | )
|Accumulated deficit                                                                                                  |  |                  | (910.8   | ) |                  |   | (1,021.9 | )
|Accumulated other comprehensive income                                                                               |  |                  | 37.1     |   |                  |   | 42.8     |  
|Less common stock in treasury, at cost 2005 and 2004  11,393,170 shares                                             |  |                  | (528.5   | ) |                  |   | (528.5   | )
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total shareholders (deficit)                                                                                        |  |                  | (1,319.9 | ) |                  |   | (1,425.3 | )
|                                                                                                                     |  |                  |          |   |                  |   |          |  
|Total liabilities and shareholders equity                                                                           |  | $                | 4,606.0  |   |                  | $ | 4,609.4  |  
|                                                                                                                     |  |                  |          |   |                  |   |          |  



See accompanying notes
to consolidated financial statements beginning on page 111.



108



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Consolidated Statements of Shareholders Equity

(amounts in millions, except per share amounts)



|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|---------------------------------------------- |  | ---- | -------- | - | ---- | - | ----- | ---- |  | - | -------- | - |  | - | ----- | - |  | - | -------- | - |  | - | ----- | -
|                                               |  | 2005 |          |   | 2004 |   |       | 2003 | 
|Common stock, $1 par value:                    |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning and end of year           |  | $    | 51.9     |   |      |   |       |      |  | $ | 51.9     |   |  |   |       |   |  | $ | 51.9     |   |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Capital in excess of par value:                |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning of year                   |  | $    | 172.6    |   |      |   |       |      |  | $ | 172.7    |   |  |   |       |   |  | $ | 172.9    |   |  |   |       |  
|Stock issuances and other                      |  |      |         |   |      |   |       |      |  |   | (0.1     | ) |  |   |       |   |  |   | (0.2     | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at end of year                         |  | $    | 172.6    |   |      |   |       |      |  | $ | 172.6    |   |  |   |       |   |  | $ | 172.7    |   |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Reduction for ESOP loan guarantee:             |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning and end of year           |  | $    | (142.2   | ) |      |   |       |      |  | $ | (142.2   | ) |  |   |       |   |  | $ | (142.2   | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Retained earnings (accumulated deficit):       |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning of year                   |  | $    | (1,021.9 | ) |      |   |       |      |  | $ | (942.2   | ) |  |   |       |   |  | $ | (902.9   | ) |  |   |       |  
|Net earnings (loss) for year                   |  |      | 111.1    |   |      | $ | 111.1 |      |  |   | (79.7    | ) |  | $ | (79.7 | ) |  |   | (39.3    | ) |  | $ | (39.3 | )
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at end of year                         |  | $    | (910.8   | ) |      |   |       |      |  | $ | (1,021.9 | ) |  |   |       |   |  | $ | (942.2   | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Accumulated other comprehensive income (loss): |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning of year                   |  | $    | 42.8     |   |      |   |       |      |  | $ | 43.3     |   |  |   |       |   |  | $ | (12.2    | ) |  |   |       |  
|Foreign currency translation adjustments       |  |      | (14.1    | ) |      |   |       |      |  |   | 22.4     |   |  |   |       |   |  |   | 56.8     |   |  |   |       |  
|Derivative gain (loss), net                    |  |      | 1.2      |   |      |   |       |      |  |   | 0.3      |   |  |   |       |   |  |   | (0.3     | ) |  |   |       |  
|Minimum pension liability adjustments          |  |      | 7.2      |   |      |   |       |      |  |   | (23.2    | ) |  |   |       |   |  |   | (1.0     | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Total other comprehensive income (loss)        |  |      | (5.7     | ) |      |   | (5.7  | )    |  |   | (0.5     | ) |  |   | (0.5  | ) |  |   | 55.5     |   |  |   | 55.5  |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at end of year                         |  | $    | 37.1     |   |      |   |       |      |  | $ | 42.8     |   |  |   |       |   |  | $ | 43.3     |   |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Comprehensive income (loss)                    |  |      |          |   |      | $ | 105.4 |      |  |   |          |   |  | $ | (80.2 | ) |  |   |          |   |  | $ | 16.2  |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Less treasury stock at cost:                   |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Balance at beginning and end of year           |  | $    | (528.5   | ) |      |   |       |      |  | $ | (528.5   | ) |  |   |       |   |  | $ | (528.5   | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  
|Total shareholders (deficit)                  |  | $    | (1,319.9 | ) |      |   |       |      |  | $ | (1,425.3 | ) |  |   |       |   |  | $ | (1,345.0 | ) |  |   |       |  
|                                               |  |      |          |   |      |   |       |      |  |   |          |   |  |   |       |   |  |   |          |   |  |   |       |  



See accompanying notes
to consolidated financial statements beginning on page 111.



109



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Consolidated Statements of Cash Flows



|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|------------------------------------------------------------------------------------------ |  | ----------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ----- | -
|                                                                                           |  | Year Ended December 31, |       
|                                                                                           |  | 2005                    |        |   | 2004 |   |        | 2003 | 
|Cash flows from operating activities:                                                      |  |                         |        |   |      |   |        |      |  |   |       |  
|Net earnings (loss)                                                                        |  | $                       | 111.1  |   |      | $ | (79.7  | )    |  | $ | (39.3 | )
|Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: |  |                         |        |   |      |   |        |      |  |   |       |  
|Depreciation and amortization                                                              |  |                         | 141.0  |   |      |   | 151.0  |      |  |   | 163.1 |  
|Goodwill impairment                                                                        |  |                         |       |   |      |   | 108.4  |      |  |   |      |  
|Fixed asset impairments                                                                    |  |                         | 17.6   |   |      |   | 64.7   |      |  |   | 10.5  |  
|Deferred income taxes                                                                      |  |                         | (24.6  | ) |      |   | (21.9  | )    |  |   | (51.5 | )
|Gain on sale of notes                                                                      |  |                         | (10.4  | ) |      |   |       |      |  |   |      |  
|Equity (earnings) from affiliates, net                                                     |  |                         | (39.0  | ) |      |   | (33.5  | )    |  |   | (20.7 | )
|Gain on sale of investment in affiliates                                                   |  |                         | (3.4   | ) |      |   |       |      |  |   |      |  
|Chapter 11 reorganization (income) costs, net                                              |  |                         | (1.2   | ) |      |   | 6.9    |      |  |   | 9.4   |  
|Chapter 11 reorganization costs payments                                                   |  |                         | (12.7  | ) |      |   | (15.9  | )    |  |   | (25.8 | )
|Restructuring charges, net of reversals                                                    |  |                         | 23.2   |   |      |   | 18.3   |      |  |   | 8.6   |  
|Restructuring payments                                                                     |  |                         | (24.0  | ) |      |   | (4.1   | )    |  |   | (8.7  | )
|Asbestos-related insurance recoveries                                                      |  |                         |       |   |      |   | 4.5    |      |  |   | 31.0  |  
|Payments for asbestos-related claims                                                       |  |                         |       |   |      |   |       |      |  |   | (9.0  | )
|Charge for asbestos liability, net                                                         |  |                         |       |   |      |   |       |      |  |   | 81.0  |  
|Cash effect of hedging activities                                                          |  |                         | 21.9   |   |      |   | 1.1    |      |  |   | (27.0 | )
|Increase (decrease) in cash from change in:                                                |  |                         |        |   |      |   |        |      |  |   |       |  
|Receivables                                                                                |  |                         | (8.7   | ) |      |   | (9.5   | )    |  |   | 40.6  |  
|Inventories                                                                                |  |                         | 1.5    |   |      |   | (61.7  | )    |  |   | 6.6   |  
|Other current assets                                                                       |  |                         | (3.7   | ) |      |   | 11.8   |      |  |   | (4.6  | )
|Other noncurrent assets                                                                    |  |                         | (16.8  | ) |      |   | (34.8  | )    |  |   | (18.6 | )
|Accounts payable and accrued expenses                                                      |  |                         | 8.5    |   |      |   | 61.1   |      |  |   | (15.6 | )
|Income taxes payable                                                                       |  |                         | (16.7  | ) |      |   | (31.4  | )    |  |   | 21.9  |  
|Other long-term liabilities                                                                |  |                         | (20.1  | ) |      |   | 3.5    |      |  |   | 4.0   |  
|Other, net                                                                                 |  |                         | 3.2    |   |      |   | 4.0    |      |  |   | 9.9   |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Net cash provided by operating activities                                                  |  |                         | 146.7  |   |      |   | 142.8  |      |  |   | 165.8 |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Cash flows from investing activities:                                                      |  |                         |        |   |      |   |        |      |  |   |       |  
|Purchases of property, plant and equipment and computer software                           |  |                         | (135.5 | ) |      |   | (134.0 | )    |  |   | (78.1 | )
|Proceeds from sale of notes                                                                |  |                         | 38.3   |   |      |   |        |      |  |   |       |  
|Distributions from equity affiliates                                                       |  |                         | 23.0   |   |      |   | 10.0   |      |  |   | 16.0  |  
|Proceeds from sale of investment in affiliates                                             |  |                         | 20.6   |   |      |   |        |      |  |   |       |  
|Proceeds from the sale of assets                                                           |  |                         | 5.1    |   |      |   | 12.3   |      |  |   | 4.9   |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Net cash (used for) investing activities                                                   |  |                         | (48.5  | ) |      |   | (111.7 | )    |  |   | (57.2 | )
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Cash flows from financing activities:                                                      |  |                         |        |   |      |   |        |      |  |   |       |  
|Increase/(decrease) in short-term debt, net                                                |  |                         | 5.1    |   |      |   | 4.0    |      |  |   | (5.3  | )
|Payments of long-term debt                                                                 |  |                         | (7.6   | ) |      |   | (9.8   | )    |  |   | (8.2  | )
|Other, net                                                                                 |  |                         | (1.4   | ) |      |   | (1.2   | )    |  |   | (0.6  | )
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Net cash (used for) financing activities                                                   |  |                         | (3.9   | ) |      |   | (7.0   | )    |  |   | (14.1 | )
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Effect of exchange rate changes on cash and cash equivalents                               |  |                         | (8.0   | ) |      |   | 7.5    |      |  |   | 9.8   |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Net increase in cash and cash equivalents                                                  |  | $                       | 86.3   |   |      | $ | 31.6   |      |  | $ | 104.3 |  
|Cash and cash equivalents at beginning of year                                             |  | $                       | 515.9  |   |      | $ | 484.3  |      |  | $ | 380.0 |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  
|Cash and cash equivalents at end of year                                                   |  | $                       | 602.2  |   |      | $ | 515.9  |      |  | $ | 484.3 |  
|                                                                                           |  |                         |        |   |      |   |        |      |  |   |       |  



See accompanying notes
to consolidated financial statements beginning on page 111.



110



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



NOTE 1. BUSINESS AND CHAPTER 11 REORGANIZATION



Armstrong World Industries, Inc. (AWI) is a Pennsylvania corporation incorporated in 1891. Armstrong Holdings, Inc. is a
Pennsylvania corporation and the publicly held parent holding company of AWI. Armstrong Holdings, Inc.s only significant asset and operation is its indirect ownership, through Armstrong Worldwide, Inc. (a Delaware Corporation), of all of the
capital stock of AWI. We include separate financial statements for Armstrong Holdings, Inc. and its subsidiaries and AWI and its subsidiaries in this report because both companies have public securities that are registered under the Securities
Exchange Act of 1934 (the Securities Exchange Act). The differences between the financial statements of Armstrong Holdings, Inc. and its subsidiaries and AWI and its subsidiaries are primarily due to transactions that occurred in 2000
related to the formation of Armstrong Holdings, Inc. and to employee compensation-related stock activity. In 2005, we reversed a $1.6 million contingent liability of Armstrong Holdings, Inc. that was originally accrued when Armstrong Holdings, Inc.
was formed, because the liability is no longer probable. Due to the lack of material differences in the operations, when we refer in this document to Armstrong Holdings, Inc. and its subsidiaries as AHI, Armstrong,
we and us, we are also effectively referring to AWI and its subsidiaries. We use the term AWI when we are referring solely to Armstrong World Industries, Inc.



(Note: Particular documents referred to in this section are available at
www.armstrongplan.com)



Proceedings under
Chapter 11



On December 6, 2000, AWI, the major operating subsidiary
of AHI, filed a voluntary petition for relief (the Filing) under Chapter 11 of the U.S. Bankruptcy Code (the Bankruptcy Code) in the United States Bankruptcy Court for the District of Delaware (the Bankruptcy
Court) in order to use the court-supervised reorganization process to achieve a resolution of AWIs asbestos-related liability. Also filing under Chapter 11 were two of AWIs wholly-owned subsidiaries, Nitram Liquidators, Inc.
(Nitram) and Desseaux Corporation of North America, Inc. (Desseaux). The Chapter 11 cases are being jointly administered under case number 00-4471 (the Chapter 11 Case). Shortly after its commencement, the Chapter
11 Case was assigned to Judge Randall J. Newsome. His appointment as a visiting judge in the District of Delaware ended on December 31, 2003. On January 6, 2004, the Chapter 11 Case was reassigned to Judge Judith K. Fitzgerald.



AHI and all of AWIs other direct and indirect subsidiaries, including Armstrong Wood
Products Inc. (formerly Triangle Pacific Corp.), WAVE (AWIs ceiling grid systems joint venture with Worthington Industries, Inc.), Armstrong Canada, and Armstrong DLW AG, were not a part of the Filing and accordingly, except for any
asbestos-related liability that also relates, directly or indirectly, to the pre-Filing activities of AWI, the liabilities, including asbestos-related liability if any, of such companies will not be resolved in AWIs Chapter 11 Case. See below
under The Asbestos Personal Injury Trust and Note 30 under Asbestos-Related Litigation.



AWI is operating its business and managing its properties as a debtor-in-possession subject to the provisions of the Bankruptcy Code. Pursuant to the provisions of the
Bankruptcy Code, AWI is not permitted to pay any claims or obligations which arose prior to the Filing date (prepetition claims) unless specifically authorized by the Bankruptcy Court. Similarly, claimants may not enforce any claims against AWI that
arose prior to the date of the Filing unless specifically authorized by the Bankruptcy Court. In addition, as a debtor-in-possession, AWI has the right, subject to the Bankruptcy Courts approval, to assume or reject any executory contracts and
unexpired leases in existence at the date of the Filing. Some of these have been specifically assumed and others have been specifically rejected already in the course of the Chapter 11 Case. In the plan of reorganization which it has proposed, as
described below, AWI has indicated the other executory contracts and unexpired leases that it intends to assume or reject upon consummation of the plan; any not specifically assumed under the plan will be rejected upon consummation of the plan.
Parties having claims as a result of the rejection of a contract may file claims with the Bankruptcy Court, which will be dealt with as part of the Chapter 11 Case.



111



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Three creditors committees, one representing asbestos personal injury claimants (the Asbestos Personal
Injury Claimants Committee), one representing asbestos property damage claimants (the Asbestos Property Damage Committee), and the other representing other unsecured creditors (the Unsecured Creditors
Committee), were appointed in the Chapter 11 Case. In addition, an individual was appointed to represent the interests of future asbestos personal injury claimants (the Future Claimants Representative). In accordance with the
provisions of the Bankruptcy Code, these parties have the right to be heard on matters that come before the Bankruptcy Court in the Chapter 11 Case. Upon resolution of all asbestos property damage claims, the Asbestos Property Damage Committee was
disbanded.



Plan of Reorganization and
Disclosure Statement



On November 4, 2002, AWI filed a Plan of
Reorganization with the Bankruptcy Court. Subsequently, AWI filed several amendments to the plan, along with various exhibits. The Fourth Amended Plan of Reorganization, with certain exhibits, was filed on May 23, 2003 and, as so amended and as
modified by modifications filed with the Bankruptcy Court on October 17, 2003, November 10, 2003 and December 3, 2004, is referred to in this report as the POR. The POR provides for AWI to continue to conduct its
existing lines of business with a reorganized capital structure under which, among other things, its existing shares of stock will be cancelled and new common shares and notes will be issued to its unsecured creditors and to a trust, as further
discussed below, to be established under the POR for the benefit of AWIs current and future asbestos-related personal injury claimants, in full satisfaction of their claims against AWI. References in this report to reorganized
Armstrong are to AWI as it would be reorganized under the POR, and its subsidiaries collectively. The POR excludes AWIs Nitram and Desseaux subsidiaries, neither of which is material to Armstrong and which are pursuing separate
resolutions of their Chapter 11 cases that are expected to result in the winding up of their affairs.



In connection with the vote of creditors on the POR, AWI was required to prepare a disclosure statement concerning its business and the POR, including certain projected financial information assuming an Effective Date
of the POR as July 1, 2003, intended to demonstrate to the Bankruptcy Court the feasibility of the POR and AWIs ability to continue operations upon its emergence from Chapter 11. On May 30, 2003, the Bankruptcy Court approved the
disclosure statement for distribution to parties in interest in the Chapter 11 Case. The projected financial information included in the disclosure statement was updated in certain respects by information submitted to the Bankruptcy Court in
connection with the Bankruptcy Courts November 2003 hearing on confirmation of the POR. The projected financial information was prepared for the limited purposes of consideration by the Bankruptcy Court, creditors and other parties in interest
in the Chapter 11 Case of matters pertinent to the case. As indicated in the disclosure statement, the projected financial information and various estimates of value therein provided should not be regarded as representations or warranties by AWI,
AHI or any other person. There is no assurance that any such projection or valuation will be realized. The projected financial information and estimates of value were prepared by AWI and its financial advisors and have not been audited or reviewed
by independent accountants. The projections will not be updated on an ongoing basis. At the time they were prepared in 2003, the projections reflected numerous assumptions concerning reorganized Armstrongs anticipated future performance and
with respect to prevailing and anticipated market and economic conditions, which were and remain beyond our control and which may not materialize. Projections are inherently subject to significant and numerous uncertainties and to a wide variety of
significant business, economic and competitive risks and the assumptions underlying the projections may be wrong in a material respect. Actual results may vary significantly from those contemplated by the projections.



During 2003, the POR was submitted for a vote by AWIs creditors for its approval. It
was approved by each creditor class that was entitled to vote on the POR except the class of unsecured creditors. On November 17 and 18, 2003, the Bankruptcy Court held a hearing on confirmation of the Plan and on December 19, 2003, issued
proposed findings of fact and conclusions of law and a proposed order confirming the POR, notwithstanding the rejection of the POR by the class of unsecured creditors. On December 29, 2003, the Unsecured Creditors Committee filed an
objection to the Bankruptcy Courts proposed findings of fact and conclusions of law and the proposed order of confirmation of the POR.



112



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



In order for a plan of reorganization to be confirmed, the U.S. District Court must also issue findings of fact and
conclusions of law in support of confirmation of the plan of reorganization, enter or affirm an order confirming the plan of reorganization and issue the 524(g) injunction (see Asbestos Personal Injury Trust below) if it is
part of the plan of reorganization. Following procedural delays concerning the status of the prior U.S. District Court judge on AWIs Chapter 11 Case, the AWI case was assigned to U.S. District Court Judge Eduardo C. Robreno in June 2004. A
hearing was held before Judge Robreno on December 15, 2004 to consider the objections to confirmation of the POR. On February 23, 2005, Judge Robreno ruled that the POR could not be confirmed. In the courts decision, the Judge found
that, because the class of unsecured creditors voted to reject the POR, the distribution of warrants to existing equity holders under the POR violated the absolute priority rule.



AWI filed a Notice of Appeal to the United States Court of Appeals for the Third Circuit on March 4, 2005.



Recent Developments and Next Steps in the Chapter 11
Process



On December 29, 2005, the U.S. Court of Appeals affirmed the
District Courts decision to deny confirmation of the POR.



At a status
conference before Judge Robreno on February 3, 2006, AWI and the court-authorized representatives of AWIs creditors and claimants advised the Court that they had agreed on a proposed schedule for a confirmation hearing on a modified POR
which would eliminate the provisions regarding distribution of warrants to existing AHI equity holders. Under the modified POR, existing AHI equity holders would receive no distribution and their equity interests would be cancelled. Following the
conference, Judge Robreno signed an order that established such a schedule for a U.S. District Court confirmation hearing on the modified POR. The schedule calls for the confirmation hearing to commence on May 23, 2006. At that hearing, the
Court will hear testimony and review other evidence relating to the Unsecured Creditors Committees objection that the modified POR unfairly discriminates against the unsecured creditors, based on the size of the present and future asbestos
liability implied by the modified POR. AWI filed the modified POR with the Court on February 21, 2006. AWI is also monitoring a proposed asbestos claims litigation reform bill in Congress (see the discussion under Potential
Legislation in Note 30). AWI is unable to predict whether the modified POR will be confirmed or when AWI would emerge from Chapter 11.



A description of the basic components of the POR, which remain unchanged in the modified POR, follows.



Asbestos Personal Injury Trust



A principal feature of the POR is the creation of a trust (the Asbestos PI Trust), pursuant to section 524(g) of the Bankruptcy
Code, for the purpose of addressing AWIs personal injury (including wrongful death) asbestos-related liability. All present and future asbestos-related personal injury claims against AWI, including contribution claims of co-defendants, arising
directly or indirectly out of AWIs pre-Filing use of or other activities involving asbestos will be channeled to the Asbestos PI Trust.



In accordance with the 524(g) injunction to be issued if the POR goes into effect various entities would be protected from such present and future AWI
asbestos-related personal injury claims. These entities include, among others, reorganized AWI, AHI, AWIs subsidiaries and other affiliates (as defined in the POR), and their respective officers and directors. Upon emergence from Chapter 11,
AWI would not have any responsibility for these claims (including claims against AWI based solely on its ownership of a subsidiary or other affiliate), nor would it participate in their resolution.



However, although AWIs domestic and foreign subsidiaries and other affiliates would be
protected parties, asbestos-related personal injury claims against them would be channeled to the Asbestos PI Trust only to the extent such claims directly or indirectly relate to the pre-Filing manufacturing, installation, distribution or other
activities of AWI, or AWIs ownership of the subsidiaries or affiliates (as distinguished



113



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



from independent activities of the subsidiaries or affiliates). See Note 30 under Asbestos-Related Litigation.



In addition, workers compensation claims brought against AWI or its subsidiaries or
other affiliates would not be channeled to the Asbestos PI Trust and would remain subject to the workers compensation process. Workers compensation law provides that the employer is responsible for evaluation, medical treatment and lost
wages as a result of a job-related injury. Historically, workers compensation claims against AWI or its subsidiaries have not been significant in number or amount, and AWI has continued to honor its obligations with respect to such claims
during the Chapter 11 Case. Currently, AWI has three pending workers compensation claims, and its UK subsidiary has seven employer liability claims involving alleged asbestos exposure.



There also is uncertainty as to proceedings, if any, brought in certain foreign jurisdictions
with respect to the effect of the 524(g) injunction in precluding the assertion in such jurisdictions of asbestos-related personal injury claims, proceedings related thereto or the enforcement of judgments rendered in such proceedings.



Management believes neither AWI nor its subsidiaries or other affiliates is subject to
asbestos-related personal injury claims, that would not be channeled to the Asbestos PI Trust under the POR, which would be material in amount to reorganized Armstrong.



Consideration to Be Distributed under the POR



The Asbestos PI Trust and the holders of allowed unsecured claims would share in the
following consideration to be distributed under the POR:



| |  |  | AWIs Available Cash, which is defined in the POR as:
| | - |  | -------------------------------------------------------



| |  |  | Cash available on the effective date of the POR after reserving up to $100 million (as determined by AWI) to fund ongoing operations and making provisions for certain required
payments under the POR,
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Any cash drawn, at AWIs sole discretion, under a credit facility to be established as provided by the POR for the purpose of funding distributions under the POR, and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Certain insurance proceeds related to environmental matters
| | - |  | -----------------------------------------------------------



However, proceeds received under any private offering of debt securities and/or secured term loan borrowings made, as permitted by the
POR, in connection with consummation of the POR, and certain other amounts authorized or directed by the Court, would be excluded from the determination of Available Cash.



| |  |  | Plan Notes of AWI as further described below or net cash proceeds from any private offerings of debt securities issued in lieu thereof, and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Substantially all of the new common stock of AWI.
| | - |  | -------------------------------------------------



The total amount of Plan Notes would be the greater of (i) $1.125 billion less Available Cash and (ii) $775 million. However, AWI would use reasonable efforts
to issue one or more private offerings of debt securities on, or as soon as practicable after, the Effective Date. These offerings are expected to yield net proceeds at least equal to the amount of the Plan Notes prescribed by the Plan. If the
private offerings are successful, the Plan Notes would not be issued. If the offerings yield proceeds less than the amount of the Plan Notes prescribed by the Plan, Plan Notes equal to the difference will be issued. If only the Plan Notes are
issued, reorganized Armstrong expects to issue an aggregate amount of $775 million of Plan Notes. These Plan Notes would consist of (i) a tranche of notes with a seven-year maturity and a fixed interest rate, (ii) a tranche of notes with a
ten-year maturity and a fixed interest rate and (iii) a tranche of floating rate notes with a maturity of not less than five years, but no more than ten years, structured in a manner similar to, and as liquid as, marketable bank debt which
satisfy the requirements of the POR and are on terms and conditions that are satisfactory to AWI, the Asbestos Personal Injury Claimants Committee, and the Future Claimants Representative. To the extent Plan Notes of more than one type
are issued, a pro rata share of each tranche would be issued to the Asbestos PI Trust and the holders of unsecured claims.



114



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



The POR provides that unsecured creditors, other than convenience creditors described below, would receive their pro
rata share of:



| |  |  | 34.43% of the new common stock of reorganized Armstrong,
| | - |  | --------------------------------------------------------



| |  |  | 34.43% of the first $1.05 billion of all the cash and Plan Notes to be distributed under the POR to unsecured creditors (other than convenience creditors) and the Asbestos PI Trust,
in the form of:
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Up to $300 million of Available Cash and
| | - |  | ----------------------------------------



| |  |  | The balance in principal amount of Plan Notes or in net cash proceeds from any private offerings of debt securities made in lieu of issuing Plan Notes.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 60% of the next $50 million of Available Cash but, if such Available Cash is less than $50 million, then 60% of the balance in Plan Notes or in net cash proceeds from any private
offerings of debt securities made in lieu of issuing Plan Notes, and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 34.43% of the remaining amount of any Available Cash and any Plan Notes up to the maximum amount of Plan Notes provided to be issued under the POR, or net cash proceeds from any
private offerings of debt securities made in lieu of issuing such Plan Notes.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The remaining amount of new common stock of reorganized Armstrong, Available Cash and Plan Notes or net cash proceeds from any private offerings of debt securities made in lieu of issuing Plan Notes would be
distributed to the Asbestos PI Trust.



Under the POR, unsecured creditors whose
claims (other than claims on debt securities) are less than $10 thousand or who elect to reduce their claims to $10 thousand would be treated as convenience creditors and would receive payment of 75% of their allowed claim amount in cash
(which payments would reduce the amount of Available Cash).



Under the POR, the
existing equity interests in AWI (including all of its outstanding shares of common stock) would be cancelled and the holders of such interests will receive no distribution of any consideration. As discussed above, the POR was modified on
February 21, 2006 to delete the provisions for the distribution of warrants to existing equity holders.



Valuation of Consideration to be Distributed under the POR



Based upon many assumptions (see Disclosure Statement discussion above), to calculate the value of consideration to be distributed, AWI used
$2.7 billion as the value of reorganized Armstrong. This is the mid-point of the range of estimated values of $2.4 billion and $3.0 billion that was estimated by AWI and its financial advisors during the third quarter of 2003. AWIs estimated
value of the consideration to be distributed under the POR to the Asbestos PI Trust and holders of allowed unsecured claims is:



| |  |  | New common stock at $30 a share, which is the approximate mid-point of the range of estimated values of $24.66 and $35.30 per share, assuming a distribution of 56.4 million
shares of new common stock to holders of unsecured claims and the Asbestos PI Trust;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Plan Notes in the aggregate principal amount of $775 million, that are worth their face value; and
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | Available Cash of approximately $350 million that AWI expects to have.
| | - |  | ----------------------------------------------------------------------



The total value of the consideration to be distributed to the Asbestos PI Trust, other than rights under asbestos non-product liability insurance policies, has been
estimated to be approximately $1.8 billion, and the total value of consideration to be distributed to holders of allowed unsecured claims (other than convenience claims) has been estimated to be approximately $0.9 billion. Based upon the estimated
value of the POR consideration, and upon AWIs estimate that unsecured claims allowed by the Bankruptcy Court (other than convenience claims) would total approximately $1.65 billion, AWI estimated that holders of allowed unsecured claims (other
than convenience claims) would receive a recovery having a value equal to approximately 59.5% of their allowed claims.



AHI Dissolution



Upon implementation of the POR, all current stock of AWI would be cancelled and AHI would no longer have any ownership interest in reorganized AWI. Since the POR as
modified on February 21, 2006 no



115



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



longer provides for warrants of reorganized AWI to go to AHI, it is expected that AHI will then have no material assets to be distributed to AHI
shareholders, and will dissolve. The POR provides that AWI would pay the costs incurred in connection with administering AHIs dissolution.



Common Stock and Debt Securities



As a result of AWI filing the Plan of Reorganization on November 4, 2002, the New York Stock Exchange stopped trading on the Exchange of the common stock of AHI
(traded under the ticker symbol ACK) and two debt securities of AWI (traded under the ticker symbols AKK and ACK 08). AHIs common stock resumed trading in the over-the-counter (OTC) Bulletin Board under the
ticker symbol ACKHQ and one of AWIs debt securities resumed trading under the ticker symbol AKKWQ.



Bar Date for Filing Claims



The Bankruptcy Court established August 31, 2001 as the bar date for all claims against AWI except for asbestos-related personal injury claims and certain other
specified claims. A bar date is the date by which claims against AWI must be filed if the claimants wish to participate in any distribution in the Chapter 11 Case. A bar date for asbestos-related personal injury claims (other than claims for
contribution, indemnification, or subrogation) was rendered unnecessary under the terms of the POR, which defers the filings of such claims until the Asbestos PI Trust is established to administer such claims.



Approximately 4,900 proofs of claim (including late-filed claims) totaling approximately $6.4
billion, alleging a right to payment from AWI, were filed with the Bankruptcy Court in response to the August 31, 2001 bar date. The disposition of these claims under the POR is discussed below. AWI continues the process of investigating and
resolving these claims. The Bankruptcy Court will ultimately determine the claims and related liability amounts that will be allowed as part of the Chapter 11 process if the parties cannot agree.



In its ongoing review of the filed claims, AWI to date has objected to approximately 2,200
claims totaling $2.7 billion. The Bankruptcy Court disallowed these claims with prejudice.



During the first six months of 2003, AWI settled all of the approximately 460 remaining property damage claims that alleged damages of $800 million, for approximately $9 million. Payments to claimants were made during
the third quarter of 2003 and were funded by insurance.



Approximately 1,100
proofs of claim totaling approximately $1.3 billion are pending with the Bankruptcy Court that are associated with asbestos-related personal injury litigation, including direct personal injury claims, claims by co-defendants for contribution and
indemnification, and claims relating to AWIs participation in the Center for Claims Resolution. As stated above, the bar date of August 31, 2001 did not apply to asbestos-related personal injury claims other than claims for contribution,
indemnification, or subrogation. The POR contemplates that all AWI asbestos-related personal injury claims, including claims for contribution, indemnification, or subrogation, will be addressed in the future pursuant to the procedures relating to
the Asbestos PI Trust developed in connection with the POR. See further discussion regarding AWIs liability for asbestos-related matters in Note 30.



Approximately 1,100 claims totaling approximately $1.6 billion alleging a right to payment for financing, environmental, trade debt and other claims remain. For these
categories of claims, AWI has previously recorded approximately $1.6 billion in liabilities.



AWI has recorded liability amounts for claims that can be reasonably estimated and which it does not contest or believes are probable of being allowed by the Bankruptcy Court. The final value of all the claims that
will ultimately be allowed by the Bankruptcy Court is not known at this time. However, it is likely the value of the claims ultimately allowed by the Bankruptcy Court will be different than amounts presently recorded by AWI. This difference could be
material to AWIs financial position and the results of its operations. Management will continue to review the recorded liability in light of future developments in the Chapter 11 Case and make changes to the recorded liability if and when it
is appropriate.



116



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Financing



AWI has a $75.0 million debtor-in-possession (DIP) credit facility that is limited to issuances of letters of credit. This
facility is scheduled to mature on December 8, 2006. As of December 31, 2005, AWI had approximately $43.3 million in letters of credit, which were issued pursuant to the DIP Facility. As of December 31, 2005, AWI had $309.7 million of
cash and cash equivalents, excluding cash held by its non-debtor subsidiaries. AWI believes that cash on hand and generated from operations and dividends from its subsidiaries, together with subsidiary lines of credit and the DIP Facility, will be
adequate to address its foreseeable liquidity needs. Obligations under the DIP Facility, including reimbursement of draws under the letters of credit, if any, constitute superpriority administrative expense claims in the Chapter 11 Case.



Accounting Impact



AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization
under the Bankruptcy Code (SOP 90-7) provides financial reporting guidance for entities that are reorganizing under the Bankruptcy Code. This guidance is implemented in the accompanying consolidated financial statements.



Pursuant to SOP 90-7, AWI is required to segregate pre-Filing liabilities that
are subject to compromise and report them separately on the balance sheet. See Note 4 for detail of the liabilities subject to compromise at December 31, 2005 and December 31,2004. Liabilities that may be affected by a plan of
reorganization are recorded at the expected amount of the allowed claims, even if they may be settled for lesser amounts. Substantially all of AWIs pre-Filing debt, now in default, is recorded at face value and is classified within liabilities
subject to compromise. Obligations of AWI subsidiaries not covered by the Filing remain classified on the consolidated balance sheet based upon maturity date. AWIs estimated liability for asbestos-related personal injury claims is also
recorded in liabilities subject to compromise. See Note 30 for further discussion of AWIs asbestos liability.



Additional pre-Filing claims (liabilities subject to compromise) may arise due to the rejection of executory contracts or unexpired leases, or as a result of the
allowance of contingent or disputed claims.



SOP 90-7 also requires separate
reporting of all revenues, expenses, realized gains and losses, and provision for losses related to the Filing as Chapter 11 reorganization (income) costs, net. Accordingly, AWI recorded the following Chapter 11 reorganization activities during
2005, 2004 and 2003:



|                                                    |  |      |       |   |      |   |      |      |  |   |       |  
|--------------------------------------------------- |  | ---- | ----- | - | ---- | - | ---- | ---- |  | - | ----- | -
|                                                    |  | 2005 |       |   | 2004 |   |      | 2003 | 
|Professional fees                                   |  | $    | 10.4  |   |      | $ | 11.5 |      |  | $ | 25.2  |  
|Interest income, post-Filing                        |  |      | (11.8 | ) |      |   | (4.8 | )    |  |   | (3.4  | )
|Adjustments to pre-Filing liabilities               |  |      | 0.1   |   |      |   |     |      |  |   | (12.9 | )
|Other expense directly related to bankruptcy, net   |  |      | 0.1   |   |      |   | 0.2  |      |  |   | 0.5   |  
|                                                    |  |      |       |   |      |   |      |      |  |   |       |  
|Total Chapter 11 reorganization (income) costs, net |  | $    | (1.2  | ) |      | $ | 6.9  |      |  | $ | 9.4   |  
|                                                    |  |      |       |   |      |   |      |      |  |   |       |  



Professional fees represent legal and
financial advisory fees and expenses directly related to the Filing.



Interest
income is earned from short-term investments subsequent to the Filing.



As a
result of the Filing, realization of assets and liquidation of liabilities are subject to uncertainty. While operating as a debtor-in-possession, AWI may sell or otherwise dispose of assets and liquidate or settle liabilities for amounts other than
those reflected in the condensed consolidated financial statements.



117



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



If and when the POR is confirmed and made effective, reorganized AWIs condensed consolidated financial
statements will change materially in amounts and classifications through the implementation of the fresh start accounting rules of SOP 90-7.



Conclusion



AWI is unable to predict whether the modified POR will be confirmed or when AWI would emerge from Chapter 11. Therefore, the timing and terms of a resolution of the
Chapter 11 Case remain uncertain.



NOTE 2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



Consolidation Policy.
The consolidated financial statements and accompanying data in this report include the accounts of AWI and its majority-owned subsidiaries. The results of less than majority owned subsidiaries are accounted for under the equity method. All
significant intercompany transactions have been eliminated from the consolidated financial statements.



Use of Estimates. These financial statements are prepared in accordance with U.S. generally accepted accounting principles and include management estimates and judgments, where appropriate. Management utilizes
estimates to record many items including asbestos-related liabilities and insurance assets, allowances for bad debts, inventory obsolescence and lower of cost or market charges, warranty, workers compensation, general liability and environmental
claims. When preparing an estimate, management determines the amount based upon the consideration of relevant information. Management may confer with outside parties, including outside counsel. Actual results may differ from these estimates.



Reclassifications. Certain amounts in the prior years
consolidated financial statements and notes thereto have been reclassified to conform to the 2005 presentation.



Revenue Recognition: We recognize revenue from the sale of products when persuasive evidence of an arrangement exists, title and risk of loss transfers to the
customers, prices are fixed and determinable, and it is reasonably assured the related accounts receivable is collectable. Our sales terms primarily are FOB shipping point. We have some sales terms that are FOB destination. Our products are sold
with normal and customary return provisions. Sales discounts are deducted immediately from the sales invoice. Provisions, which are recorded as a reduction of revenue, are made for the estimated cost of rebates and promotional programs. We defer
recognizing revenue if special sales agreements, established at the time of sale, warrant this treatment.



Sales Incentives. Sales incentives are reflected as a reduction of net sales for all periods presented.



Shipping and Handling Costs. Shipping and handling costs are reflected in cost of goods sold for all periods presented.



Advertising Costs. We recognize advertising expenses as they are incurred.



Pension and Postretirement Benefits. We have benefit plans that provide for
pension, medical and life insurance benefits to certain eligible employees when they retire from active service. Generally, for plans that maintain plan assets, our practice is to fund the actuarially determined current service costs and the amounts
necessary to amortize prior service obligations for the pension benefits over periods ranging up to 30 years, but not in excess of the funding limitations.



Taxes. The provision for income taxes has been determined using the asset and liability approach of accounting for income taxes. Deferred tax assets and
liabilities are recognized using enacted tax rates for expected future tax consequences of events recognized in the financial statements or tax returns. The provision for income taxes represents income taxes paid or payable for the current year plus
the change



118



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



in deferred taxes during the year. Valuation allowances are recorded to reduce deferred tax assets when it is more likely than not that a tax benefit will
not be realized.



Cash and Cash Equivalents. Cash and cash equivalents
include cash on hand and short-term investments that have maturities of three months or less when purchased.



Concentration of Credit. We principally sell products to customers in the building products industries, in various geographic regions. Net sales to specific customers in excess of 10% of our consolidated net
sales for 2005, 2004 and 2003 were:



|                       |  |      |       |   |      |   |       |      |  |   |      
|---------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | -----
|Customer               |  | 2005 |       |   | 2004 |   |       | 2003
|The Home Depot, Inc.   |  | $    | 384.1 |   |      | $ | 393.4 |      |  | $ | 400.0
|Lowes Companies, Inc. |  |      | (1    | ) |      |   | (1    | )    |  |   | 318.7



|(1) | Net sales to Lowes Companies, Inc. were less than 10% of consolidated net sales for these years.
|--- | -------------------------------------------------------------------------------------------------



Net sales to these customers were recorded in our Resilient Flooring, Wood Flooring and
Building Products segments. No other customers accounted for 10% or more of our total consolidated net sales.



There are no significant concentrations of credit risk other than with these two home center customers who represented approximately 24% of our trade receivables as of December 31, 2005 and 2004. We monitor the
creditworthiness of our customers and generally do not require collateral.



Receivables. We sell the vast majority of our products to select, pre-approved customers using customary trade terms that allow for payment in the future. Customer trade receivables, customer notes receivable and miscellaneous
receivables (which include supply related rebates and claims to be received, unpaid insurance claims from litigation and other), net of allowances for doubtful accounts, are reported in accounts and notes receivable, net. Notes receivable from
divesting certain businesses are included in other current assets and other non-current assets based upon the payment terms. Insurance receivables for asbestos-related liabilities are primarily non-current, with the current portion reported in other
current assets.



We establish credit worthiness prior to extending credit. We
estimate the recoverability of current and non-current receivables each period. This estimate is based upon triggering events and new information in the period, which can include the review of any available financial statements and forecasts, as
well as discussions with legal counsel and the management of the debtor company. As events occur which impact the uncollectibility of the receivable, all or a portion of the receivable is written off. Account balances are charged off against the
allowance when the potential for recovery is considered remote. We do not have any off-balance-sheet credit exposure related to our customers.



Inventories. Inventories are valued at the lower of cost or market. Inventories also include certain resilient flooring samples used in ongoing sales and marketing
activities. Cash flows from the sale of inventory and the related cash receipts are classified as operating cash flows on the consolidated statements of cash flows.



Property and Depreciation. Property, plant and equipment values are stated at acquisition cost less accumulated depreciation and
amortization. Depreciation charges for financial reporting purposes are determined on a straight-line basis at rates calculated to provide for the retirement of assets at the end of their useful lives. Machinery and equipment includes manufacturing
equipment (depreciated over 3 to 20 years), computer equipment (3 to 5 years) and office furniture and equipment (5 to 10 years). Within manufacturing equipment, assets that are subject to quick obsolescence or wear out quickly, such as tooling and
engraving equipment, are depreciated over shorter periods (3 to 7 years). Heavy production equipment, such as conveyors and production presses, are depreciated over longer periods (15 to 20 years). Buildings are depreciated over 20 to 40 years,
depending on factors such as type of construction and use.



119



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Impairment losses are recorded when indicators of impairment are present, such as operating losses and/or negative
cash flows. Impairments of assets related to our manufacturing operations are recorded in cost of goods sold. For purposes of calculating any impairment, we estimate the fair value and compare it to the carrying value of the asset. If the fair value
is less than the carrying value of the asset, we record an impairment equal to the difference between the fair value and carrying value of the asset. When assets are disposed of or retired, their costs and related depreciation are removed from the
financial statements and any resulting gains or losses normally are reflected in SG&A expenses.



Costs of the construction of certain property include capitalized interest which is amortized over the estimated useful life of the related asset. There was no capitalized interest recorded in 2005, 2004 and 2003 due
to the Chapter 11 Filing.



Plant and equipment held under capital leases are
stated at the present value of the minimum lease payments. Plant and equipment held under capital leases and leasehold improvements are amortized straight line over the life of the lease plus any specific option periods.



Goodwill and Other Intangibles. Goodwill and intangible assets with indefinite useful
lives are tested for impairment annually in the fourth quarter. Intangible assets with determinable useful lives are amortized over their respective estimated useful lives to their estimated residual values and reviewed for impairment whenever
events or circumstances indicate that its carrying amount may not be recoverable. See Note 10 for disclosure on goodwill and other intangibles.



Contingent Liabilities. In the context of the Chapter 11 Case, contingent pre-petition liabilities, including claims that became known after the Filing, are
recorded on the basis of the expected amount of the allowed claim in accordance with SOP 90-7, even if they may be settled for lesser amounts.



Foreign Currency Transactions. Assets and liabilities of our subsidiaries operating outside the United States, which account in a functional currency other than US
dollars, are translated using the year end exchange rate. Revenues and expenses are translated at exchange rates effective during each month. Foreign currency translation gains or losses are included as a component of accumulated other comprehensive
income (loss) within shareholders equity. Gains or losses on foreign currency transactions are recognized through the statement of earnings.



Financial Instruments and Derivatives. From time to time, we use derivatives and other financial instruments to diversify or offset the effect of currency,
interest rate and commodity price variability. See Note 18 for further discussion.



120



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Stock-based Employee Compensation. At December 31, 2005, we had three stock-based employee compensation
plans, which are described more fully in Note 23. No equity compensation has been granted since AWI filed for Chapter 11 in December 2000, other than commitments entered into prior to the Chapter 11 filing. However, some previously granted
restricted stock and options vested after that date. All outstanding options are vested as of December 31, 2005. We account for these plans under the intrinsic value recognition and measurement principles of APB Opinion No. 25,
Accounting for Stock Issued to Employees, and related Interpretations. The following table illustrates the effect on net income if we had applied the fair value recognition provisions of FASB Statement No. 123, Accounting for
Stock-based Compensation, (FAS 123) to stock-based employee compensation.



|                                                                                                                                            |  |      |       |      |   |       |      |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | ----- | ---- | - | ----- | ---- |  | - | ----- | -
|                                                                                                                                            |  | 2005 |       | 2004 |   |       | 2003 | 
|Net earnings (loss), as reported                                                                                                            |  | $    | 111.1 |      | $ | (79.7 | )    |  | $ | (39.3 | )
|Add: Stock-based employee compensation expense included in reported net income, net of related tax effects                                  |  |      |      |      |   |      |      |  |   | 0.1   |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |      |      |      |   |      |      |  |   | (0.2  | )
|                                                                                                                                            |  |      |       |      |   |       |      |  |   |       |  
|Pro forma net earnings (loss)                                                                                                               |  | $    | 111.1 |      | $ | (79.7 | )    |  | $ | (39.4 | )
|                                                                                                                                            |  |      |       |      |   |       |      |  |   |       |  



Recently Adopted Accounting Standards



In November 2004, the
FASB issued Statement of Financial Accounting Standard No. 151, Inventory Costs. The new Statement amends Accounting Research Bulletin No. 43, Chapter 4, Inventory Pricing, to clarify the accounting for abnormal
amounts of idle facility expense, freight, handling costs, and wasted material. This Statement requires that those items be recognized as current-period charges and requires that allocation of fixed production overheads to the cost of conversion be
based on the normal capacity of the production facilities. This statement is effective for fiscal years beginning after June 15, 2005. We elected to adopt this standard as of January 1, 2005, as permitted. Adoption of this standard did not
have a material impact on our consolidated results of operations or financial condition.



In December 2004, the FASB issued FASB Staff Position (FSP) FAS No. 109-1 Application of FASB Statement No. 109, Accounting for Income Taxes, to the Tax Deduction on Qualified Production
Activities Provided by the American Jobs Creation Act of 2004. This FSP, which became effective upon issuance, provides that the tax deduction for income with respect to qualified domestic production activities, as part of the American Jobs
Creation Act of 2004 that was enacted on October 22, 2004, be treated as a special deduction as described in FAS No. 109. As a result, this deduction has no effect on our deferred tax assets and liabilities existing at the date of
enactment. Instead, the impact of this deduction, which is effective January 1, 2005, will be reported in the period in which the deduction is claimed on our income tax returns.



In December 2004, the FASB issued FSP FAS No. 109-2 Accounting and Disclosure Guidance for the Foreign Earnings Repatriation
Provision within the American Jobs Creation Act of 2004. This FSP, which became effective upon issuance, allows an enterprise additional time beyond the financial reporting period of enactment of the American Jobs Creation Act of 2004 to
evaluate the effect of this act on its plan for reinvestment or repatriation of foreign earnings for purposes of applying FAS No. 109. See Note 14, Income Taxes, for more information on the impact of adopting this FSP.



In March 2005, the FASB issued Interpretation No. 47, Accounting for Conditional
Asset Retirement Obligations, which provides additional guidance on conditional asset retirement obligations under FAS 143, Accounting for Asset Retirement Obligations. This standard is effective for fiscal years ending after
December 15, 2005. Adoption of this standard had no material impact on our consolidated results of operations or financial condition. We have numerous locations that contain asbestos, which meet the definition of an asset retirement obligation.
Under current regulations, we are not currently required to remove the asbestos due to its present condition. At some undetermined time in the future, though, we



121



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



will be required to remove the asbestos. A liability has not been recognized at December 31, 2005 because the fair value cannot be reasonably estimated
and we are unable to reasonably determine a settlement date or range of settlement dates for asbestos removal. We will continue to review our locations with asbestos to determine when a liability should be recorded.



Recently Issued Accounting Standards



In December 2004, the FASB issued Statement of Financial Accounting Standards No. 123
(revised 2004), Share-Based Payment, which requires all share-based payment transactions to be recognized in the financial statements using a fair-value method of accounting. This Statement replaces FASB Statement No. 123 and
supersedes APB Opinion No. 25. The Statement also requires the recognition of compensation expense for the fair value of any unvested stock option awards outstanding at the date of adoption. Based on an April 2005 ruling by the SEC, the
standard is effective as of the beginning of the first annual reporting period that begins after June 15, 2005. Adoption of this standard on January 1, 2006 for our existing stock options will not have a material impact on our consolidated
results of operations or financial condition because all of our outstanding stock options are fully vested.



NOTE 3. NATURE OF OPERATIONS



Reportable Segments



Resilient Flooring  produces a broad range of floor coverings for homes and commercial and institutional buildings. Resilient Flooring products include vinyl
sheet, vinyl tile, linoleum flooring and luxury vinyl tile. In addition, our Resilient Flooring segment sources and sells laminate flooring products, ceramic tile products, adhesives, installation and maintenance materials and accessories. Resilient
Flooring products are offered in a wide variety of types, designs and colors. We sell these products to wholesalers, large home centers, retailers, contractors and to the manufactured homes industry.



Wood Flooring  produces and sources wood flooring products for use in new
residential construction and renovation, with some commercial applications in stores, restaurants and high-end offices. The product offering includes solid wood (predominantly pre-finished), engineered wood floors in various wood species (with oak
being the primary species of choice) and related accessories. Virtually all of our Wood Floorings sales are in North America. Our Wood Flooring products are generally sold to independent wholesale flooring distributors and large home centers
under the brand names Bruce®, Hartco®, Robbins®, Timberland and Armstrong.



Textiles and Sports Flooring (TSF)  produces carpeting and sports flooring products that are sold mainly in Europe. Carpeting products consist
principally of carpet tiles and broadloom used in commercial applications and in the leisure and travel industry. Sports flooring products include artificial turf and other sports surfaces. Our TSF products are sold primarily through retailers,
contractors, distributors and other industrial businesses.



Building
Products  produces suspended mineral fiber, soft fiber and metal ceiling systems for use in commercial, institutional and residential settings. In addition, our Building Products segment sources and sells wood ceiling systems. The products
are available in numerous colors, performance characteristics and designs, and offer attributes such as acoustical control, rated fire protection and aesthetic appeal. Commercial ceiling materials and accessories are sold to ceiling systems
contractors and to resale distributors. Residential ceiling products are sold primarily in North America through wholesalers and retailers (including large home centers). Suspension system (grid) products manufactured by WAVE are sold by both
Armstrong and our WAVE joint venture.



Cabinets  produces
kitchen and bathroom cabinetry and related products, which are used primarily in the U.S. residential new construction and renovation markets. Through our system of company-owned and independent distribution centers and through direct sales to
builders, our Cabinets segment provides design, fabrication and installation services to single and multi-family homebuilders, remodelers and consumers under the brand names Armstrong and Bruce®.



122



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Unallocated Corporate  includes assets and expenses that have not been allocated to the business units.
Unallocated Corporate assets are primarily deferred tax assets, cash and the U.S. prepaid pension cost. Expenses included in Unallocated Corporate are corporate departments expenses that have not been allocated to other reportable segments,
and the U.S. pension credit. Expenses for our corporate departments (including computer services, human resources, legal, finance and other) are allocated to the reportable segments when the departments provide specific work to the reportable
segment and the expense allocation can be based on known metrics, such as time reporting, headcount or square-footage. The remaining expenses, which cannot be attributable to the reportable segments without a high degree of generalization, are
reported in Unallocated Corporate.



123



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



|                                        |  |                    |         |   |               |   |       |                            |  |   |                   |   |  |          |         |   |                       |   |       |       |  |   |         |   |  |   |         |  
|--------------------------------------- |  | ------------------ | ------- | - | ------------- | - | ----- | -------------------------- |  | - | ----------------- | - |  | -------- | ------- | - | --------------------- | - | ----- | ----- |  | - | ------- | - |  | - | ------- | -
|For the year ended 2005                 |  | Resilient Flooring |         |   | Wood Flooring |   |       | Textiles & Sports Flooring |  |   | Building Products |   |  | Cabinets |         |   | Unallocated Corporate |   |       | Total | 
|Net sales to external customers         |  | $                  | 1,185.4 |   |               | $ | 833.9 |                            |  | $ | 279.0             |   |  | $        | 1,047.6 |   |                       | $ | 212.5 |       |  |   |        |   |  | $ | 3,558.4 |  
|Equity (earnings) from joint venture    |  |                    |        |   |               |   |      |                            |  |   |                  |   |  |          | (39.3   | ) |                       |   |      |       |  |   |        |   |  |   | (39.3   | )
|Segment operating income (loss)(1)      |  |                    | (25.8   | ) |               |   | 60.9  |                            |  |   | (4.4              | ) |  |          | 148.5   |   |                       |   | (9.7  | )     |  | $ | (70.4   | ) |  |   | 99.1    |  
|Restructuring charges, net of reversals |  |                    | 16.2    |   |               |   | 0.1   |                            |  |   | 0.2               |   |  |          | 6.3     |   |                       |   | 0.4   |       |  |   |        |   |  |   | 23.2    |  
|Segment assets                          |  |                    | 675.9   |   |               |   | 646.4 |                            |  |   | 196.6             |   |  |          | 613.2   |   |                       |   | 99.1  |       |  |   | 2,374.8 |   |  |   | 4,606.0 |  
|Depreciation and amortization           |  |                    | 54.8    |   |               |   | 19.0  |                            |  |   | 5.4               |   |  |          | 33.9    |   |                       |   | 2.4   |       |  |   | 25.5    |   |  |   | 141.0   |  
|Fixed asset impairment loss             |  |                    | 1.8     |   |               |   | 15.3  |                            |  |   |                  |   |  |          | 0.5     |   |                       |   |      |       |  |   |        |   |  |   | 17.6    |  
|Investment in affiliates                |  |                    |        |   |               |   |      |                            |  |   |                  |   |  |          | 67.4    |   |                       |   |      |       |  |   |        |   |  |   | 67.4    |  
|Capital additions                       |  |                    | 42.8    |   |               |   | 28.8  |                            |  |   | 4.6               |   |  |          | 42.6    |   |                       |   | 4.5   |       |  |   | 12.2    |   |  |   | 135.5   |  
|                                        |  |                    |         |   |               |   |      
|For the year ended 2004                 |  | ResilientFlooring  |         |   | WoodFlooring  |   |       | Textiles& SportsFlooring   |  |   | BuildingProducts  |   |  | Cabinets |         |   | UnallocatedCorporate  |   |       | Total | 
|Net sales to external customers         |  | $                  | 1,215.1 |   |               | $ | 832.1 |                            |  | $ | 265.4             |   |  | $        | 971.7   |   |                       | $ | 213.0 |       |  |   |        |   |  | $ | 3,497.3 |  
|Equity (earnings) from joint venture    |  |                    |        |   |               |   |      |                            |  |   |                  |   |  |          | (31.6   | ) |                       |   |      |       |  |   |        |   |  |   | (31.6   | )
|Segment operating income (loss)(1)      |  |                    | (150.2  | ) |               |   | 51.4  |                            |  |   | (7.1              | ) |  |          | 127.0   |   |                       |   | 1.4   |       |  | $ | (64.7   | ) |  |   | (42.2   | )
|Restructuring charges, net of reversals |  |                    | 4.5     |   |               |   | 1.6   |                            |  |   | 0.4               |   |  |          | 10.9    |   |                       |   | 0.4   |       |  |   | 0.5     |   |  |   | 18.3    |  
|Segment assets                          |  |                    | 737.9   |   |               |   | 663.6 |                            |  |   | 218.1             |   |  |          | 596.3   |   |                       |   | 102.2 |       |  |   | 2,291.3 |   |  |   | 4,609.4 |  
|Depreciation and amortization           |  |                    | 62.6    |   |               |   | 18.1  |                            |  |   | 5.6               |   |  |          | 35.2    |   |                       |   | 3.8   |       |  |   | 25.7    |   |  |   | 151.0   |  
|Fixed asset impairment loss             |  |                    | 63.1    |   |               |   | 0.8   |                            |  |   |                  |   |  |          | 0.4     |   |                       |   | 0.4   |       |  |   |        |   |  |   | 64.7    |  
|Goodwill impairment                     |  |                    | 108.4   |   |               |   |      |                            |  |   |                  |   |  |          |        |   |                       |   |      |       |  |   |        |   |  |   | 108.4   |  
|Investment in affiliates                |  |                    | 0.6     |   |               |   |      |                            |  |   |                  |   |  |          | 51.0    |   |                       |   |      |       |  |   | 20.9    |   |  |   | 72.5    |  
|Capital additions                       |  |                    | 33.8    |   |               |   | 33.7  |                            |  |   | 3.9               |   |  |          | 44.5    |   |                       |   | 1.4   |       |  |   | 16.7    |   |  |   | 134.0   |  
|                                        |  |                    |         |   |               |   |      
|For the year ended 2003                 |  | ResilientFlooring  |         |   | WoodFlooring  |   |       | Textiles& SportsFlooring   |  |   | BuildingProducts  |   |  | Cabinets |         |   | UnallocatedCorporate  |   |       | Total | 
|Net sales to external customers         |  | $                  | 1,181.5 |   |               | $ | 738.6 |                            |  | $ | 271.9             |   |  | $        | 862.2   |   |                       | $ | 204.8 |       |  |   |        |   |  | $ | 3,259.0 |  
|Equity (earnings) from joint venture    |  |                    |        |   |               |   |      |                            |  |   |                  |   |  |          | (20.8   | ) |                       |   |      |       |  |   |        |   |  |   | (20.8   | )
|Segment operating income (loss)(1)      |  |                    | 56.2    |   |               |   | (4.0  | )                          |  |   | (11.0             | ) |  |          | 95.2    |   |                       |   | (11.1 | )     |  | $ | (144.6  | ) |  |   | (19.3   | )
|Restructuring charges, net of reversals |  |                    | 1.2     |   |               |   | 0.8   |                            |  |   | 7.4               |   |  |          |        |   |                       |   |      |       |  |   | (0.8    | ) |  |   | 8.6     |  
|Segment assets                          |  |                    | 915.3   |   |               |   | 576.6 |                            |  |   | 207.1             |   |  |          | 551.5   |   |                       |   | 102.3 |       |  |   | 2,295.0 |   |  |   | 4,647.8 |  
|Depreciation and amortization           |  |                    | 60.6    |   |               |   | 39.4  |                            |  |   | 5.2               |   |  |          | 30.2    |   |                       |   | 1.6   |       |  |   | 26.1    |   |  |   | 163.1   |  
|Fixed asset impairment loss             |  |                    | 1.1     |   |               |   | 3.4   |                            |  |   |                  |   |  |          | 3.8     |   |                       |   | 1.6   |       |  |   | 0.6     |   |  |   | 10.5    |  
|Investment in affiliates                |  |                    | 0.6     |   |               |   |      |                            |  |   |                  |   |  |          | 29.5    |   |                       |   |      |       |  |   | 18.8    |   |  |   | 48.9    |  
|Capital additions                       |  |                    | 26.5    |   |               |   | 17.3  |                            |  |   | 3.4               |   |  |          | 22.3    |   |                       |   | 1.6   |       |  |   | 7.0     |   |  |   | 78.1    |  



|(1) | Segment operating income (loss) is the measure of segment profit or loss reviewed by the chief operating decision maker. The sum of the segments operating
income (loss) equals the total consolidated operating income as reported on our income statement. The following reconciles our total consolidated operating income (loss) to income before taxes, extraordinary items, discontinued operations, and the
cumulative effect of changes in accounting principles. These items are only measured and managed on a consolidated basis:
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                       |  |      |       |   |      |   |       |      |  |   |       |  
|------------------------------------------------------ |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                                       |  | 2005 |       |   | 2004 |   |       | 2003 | 
|Segment operating income (loss)                        |  | $    | 99.1  |   |      | $ | (42.2 | )    |  | $ | (19.3 | )
|Interest expense                                       |  |      | 8.4   |   |      |   | 8.4   |      |  |   | 9.0   |  
|Other non-operating expense                            |  |      | 1.5   |   |      |   | 3.1   |      |  |   | 5.7   |  
|Other non-operating (income)                           |  |      | (11.9 | ) |      |   | (6.4  | )    |  |   | (5.0  | )
|Chapter 11 reorganization costs, net                   |  |      | (1.2  | ) |      |   | 6.9   |      |  |   | 9.4   |  
|                                                       |  |      |       |   |      |   |       |      |  |   |       |  
|Income (loss) before taxes and discontinued operations |  | $    | 102.3 |   |      | $ | (54.2 | )    |  | $ | (38.4 | )
|                                                       |  |      |       |   |      |   |       |      |  |   |       |  



Accounting policies of the segments
are the same as those described in the summary of significant accounting policies.



124



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



The sales in the table below are allocated to geographic areas based upon the location of the customer.



|                      |  |      |         |      |   |         |  |   |        
|--------------------- |  | ---- | ------- | ---- | - | ------- |  | - | -------
|Geographic Areas      |  | 2005 |         | 2004 |   | 2003   
|Net trade sales       |  |      |         |      |   |         |  |   |        
|Americas:             |  |      |         |      |   |         |  |   |        
|United States         |  | $    | 2,351.1 |      | $ | 2,338.9 |  | $ | 2,210.9
|Canada                |  |      | 192.2   |      |   | 177.6   |  |   | 162.2  
|Other Americas        |  |      | 31.2    |      |   | 31.8    |  |   | 24.8   
|                      |  |      |         |      |   |         |  |   |        
|Total Americas        |  | $    | 2,574.5 |      | $ | 2,548.3 |  | $ | 2,397.9
|                      |  |      |         |      |   |         |  |   |        
|Europe:               |  |      |         |      |   |         |  |   |        
|Germany               |  | $    | 184.9   |      | $ | 181.2   |  | $ | 178.2  
|United Kingdom        |  |      | 160.1   |      |   | 148.0   |  |   | 125.5  
|Other Europe          |  |      | 492.0   |      |   | 478.1   |  |   | 439.3  
|                      |  |      |         |      |   |         |  |   |        
|Total Europe          |  | $    | 837.0   |      | $ | 807.3   |  | $ | 743.0  
|                      |  |      |         |      |   |         |  |   |        
|Total Pacific Rim     |  | $    | 146.9   |      | $ | 141.7   |  | $ | 118.1  
|                      |  |      |         |      |   |         |  |   |        
|Total net trade sales |  | $    | 3,558.4 |      | $ | 3,497.3 |  | $ | 3,259.0
|                      |  |      |         |      |   |         |  |   |        



|                                                                      |  |      |         |      |   |        
|--------------------------------------------------------------------- |  | ---- | ------- | ---- | - | -------
|Long-lived assets (property, plant and equipment), net at December 31 |  | 2005 |         | 2004
|Americas:                                                             |  |      |         |      |   |        
|United States                                                         |  | $    | 805.4   |      | $ | 823.6  
|Canada                                                                |  |      | 13.7    |      |   | 14.8   
|                                                                      |  |      |         |      |   |        
|Total Americas                                                        |  | $    | 819.1   |      | $ | 838.4  
|                                                                      |  |      |         |      |   |        
|Europe:                                                               |  |      |         |      |   |        
|Germany                                                               |  | $    | 169.6   |      | $ | 191.3  
|Other Europe                                                          |  |      | 129.7   |      |   | 150.8  
|                                                                      |  |      |         |      |   |        
|Total Europe                                                          |  | $    | 299.3   |      | $ | 342.1  
|                                                                      |  |      |         |      |   |        
|Total Pacific Rim                                                     |  | $    | 26.9    |      | $ | 28.3   
|                                                                      |  |      |         |      |   |        
|Total long-lived assets, net                                          |  | $    | 1,145.3 |      | $ | 1,208.8
|                                                                      |  |      |         |      |   |        



The reduction in European long-lived
assets is primarily related to the negative translation effects of changes in foreign exchange rates.



NOTE 4. LIABILITIES SUBJECT TO COMPROMISE



As a result of AWIs Chapter 11 Filing (see Note 1), pursuant to SOP 90-7, AWI is required to segregate prepetition liabilities that
are subject to compromise and report them separately on the balance sheet. Liabilities that may be affected by a plan of reorganization are recorded at the amount of the expected allowed claims, even if they may be settled for lesser amounts.
Substantially all of AWIs prepetition debt, now in default, is recorded at face value and is classified within liabilities subject to compromise. Obligations of our subsidiaries that are not covered by the Filing remain classified on the
consolidated balance sheet based upon maturity date. AWIs asbestos liability is also recorded in liabilities subject to compromise. See Note 1 for further discussion on how the Chapter 11 process may address AWIs liabilities subject to
compromise and Note 30 for further discussion of AWIs asbestos liability.



125



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Liabilities subject to compromise at December 31, 2005 and December 31, 2004 are as follows:



|                                                |  |      |         |      |   |        
|----------------------------------------------- |  | ---- | ------- | ---- | - | -------
|                                                |  | 2005 |         | 2004
|Debt (at face value)                            |  | $    | 1,388.6 |      | $ | 1,388.6
|Asbestos-related liability                      |  |      | 3,190.6 |      |   | 3,190.6
|Prepetition trade payables                      |  |      | 58.1    |      |   | 58.9   
|Prepetition other payables and accrued interest |  |      | 69.7    |      |   | 70.4   
|Amounts due to affiliates                       |  |      | 4.7     |      |   | 4.7    
|ESOP loan guarantee                             |  |      | 157.7   |      |   | 157.7  
|                                                |  |      |         |      |   |        
|Total liabilities subject to compromise         |  | $    | 4,869.4 |      | $ | 4,870.9
|                                                |  |      |         |      |   |        



Additional prepetition claims
(liabilities subject to compromise) may arise due to the rejection of executory contracts or unexpired leases, or as a result of the allowance of contingent or disputed claims.



See Note 15 for detail of debt subject to compromise.



NOTE 5. DISCONTINUED OPERATIONS



On May 31, 2000, Armstrong completed its sale of all entities, assets and certain liabilities comprising its Insulation Products
segment. During 2003 AHI recorded a net loss of $2.4 million for the impairment of some notes receivable and the settlement of certain tax contingencies related to this divestiture. During the fourth quarter of 2005, AHI recorded a net gain of $10.4
million due to the early settlement of the remaining notes receivable and the settlement of other disputed items.



On December 29, 1995, Armstrong sold a furniture subsidiary, Thomasville Furniture Industries. During 2004 and 2003, AHI recorded net losses of $0.4 million and $0.1
million, respectively, for the environmental and tax indemnifications related to this divestiture.



In accordance with FAS 144, these adjustments were classified as discontinued operations since the original divestitures were reported as discontinued operations.



NOTE 6. ACCOUNTS AND NOTES RECEIVABLE



|                                        |  |      |       |   |      |   |       |  
|--------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                                        |  | 2005 |       |   | 2004 |  
|Customer receivables                    |  | $    | 355.8 |   |      | $ | 372.0 |  
|Customer notes                          |  |      | 6.3   |   |      |   | 7.9   |  
|Miscellaneous receivables               |  |      | 17.3  |   |      |   | 14.7  |  
|Less allowance for discounts and losses |  |      | (50.6 | ) |      |   | (58.5 | )
|                                        |  |      |       |   |      |   |       |  
|Net accounts and notes receivable       |  | $    | 328.8 |   |      | $ | 336.1 |  
|                                        |  |      |       |   |      |   |       |  



Generally, we sell our products to
select, pre-approved customers whose businesses are affected by changes in economic and market conditions. We consider these factors and the financial condition of each customer when establishing our allowance for losses from doubtful accounts.



126



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



NOTE 7. INVENTORIES



Following are the components of our inventories:



|                             |  |      |       |   |      |   |       |  
|---------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                             |  | 2005 |       |   | 2004 |  
|Finished goods               |  | $    | 339.1 |   |      | $ | 362.9 |  
|Goods in process             |  |      | 44.6  |   |      |   | 45.9  |  
|Raw materials and supplies   |  |      | 194.4 |   |      |   | 216.2 |  
|Less LIFO and other reserves |  |      | (63.6 | ) |      |   | (89.9 | )
|                             |  |      |       |   |      |   |       |  
|Total inventories, net       |  | $    | 514.5 |   |      | $ | 535.1 |  
|                             |  |      |       |   |      |   |       |  



Approximately 44% and 40% of our total
inventory in 2005 and 2004, respectively, was valued on a LIFO (last-in, first-out) basis. Inventory values were lower than would have been reported on a total FIFO (first-in, first-out) basis by $52.2 million at the end of 2005 and $74.1 million at
year-end 2004.



The distinction between the use of different methods of
inventory valuation is primarily based on geographical locations and/or legal entities rather than types of inventory. The following table summarizes the amount of inventory that is not accounted for under the LIFO method.



|                                |  |      |       |      |   |      
|------------------------------- |  | ---- | ----- | ---- | - | -----
|                                |  | 2005 |       | 2004
|International locations         |  | $    | 156.4 |      | $ | 173.0
|U.S. Wood Flooring and Cabinets |  |      | 111.6 |      |   | 125.4
|U.S. sourced products           |  |      | 19.3  |      |   | 23.2 
|                                |  |      |       |      |   |      
|Total                           |  | $    | 287.3 |      | $ | 321.6
|                                |  |      |       |      |   |      



Our international locations all use
the FIFO method of inventory valuation primarily because either the LIFO method is not permitted for local tax and/or statutory reporting purposes, or the entities were part of various acquisitions that had adopted the FIFO method prior to our
acquisition. In these situations, a conversion to LIFO would be highly complex and involve excessive cost and effort to achieve under local tax and/or statutory reporting requirements.



Several of the Wood Flooring and Cabinets entities were acquired by Triangle Pacific Corporation (TPC) prior to our acquisition
of TPC in 1998. TPC had elected to retain the historical inventory valuation policies of the acquired companies and, on the basis of consistency and due to the excessive cost involved, we elected not to amend these policies.



The sourced products represent certain finished goods sourced from third party manufacturers
of unique type, primarily from foreign suppliers.



NOTE 8. PROPERTY, PLANT AND EQUIPMENT



|                                               |  |      |          |   |      |   |          |  
|---------------------------------------------- |  | ---- | -------- | - | ---- | - | -------- | -
|                                               |  | 2005 |          |   | 2004 |  
|Land                                           |  | $    | 69.4     |   |      | $ | 77.0     |  
|Buildings                                      |  |      | 652.0    |   |      |   | 657.4    |  
|Machinery and equipment                        |  |      | 1,904.4  |   |      |   | 1,937.3  |  
|Construction in progress                       |  |      | 81.5     |   |      |   | 77.8     |  
|Less accumulated depreciation and amortization |  |      | (1,562.0 | ) |      |   | (1,540.7 | )
|                                               |  |      |          |   |      |   |          |  
|Net property, plant and equipment              |  | $    | 1,145.3  |   |      | $ | 1,208.8  |  
|                                               |  |      |          |   |      |   |          |  



In the fourth quarter of 2005, we
recorded $17.6 million of fixed asset impairment charges, primarily in Wood Flooring. These impairment charges related to idle equipment and unused property associated with excess manufacturing capacity and products that will no longer be produced.
These charges were recorded in cost of goods sold. The fixed asset impairment charges were triggered by an evaluation of current production capacity and future production levels for certain product lines.



127



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



In the fourth quarter of 2004, we recorded a $44.8 million fixed asset impairment charge in Resilient Flooring for
our European resilient flooring business. This impairment charge reduced land by approximately $29 million and buildings by approximately $16 million and was reported in cost of goods sold. The fixed asset impairment charge was triggered by actual
operating losses and negative cash flows incurred in the European resilient flooring business. The expectation was that the operating losses and negative cash flows would continue in the near future. The fixed asset fair values were determined by an
independent appraisal firm.



NOTE 9. EQUITY
INVESTMENTS



Investments in affiliates of $67.4 million at
December 31, 2005, reflected the equity interest in our 50% investment in our WAVE joint venture. The balance decreased $5.1 million from December 31, 2004, primarily due to the August 2005 sale of our equity interest in Interface
Solutions, Inc. partially offset by our equity interest in WAVEs net undistributed earnings.



|          |  |                                    |  |      |      |   |      |   |      |  |   |      |  
|--------- |  | ---------------------------------- |  | ---- | ---- | - | ---- | - | ---- |  | - | ---- | -
|Affiliate |  | Income Statement Classification    |  | 2005 |      |   | 2004 |   | 2003 | 
|WAVE      |  | Equity earnings from joint venture |  | $    | 39.3 |   |      | $ | 31.6 |  | $ | 20.8 |  
|ISI       |  | Other non-operating income         |  |      | 4.1  |   |      |   | 1.9  |  |   | 0.3  |  
|ISI/Other |  | Other non-operating expense        |  |      | (1.0 | ) |      |   |     |  |   | (0.4 | )



See Exhibit 99.1 for WAVEs
consolidated financial statements. Condensed financial data for WAVE, which we account for under the equity method of accounting, is summarized below:



|                              |  |      |       |      |   |      
|----------------------------- |  | ---- | ----- | ---- | - | -----
|                              |  | 2005 |       | 2004
|Current assets                |  | $    | 125.5 |      | $ | 145.1
|Non-current assets            |  |      | 30.4  |      |   | 33.8 
|Current liabilities           |  |      | 19.1  |      |   | 71.4 
|Other non-current liabilities |  |      | 5.8   |      |   | 5.1  



|             |  |      |       |      |   |       |  |   |      
|------------ |  | ---- | ----- | ---- | - | ----- |  | - | -----
|             |  | 2005 |       | 2004 |   | 2003 
|Net sales    |  | $    | 307.7 |      | $ | 278.6 |  | $ | 213.8
|Gross profit |  |      | 99.1  |      |   | 86.3  |  |   | 61.7 
|Net earnings |  |      | 78.6  |      |   | 63.2  |  |   | 41.7 



See discussion in Note 29 for
additional information on these related parties.



NOTE 10. GOODWILL AND INTANGIBLE ASSETS



Goodwill



As of January 1, 2005,
we had goodwill of $136.0 million. Goodwill is required to be tested for impairment at least annually. We perform our annual assessment in the fourth quarter.



In the fourth quarter of 2005, we completed our annual assessment of goodwill as required by FAS 142 and determined there was no impairment. The following table
represents the changes in goodwill for 2005:



|                            |  |                |       |                     |   |      |             |  |                  |   |  |   |      
|--------------------------- |  | -------------- | ----- | ------------------- | - | ---- | ----------- |  | ---------------- | - |  | - | -----
|Goodwill by segment         |  | January 1,2005 |       | Adjustments, net(1) |   |      | Impairments |  | December 31,2005
|Wood Flooring               |  | $              | 108.2 |                     |   |     |             |  |                  |  |  | $ | 108.2
|Building Products           |  |                | 15.2  |                     | $ | (1.8 | )           |  |                  |  |  |   | 13.4 
|Cabinets                    |  |                | 12.6  |                     |   |     |             |  |                  |  |  |   | 12.6 
|                            |  |                |       |                     |   |      |             |  |                  |   |  |   |      
|Total consolidated goodwill |  | $              | 136.0 |                     | $ | (1.8 | )           |  | $                |  |  | $ | 134.2
|                            |  |                |       |                     |   |      |             |  |                  |   |  |   |      



|(1) | Consists of the effects of foreign exchange.
|--- | --------------------------------------------



128



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



During the second quarter of 2004, we concluded that an indication of impairment existed for our European resilient
flooring goodwill, which was based on an assessment of financial projections incorporated in our annual strategic plan process. Continuing price declines and volume shortfalls related to our European resilient flooring products were causing
significant operating losses, and we revised our projections accordingly. We calculated a preliminary estimate of the European resilient flooring reporting units fair value using discounted cash flows. Based on this preliminary fair value
calculation, we recorded a non-cash goodwill impairment loss of $60.0 million in the second quarter of 2004. In the fourth quarter of 2004, we completed our annual assessment of goodwill as required by FAS 142 and determined that based upon a
revised strategic plan, our European resilient flooring goodwill was fully impaired. Therefore, we recorded an additional $48.4 million impairment charge. The goodwill impairment charges arose from the European resilient flooring reporting
units fair value being lower than its carrying value. The fair value was negatively affected by lower operating profits and expected future cash flows determined in recent forecasting analyses. We calculated the reporting units fair
value using discounted cash flows. No other goodwill impairment was identified in our annual assessment.



The following table represents the changes in goodwill during 2004.



|                            |  |                |       |                     |   |      |             |  |   |                  |   |  |   |      
|--------------------------- |  | -------------- | ----- | ------------------- | - | ---- | ----------- |  | - | ---------------- | - |  | - | -----
|Goodwill by segment         |  | January 1,2004 |       | Adjustments, net(1) |   |      | Impairments |  |   | December 31,2004
|Resilient Flooring          |  | $              | 107.1 |                     | $ | 1.3  |             |  | $ | (108.4           | ) |  |   |     
|Wood Flooring               |  |                | 110.4 |                     |   | (2.2 | )           |  |   |                 |   |  | $ | 108.2
|Building Products           |  |                | 14.0  |                     |   | 1.2  |             |  |   |                 |   |  |   | 15.2 
|Cabinets                    |  |                | 12.6  |                     |   |     |             |  |   |                 |   |  |   | 12.6 
|                            |  |                |       |                     |   |      |             |  |   |                  |   |  |   |      
|Total consolidated goodwill |  | $              | 244.1 |                     | $ | 0.3  |             |  | $ | (108.4           | ) |  | $ | 136.0
|                            |  |                |       |                     |   |      |             |  |   |                  |   |  |   |      



|(1) | Primarily consists of the effects of resolution of pre-acquisition tax contingencies and foreign exchange.
|--- | ----------------------------------------------------------------------------------------------------------



Intangible Assets



The following table details amounts related to our intangible assets as of December 31,
2005 and 2004.



|                                 |  |                       |       |                          |   |                       |  |                          |       |  |   |     
|-------------------------------- |  | --------------------- | ----- | ------------------------ | - | --------------------- |  | ------------------------ | ----- |  | - | ----
|                                 |  | December 31, 2005     |       | December 31, 2004       
|                                 |  | Gross Carrying Amount |       | Accumulated Amortization |   | Gross Carrying Amount |  | Accumulated Amortization
|Amortizing intangible assets     |  |                       |       |                          |   |                       |  |                          |       |  |   |     
|Computer software                |  | $                     | 102.1 |                          | $ | 66.7                  |  | $                        | 109.8 |  | $ | 66.4
|Land use rights and other        |  |                       | 4.5   |                          |   | 1.1                   |  |                          | 4.4   |  |   | 1.0 
|                                 |  |                       |       |                          |   |                       |  |                          |       |  |   |     
|Total                            |  | $                     | 106.6 |                          | $ | 67.8                  |  | $                        | 114.2 |  | $ | 67.4
|                                 |  |                       |       |                          |   |                       |  |                          |       |  |   |     
|Non-amortizing intangible assets |  |                       |       |                          |   |                       |  |                          |       |  |   |     
|Trademarks and brand names       |  |                       | 29.3  |                          |   |                       |  |                          | 29.2  |  |   |     
|                                 |  |                       |       |                          |   |                       |  |                          |       |  |   |     
|Total intangible assets          |  | $                     | 135.9 |                          |   |                       |  | $                        | 143.4 |  |   |     
|                                 |  |                       |       |                          |   |                       |  |                          |       |  |   |     
|Aggregate Amortization Expense   |  |                       |       |                          |   |                       |  |                          |       |  |   |     
|For the year ended December 31   |  | $                     | 16.7  |                          |   |                       |  | $                        | 15.4  |  |   |     



Amortization charges for computer
software are determined on a straight-line basis at rates calculated to provide for the retirement of assets at the end of their useful lives, generally 3 to 7 years.



129



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



The annual amortization expense expected for the years 2006 through 2010 is as follows:



|     |  |   |     
|---- |  | - | ----
|2006 |  | $ | 13.8
|2007 |  |   | 9.0 
|2008 |  |   | 6.5 
|2009 |  |   | 3.6 
|2010 |  |   | 1.3 



NOTE 11. OTHER NON-CURRENT ASSETS



|                                                              |  |      |      |      |   |      
|------------------------------------------------------------- |  | ---- | ---- | ---- | - | -----
|                                                              |  | 2005 |      | 2004
|Cash surrender value of company owned life insurance policies |  | $    | 65.1 |      | $ | 66.8 
|Long term notes receivable                                    |  |      | 3.5  |      |   | 31.8 
|Other                                                         |  |      | 28.0 |      |   | 24.0 
|                                                              |  |      |      |      |   |      
|Total other non-current assets                                |  | $    | 96.6 |      | $ | 122.6
|                                                              |  |      |      |      |   |      



The reduction in long term notes
receivable from 2004 to 2005 was primarily due to the early settlement of some notes receivable related to a previous divestiture.



NOTE 12. ACCOUNTS PAYABLE AND ACCRUED EXPENSES



|                                            |  |      |       |      |   |      
|------------------------------------------- |  | ---- | ----- | ---- | - | -----
|                                            |  | 2005 |       | 2004
|Payables, trade and other                   |  | $    | 256.2 |      | $ | 259.8
|Employment costs                            |  |      | 59.9  |      |   | 65.7 
|Restructuring severance expenses            |  |      | 2.8   |      |   | 18.0 
|Other                                       |  |      | 73.6  |      |   | 103.9
|                                            |  |      |       |      |   |      
|Total accounts payable and accrued expenses |  | $    | 392.5 |      | $ | 447.4
|                                            |  |      |       |      |   |      



Certain other accounts payable and
accrued expenses have been categorized as liabilities subject to compromise (see Note 4).



NOTE 13. RESTRUCTURING AND OTHER ACTIONS



Net restructuring charges of $23.2 million and $18.3 million were recorded in 2005 and 2004, respectively. The following table summarizes these charges:



|                       |  |                        |      |   |                                          |   |      |   |         |     |  |                                               
|---------------------- |  | ---------------------- | ---- | - | ---------------------------------------- | - | ---- | - | ------- | --- |  | ----------------------------------------------
|                       |  | Net Charge/ (Reversal) |      |   | (unaudited) Number of Employees Impacted |   |     
|Action Title           |  | 2005                   |      |   | 2004                                     |   |      |   | Segment
|Lancaster Plant        |  | $                      | 16.3 |   |                                          | $ | 1.0  |   |         | 450 |  | Resilient Flooring                            
|Hoogezand              |  |                        | 6.3  |   |                                          |   | 10.9 |   |         | 130 |  | Building Products                             
|North America SG&A     |  |                        | (0.1 | ) |                                          |   | 5.3  |   |         | 250 |  | Resilient Flooring, Wood Flooring, Corporate  
|Morristown             |  |                        | 0.4  |   |                                          |   | 0.4  |   |         | 100 |  | Cabinet Products                              
|Oss                    |  |                        | 0.2  |   |                                          |   | 0.7  |   |         | 70  |  | Textiles & Sports Flooring                    
|Searcy                 |  |                        | 0.1  |   |                                          |   | 0.8  |   |         | 230 |  | Wood Flooring                                 
|European Consolidation |  |                        |     |   |                                          |   | (0.8 | ) |         |     |  | Resilient Flooring, Textiles & Sports Flooring
|                       |  |                        |      |   |                                          |   |      |   |         |     |  |                                               
|Total                  |  | $                      | 23.2 |   |                                          | $ | 18.3 |   |         |     |  |                                               
|                       |  |                        |      |   |                                          |   |      |   |         |     |  |                                               



130



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Lancaster Plant: The charges related to the fourth quarter 2004 decision to cease commercial flooring
production at Lancaster in 2006. Commercial flooring production requirements will be serviced by other facilities around the world. Of the $16.3 million charge in 2005, $14.1 million is a non-cash charge related to termination benefits to be paid
through the U.S. pension plan. In 2004, $0.6 million of the $1.0 million charge related to these non-cash benefits. The other $2.2 million in 2005 and $0.4 million in 2004 is comprised of severance and related costs. We have incurred project-to-date
restructuring charges of $17.3 million related primarily to severance and pension related costs. We expect to incur approximately $13 million of restructuring charges in 2006, in addition to $0.3 million of accelerated depreciation and $11.6 million
of other related costs, both in cost of goods sold, and approximately $6 million in SG&A. Further, we expect to realize a gain of approximately $15 million in 2006 from the sale of a warehouse which became available as a result of this
initiative. We recorded $6.4 million and $10.3 million of accelerated depreciation in 2005 and 2004, respectively. We also recorded $6.3 million of other related costs in 2005 and $17.7 million of fixed asset impairments in 2004, both in cost of
goods sold.



Hoogezand: These charges are related to the first quarter
2004 decision to close the manufacturing facility and are comprised of severance and related costs. Closure of the plant was completed in the first quarter of 2005. The production was transferred to another Building Products location in
Münster, Germany and resulted in a net reduction of approximately 72 positions. We have incurred project-to-date restructuring charges of $17.2 million, and expect to incur an additional $0.6 million of restructuring charges and $0.2 million of
accelerated depreciation in 2006. Additionally, we recorded $0.5 million and $1.4 million of accelerated depreciation in cost of goods sold in 2005 and 2004, respectively. We also recorded $0.7 million and $1.1 million of other related costs in cost
of goods sold in 2005 and 2004, respectively. In 2005, we recorded fixed asset impairments of $0.4 million, also in cost of goods sold.



North America SG&A: The net reversal of $0.1 million in 2005 (Resilient Flooring) and net charge of $5.3 million in 2004 ($4.0 million in Resilient Flooring,
$0.8 million in Wood Flooring, and $0.5 million in Corporate) were recorded for severance and related costs due to a restructuring of the sales force and management structure in North America in response to changing market conditions. This
initiative was announced in the fourth quarter of 2004 and was completed in the second quarter of 2005. We incurred project-to-date restructuring charges of $5.2 million and do not expect to incur any additional charges.



Morristown: The charges related to the fourth quarter 2004 decision to close a plant
in Tennessee in the first quarter of 2005. Manufacturing was consolidated at two existing plants in the United States. We have incurred project-to-date restructuring charges of $0.4 million for severance related charges and $0.4 million of related
shutdown costs and do not expect to incur additional costs. Additionally, we recorded $0.2 million and $1.5 million of accelerated depreciation in 2005 and 2004, respectively, in cost of goods sold. We also recorded $1.0 million of other related
costs in 2005 and $0.4 million of fixed asset impairments in 2004, both in cost of goods sold.



Searcy: The charge related to the fourth quarter 2004 decision to cease production at a solid hardwood flooring location in Arkansas in the first quarter of 2005 and was comprised of severance benefits and
related costs. We continue to manufacture solid wood flooring at other plants across the United States. We incurred $0.9 million of restructuring charges for the project-to-date and do not expect to incur any additional charges. Additionally, in the
fourth quarter of 2005, we recorded an asset impairment charge of $13.9 million related to property, plant and equipment at this site. See Note 8 for further discussion.



Oss: The charges were recorded to reflect shutdown costs related to a plant closure in The Netherlands. The related severance charges
were recorded during the third quarter of 2003 when the plant closure was announced. We will continue to manufacture carpet at other plants across Europe. We incurred project-to-date restructuring charges of $4.9 million and do not expect to incur
any additional costs in the future.



131



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



European consolidation: The net reversal in 2004 comprised certain severance accruals that were no longer
necessary in the remaining accruals from the 2003 and 2002 charges in the Textiles and Sports Flooring ($0.3 million) and Resilient Flooring ($0.5 million) segments.



In 2003, we recorded net restructuring charges of $8.6 million, primarily related to the European consolidation and Oss plant closure.



The following table summarizes activity in the reorganization and
restructuring accruals for 2005 and 2004. The amount of net charges in the table does not agree to the income statement due to non-cash charges for enhanced retirement benefits that did not affect the restructuring accrual accounts.



|     |  |                   |      |               |   |       |             |  |       |      |  |                |      |   |  |   |     
|---- |  | ----------------- | ---- | ------------- | - | ----- | ----------- |  | ----- | ---- |  | -------------- | ---- | - |  | - | ----
|     |  | Beginning Balance |      | Cash Payments |   |       | Net Charges |  | Other |      |  | Ending Balance
|2005 |  | $                 | 24.8 |               | $ | (24.0 | )           |  | $     | 9.1  |  | $              | (1.1 | ) |  | $ | 8.8 
|2004 |  |                   | 10.0 |               |   | (4.1  | )           |  |       | 17.7 |  |                | 1.2  |   |  |   | 24.8



The amount in other for
2005 and 2004 is related to the effects of foreign currency translation.



Of
the 2005 and 2004 ending balances, $1.3 million is reported in liabilities subject to compromise.



Substantially all of the remaining balance of the restructuring accrual as of December 31, 2005 relates to a noncancelable operating lease, which extends through 2017, and severance for terminated employees with
extended payouts, the majority of which will be paid in 2006.



NOTE 14. INCOME TAXES



The tax effects
of principal temporary differences between the carrying amounts of assets and liabilities and their tax bases are summarized in the table below. Management believes it is more likely than not that results of future operations will generate
sufficient taxable income to realize deferred tax assets including, specifically, the asbestos-related liability differences which will be realized subsequent to emergence from Chapter 11 as a U.S. net operating loss that may be carried forward for
20 years.



We have provided valuation allowances for certain state and foreign
net operating loss carryforwards and other basis adjustments of $268.7 million. We have $513.6 million of state net operating loss carryforwards with expirations between 2006 and 2025, and $327.2 million of foreign net operating loss carryforwards,
which are available for carryforward indefinitely. The net increase in valuation allowance from 2004 is primarily attributable to an increase for capital losses and certain non-U.S. operating losses generated in 2005, including additional needs to
cover deferred tax liabilities with indefinite lives, offset by $4.6 million of losses utilized for state tax purposes.



132



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



|                                                                                 |  |      |         |   |      |   |         |  
|-------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|Deferred income tax assets (liabilities)                                         |  | 2005 |         |   | 2004 |  
|Postretirement and postemployment benefits                                       |  | $    | 108.9   |   |      | $ | 116.0   |  
|Chapter 11 reorganization costs and restructuring costs                          |  |      | 40.9    |   |      |   | 21.5    |  
|Asbestos-related liabilities                                                     |  |      | 1,262.7 |   |      |   | 1,352.7 |  
|Pension assets                                                                   |  |      | 33.9    |   |      |   | 38.6    |  
|Net operating losses                                                             |  |      | 134.3   |   |      |   | 139.0   |  
|Capital losses                                                                   |  |      | 10.6    |   |      |   |        |  
|Other                                                                            |  |      | 87.2    |   |      |   | 36.2    |  
|                                                                                 |  |      |         |   |      |   |         |  
|Total deferred tax assets                                                        |  |      | 1,678.5 |   |      |   | 1,704.0 |  
|Valuation allowance                                                              |  |      | (268.7  | ) |      |   | (265.5  | )
|                                                                                 |  |      |         |   |      |   |         |  
|Net deferred tax assets                                                          |  |      | 1,409.8 |   |      |   | 1,438.5 |  
|                                                                                 |  |      |         |   |      |   |         |  
|Accumulated depreciation                                                         |  |      | (190.9  | ) |      |   | (199.1  | )
|Pension credit                                                                   |  |      | (184.7  | ) |      |   | (182.6  | )
|Insurance for asbestos-related liabilities                                       |  |      | (39.0   | ) |      |   | (38.3   | )
|Tax on unremitted earnings                                                       |  |      | (1.9    | ) |      |   | (28.8   | )
|Other                                                                            |  |      | (32.5   | ) |      |   | (53.4   | )
|                                                                                 |  |      |         |   |      |   |         |  
|Total deferred income tax liabilities                                            |  |      | (449.0  | ) |      |   | (502.2  | )
|                                                                                 |  |      |         |   |      |   |         |  
|Net deferred income tax assets                                                   |  | $    | 960.8   |   |      | $ | 936.3   |  
|                                                                                 |  |      |         |   |      |   |         |  
|Deferred income taxes have been classified in the Consolidated Balance Sheet as: |  |      |         |   |      |   |         |  
|Deferred income tax asset  current                                              |  | $    | 15.4    |   |      | $ | 15.6    |  
|Deferred income tax asset  non-current                                          |  |      | 967.4   |   |      |   | 941.6   |  
|Deferred income tax liability  current                                          |  |      | (0.8    | ) |      |   | (1.1    | )
|Deferred income tax liability  non-current                                      |  |      | (21.2   | ) |      |   | (19.8   | )
|                                                                                 |  |      |         |   |      |   |         |  
|Net deferred income tax assets                                                   |  | $    | 960.8   |   |      | $ | 936.3   |  
|                                                                                 |  |      |         |   |      |   |         |  



133



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|--------------------------------------------------------------- |  | ---- | ----- | - | ---- | - | ------ | ---- |  | - | ----- | -
|Details of taxes                                                |  | 2005 |       |   | 2004 |   |        | 2003 | 
|Earnings (loss) from continuing operations before income taxes: |  |      |       |   |      |   |        |      |  |   |       |  
|Domestic                                                        |  | $    | 119.1 |   |      | $ | 80.7   |      |  | $ | (53.7 | )
|Foreign                                                         |  |      | (53.2 | ) |      |   | (130.8 | )    |  |   | 20.0  |  
|Eliminations                                                    |  |      | 36.4  |   |      |   | (4.1   | )    |  |   | (4.7  | )
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Total                                                           |  | $    | 102.3 |   |      | $ | (54.2  | )    |  | $ | (38.4 | )
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Income tax provision (benefit):                                 |  |      |       |   |      |   |        |      |  |   |       |  
|Current:                                                        |  |      |       |   |      |   |        |      |  |   |       |  
|Federal                                                         |  | $    | 1.6   |   |      | $ | 33.1   |      |  | $ | 25.2  |  
|Foreign                                                         |  |      | 20.4  |   |      |   | 14.5   |      |  |   | 20.8  |  
|State                                                           |  |      | 4.2   |   |      |   | (0.9   | )    |  |   | 3.9   |  
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Total current                                                   |  |      | 26.2  |   |      |   | 46.7   |      |  |   | 49.9  |  
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Deferred:                                                       |  |      |       |   |      |   |        |      |  |   |       |  
|Federal                                                         |  |      | (35.4 | ) |      |   | (15.1  | )    |  |   | (41.5 | )
|Foreign                                                         |  |      | 9.0   |   |      |   | (6.2   | )    |  |   | (9.3  | )
|State                                                           |  |      | 1.8   |   |      |   | (0.3   | )    |  |   | (0.7  | )
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Total deferred                                                  |  |      | (24.6 | ) |      |   | (21.6  | )    |  |   | (51.5 | )
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  
|Total income taxes (benefit)                                    |  | $    | 1.6   |   |      | $ | 25.1   |      |  | $ | (1.6  | )
|                                                                |  |      |       |   |      |   |        |      |  |   |       |  



At December 31, 2005, unremitted
earnings of subsidiaries outside the U.S. were $106.5 million. We expect to repatriate $7.3 million for which $1.9 million of U.S. taxes were provided in 2005. No U.S. taxes have been provided on the remaining unremitted earnings as our intention is
to invest these earnings permanently. If such earnings were to be remitted, approximately $8.2 million in net taxes would be payable including $3.6 million of non-U.S. withholding taxes.



|                                                      |  |      |       |   |      |   |       |      |  |   |       |  
|----------------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|Reconciliation to U.S. statutory tax rate             |  | 2005 |       |   | 2004 |   |       | 2003 | 
|Continuing operations tax (benefit) at statutory rate |  | $    | 35.8  |   |      | $ | (19.0 | )    |  | $ | (13.4 | )
|State income taxes, net of federal benefit            |  |      | 3.4   |   |      |   | (2.8  | )    |  |   | 0.4   |  
|Foreign losses and change in valuation allowance      |  |      | 25.2  |   |      |   | 18.4  |      |  |   | 7.8   |  
|Tax on foreign and foreign-source income              |  |      | 0.2   |   |      |   | (3.4  | )    |  |   | (5.8  | )
|HIA Dividend tax cost                                 |  |      | (0.4  | ) |      |   |      |      |  |   |      |  
|Goodwill impairment                                   |  |      |      |   |      |   | 37.9  |      |  |   |      |  
|Bankruptcy reorganization expense                     |  |      | 2.5   |   |      |   | (5.1  | )    |  |   | 9.0   |  
|Benefit for subsidiary debt impairment                |  |      | (29.6 | ) |      |   |      |      |  |   |      |  
|Capital Loss Utilization                              |  |      | (3.7  | ) |      |   |      |      |  |   |      |  
|Permanent book/tax differences                        |  |      | (6.1  | ) |      |   | (2.7  | )    |  |   | 0.4   |  
|Net tax on unremitted earnings                        |  |      | (25.7 | ) |      |   | 1.8   |      |  |   |      |  
|                                                      |  |      |       |   |      |   |       |      |  |   |       |  
|Tax expense (benefit) at effective rate               |  | $    | 1.6   |   |      | $ | 25.1  |      |  | $ | (1.6  | )
|                                                      |  |      |       |   |      |   |       |      |  |   |       |  
|                                                      |  |      |      
|Other taxes                                           |  | 2005 |       |   | 2004 |   |       | 2003 | 
|Payroll taxes                                         |  | $    | 83.5  |   |      | $ | 81.5  |      |  | $ | 78.0  |  
|Property, franchise and capital stock taxes           |  |      | 16.3  |   |      |   | 17.8  |      |  |   | 15.8  |  



During the fourth quarter of 2005, the
company completed a restructuring of a subsidiary that resulted in a tax benefit on intercompany debt impairment of $29.6 million in addition to a capital loss tax benefit of $3.7 million. The restructuring also caused the elimination of previously
unremitted taxable earnings on which we had recorded a deferred tax liability of $27.0 million.



134



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



In October 2004, the American Jobs Creations Act of 2004 (the AJCA) was signed into law. The AJCA
provides for a one-time tax deduction of 85% of certain foreign earnings that were repatriated in 2005. During 2005, the Company repatriated foreign earnings eligible for this deduction and recorded a net tax benefit of $0.4 million as a result
of the reversal of deferred taxes previously provided on these earnings.



The
2005, 2004 and 2003 tax provisions reflect the reversal of certain federal, state and foreign tax accruals no longer required due to the completion of tax audits and expiration of statutes of limitation partially offset by certain nondeductible
expenses.



NOTE 15. DEBT



(See Note 4 regarding treatment of prepetition debt.)



|                                               |  |      |         |                                |      |   |      |   |                                |  |      |  
|---------------------------------------------- |  | ---- | ------- | ------------------------------ | ---- | - | ---- | - | ------------------------------ |  | ---- | -
|($ millions)                                   |  | 2005 |         | Average year-end interest rate |      |   | 2004 |   | Average year-end interest rate | 
|Borrowings under lines of credit               |  | $    | 450.0   |                                | 7.18 | % |      | $ | 450.0                          |  | 7.18 | %
|DIP Facility                                   |  |      |        |                                |     |   |      |   |                               |  |     |  
|Commercial paper                               |  |      | 50.0    |                                | 6.75 | % |      |   | 50.0                           |  | 6.75 | %
|Foreign banks                                  |  |      | 14.6    |                                | 4.12 | % |      |   | 11.1                           |  | 3.68 | %
|Bank loans due 2004-2015                       |  |      | 15.4    |                                | 6.10 | % |      |   | 24.7                           |  | 6.04 | %
|9.00% medium-term notes due 2001               |  |      | 7.5     |                                | 9.00 | % |      |   | 7.5                            |  | 9.00 | %
|6.35% senior notes due 2003                    |  |      | 200.0   |                                | 6.35 | % |      |   | 200.0                          |  | 6.35 | %
|6.50% senior notes due 2005                    |  |      | 150.0   |                                | 6.50 | % |      |   | 150.0                          |  | 6.50 | %
|9.75% debentures due 2008                      |  |      | 125.0   |                                | 9.75 | % |      |   | 125.0                          |  | 9.75 | %
|7.45% senior notes due 2029                    |  |      | 200.0   |                                | 7.45 | % |      |   | 200.0                          |  | 7.45 | %
|7.45% senior quarterly interest bonds due 2038 |  |      | 180.0   |                                | 7.45 | % |      |   | 180.0                          |  | 7.45 | %
|Industrial development bonds                   |  |      | 21.0    |                                | 4.95 | % |      |   | 21.0                           |  | 4.13 | %
|Capital lease obligations                      |  |      | 1.5     |                                | 7.63 | % |      |   | 2.7                            |  | 7.63 | %
|Other                                          |  |      | 15.1    |                                | 8.62 | % |      |   | 15.1                           |  | 8.61 | %
|                                               |  |      |         |                                |      |   |      |   |                                |  |      |  
|Subtotal                                       |  |      | 1,430.1 |                                | 7.23 | % |      |   | 1,437.1                        |  | 7.21 | %
|Less debt subject to compromise                |  |      | 1,388.6 |                                | 7.29 | % |      |   | 1,388.6                        |  | 7.29 | %
|Less current portion and short-term debt       |  |      | 20.0    |                                | 4.70 | % |      |   | 19.3                           |  | 4.74 | %
|                                               |  |      |         |                                |      |   |      |   |                                |  |      |  
|Total long-term debt, less current portion     |  | $    | 21.5    |                                | 5.17 | % |      | $ | 29.2                           |  | 4.80 | %
|                                               |  |      |         |                                |      |   |      |   |                                |  |      |  



Approximately $29.9 million of the
$41.5 million of total debt not subject to compromise outstanding as of December 31, 2005 was secured with buildings and other assets. Approximately $35.7 million of the $48.5 million of total debt not subject to compromise outstanding as of
December 31, 2004 was secured with buildings and other assets.



Scheduled
payments of long-term debt, excluding debt subject to compromise (millions):



|     |  |   |     
|---- |  | - | ----
|2006 |  | $ | 5.4 
|2007 |  |   | 1.7 
|2008 |  |   | 1.3 
|2009 |  |   | 11.1
|2010 |  |   | 1.2 



135



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Debt from the table above included in liabilities subject to compromise consisted of the following at
December 31, 2005 and 2004.



|                                               |  |      |         |      |   |        
|---------------------------------------------- |  | ---- | ------- | ---- | - | -------
|($ millions)                                   |  | 2005 |         | 2004
|Borrowings under lines of credit               |  | $    | 450.0   |      | $ | 450.0  
|Commercial paper                               |  |      | 50.0    |      |   | 50.0   
|9.00% medium-term notes due 2001               |  |      | 7.5     |      |   | 7.5    
|6.35% senior notes due 2003                    |  |      | 200.0   |      |   | 200.0  
|6.50% senior notes due 2005                    |  |      | 150.0   |      |   | 150.0  
|9.75% debentures due 2008                      |  |      | 125.0   |      |   | 125.0  
|7.45% senior notes due 2029                    |  |      | 200.0   |      |   | 200.0  
|7.45% senior quarterly interest bonds due 2038 |  |      | 180.0   |      |   | 180.0  
|Industrial development bonds                   |  |      | 11.0    |      |   | 11.0   
|Other                                          |  |      | 15.1    |      |   | 15.1   
|                                               |  |      |         |      |   |        
|Total debt subject to compromise               |  | $    | 1,388.6 |      | $ | 1,388.6
|                                               |  |      |         |      |   |        



In accordance with SOP 90-7, we did
not record contractual interest expense on prepetition debt after the Chapter 11 filing date. This unrecorded interest expense was $82.8 million, $86.9 million and $95.1 million for 2005, 2004 and 2003, respectively. Unrecorded interest expense
reflects the amount of interest expense we would have incurred under the original maturities of prepetition debt.



On October 21, 2005, the Court announced it had approved AWIs motion to extend the maturity date from December 8, 2005, to December 8, 2006, on its
$75 million DIP Credit Facility that is limited to issuances of letters of credit. Obligations under the DIP Facility to reimburse drawings under the letters of credit constitute a super-priority administrative expense claim in the Chapter 11 Case.
As of December 31, 2005 and 2004, AWI had approximately $43.3 million and $40.6 million, respectively, in letters of credit that were issued under the DIP Facility.



In addition, AHIs foreign subsidiaries have approximately $25.4 million of unused short-term lines of credit available from banks. The
credit lines are subject to immaterial annual commitment fees.



NOTE 16. PENSION AND OTHER BENEFIT PROGRAMS



We have defined benefit pension plans and postretirement medical and insurance benefit plans covering eligible employees worldwide. We also have defined-contribution pension plans for eligible employees. Benefits from defined benefit
pension plans, which cover substantially all employees worldwide, are based primarily on an employees compensation and years of service. We fund our pension plans when appropriate. The U.S. defined benefit pension plans were closed to new
salaried and salaried production employees on January 1, 2005. On January 13, 2006 we announced that benefits will be frozen for certain non-production salaried employees effective February 28, 2006. We fund postretirement benefits on
a pay-as-you-go basis, with the retiree paying a portion of the cost for health care benefits by means of deductibles and contributions.



Medicare Act



On December 8, 2003, the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (The Act) became law in the United States. The Act
provides employers sponsoring prescription drug programs for Medicare-eligible participants with a range of options for coordinating with the new government-sponsored program. These options include supplementing the government program on a secondary
payor basis or accepting a direct subsidy from the government to support a portion of the cost of the employers program.



Pursuant to guidance issued in the second quarter of 2004 by the FASB, we elected to begin recording the effect of the Act in the second quarter of 2004, retroactive to
January 1, 2004. The Act affects both operating income and balance sheet liabilities over time. The 2005 total year benefit of $9.2 million was



136



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



recorded in cost of goods sold ($5.6 million) and SG&A ($3.6 million). The 2004 total year benefit of $7.0 million was recorded in cost of goods sold
($3.9 million) and SG&A ($3.1 million). The reduction in the accumulated postretirement benefit obligation related to the Medicare benefit was $52.4 million, reflected in the 2004 actuarial (gain)/loss in the table below.



UNITED STATES PLANS



The following tables summarize the balance sheet impact of the pension and postretirement
benefit plans, as well as the related benefit obligations, assets, funded status and rate assumptions. The pension benefits disclosures include both the Retirement Income Plan (RIP) and the Retirement Benefit Equity Plan, which is a nonqualified,
unfunded plan designed to provide pension benefits in excess of the limits defined under Sections 415 and 401(a)(17) of the Internal Revenue Code.



We use a December 31 measurement date for our U.S. defined benefit plans.



|                                            |  |                  |         |   |                                          |   |         |      |  |   |        |   |  |   |        |  
|------------------------------------------- |  | ---------------- | ------- | - | ---------------------------------------- | - | ------- | ---- |  | - | ------ | - |  | - | ------ | -
|                                            |  | Pension Benefits |         |   | Retiree Health andLife InsuranceBenefits |  
|U.S. defined-benefit plans                  |  | 2005             |         |   | 2004                                     |   |         | 2005 |  |   | 2004   |  
|Change in benefit obligation:               |  |                  |         |   |                                          |   |         |      |  |   |        |   |  |   |        |  
|Benefit obligation as of January 1          |  | $                | 1,637.4 |   |                                          | $ | 1,570.8 |      |  | $ | 396.7  |   |  | $ | 436.6  |  
|Service cost                                |  |                  | 24.7    |   |                                          |   | 23.2    |      |  |   | 2.9    |   |  |   | 3.4    |  
|Interest cost                               |  |                  | 96.0    |   |                                          |   | 91.3    |      |  |   | 20.6   |   |  |   | 22.3   |  
|Plan participants contributions            |  |                  |        |   |                                          |   |        |      |  |   | 6.1    |   |  |   | 5.7    |  
|Plan amendments                             |  |                  | (10.5   | ) |                                          |   | 0.9     |      |  |   | (4.9   | ) |  |   |       |  
|Effect of curtailments                      |  |                  | (8.3    | ) |                                          |   |        |      |  |   |       |   |  |   |       |  
|Effect of special termination benefits      |  |                  | 14.1    |   |                                          |   | 0.6     |      |  |   |       |   |  |   |       |  
|Actuarial (gain)/loss                       |  |                  | 128.3   |   |                                          |   | 50.9    |      |  |   | (9.7   | ) |  |   | (37.0  | )
|Benefits paid                               |  |                  | (105.8  | ) |                                          |   | (100.3  | )    |  |   | (33.2  | ) |  |   | (34.3  | )
|                                            |  |                  |         |   |                                          |   |         |      |  |   |        |   |  |   |        |  
|Benefit obligation as of December 31        |  | $                | 1,775.9 |   |                                          | $ | 1,637.4 |      |  | $ | 378.5  |   |  | $ | 396.7  |  
|                                            |  |                  |         |   |                                          |   |         |      |  |   |        |   |  |   |        |  
|Change in plan assets:                      |  |                  |         |   |                                          |   |         |      |  |   |        |   |  |   |        |  
|Fair value of plan assets as of January 1   |  | $                | 2,010.4 |   |                                          | $ | 1,882.9 |      |  |   |       |   |  |   |       |  
|Actual return on plan assets  gain         |  |                  | 181.2   |   |                                          |   | 224.5   |      |  |   |       |   |  |   |       |  
|Employer contribution                       |  |                  | 3.4     |   |                                          |   | 3.3     |      |  | $ | 27.1   |   |  | $ | 28.6   |  
|Plan participants contributions            |  |                  |        |   |                                          |   |        |      |  |   | 6.1    |   |  |   | 5.7    |  
|Benefits paid                               |  |                  | (105.8  | ) |                                          |   | (100.3  | )    |  |   | (33.2  | ) |  |   | (34.3  | )
|                                            |  |                  |         |   |                                          |   |         |      |  |   |        |   |  |   |        |  
|Fair value of plan assets as of December 31 |  | $                | 2,089.2 |   |                                          | $ | 2,010.4 |      |  | $ | 0.0    |   |  | $ | 0.0    |  
|                                            |  |                  |         |   |                                          |   |         |      |  |   |        |   |  |   |        |  
|Funded status of the plans                  |  | $                | 313.3   |   |                                          | $ | 373.0   |      |  | $ | (378.5 | ) |  | $ | (396.7 | )
|Unrecognized net actuarial (gain)/loss      |  |                  | 21.9    |   |                                          |   | (46.4   | )    |  |   | 171.5  |   |  |   | 193.2  |  
|Unrecognized prior service cost (benefit)   |  |                  | 101.7   |   |                                          |   | 117.7   |      |  |   | (39.3  | ) |  |   | (40.7  | )
|                                            |  |                  |         |   |                                          |   |         |      |  |   |        |   |  |   |        |  
|Net asset/(liability) recognized            |  | $                | 436.9   |   |                                          | $ | 444.3   |      |  | $ | (246.3 | ) |  | $ | (244.2 | )
|                                            |  |                  |         |   |                                          |   |         |      |  |   |        |   |  |   |        |  



137



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



|                                                                                                      |  |                  |   |  |                                          |   |  |      |   |  |      |  
|----------------------------------------------------------------------------------------------------- |  | ---------------- | - |  | ---------------------------------------- | - |  | ---- | - |  | ---- | -
|                                                                                                      |  | Pension Benefits |   |  | Retiree Health andLife InsuranceBenefits |  
|U.S. defined-benefit plans                                                                            |  | 2005             |   |  | 2004                                     |   |  | 2005 |   |  | 2004 |  
|Weighted-average assumptions used to determine benefit obligations at December 31:                    |  |                  |   |  |                                          |   |  |      |   |  |      |  
|Discount rate                                                                                         |  | 5.50             | % |  | 5.75                                     | % |  | 5.50 | % |  | 5.75 | %
|Rate of compensation increase                                                                         |  | 4.00             | % |  | 4.00                                     | % |  | 4.00 | % |  | 4.00 | %
|Weighted-average assumptions used to determine net periodic benefit cost for years ended December 31: |  |                  |   |  |                                          |   |  |      |   |  |      |  
|Discount rate                                                                                         |  | 5.75             | % |  | 6.00                                     | % |  | 5.75 | % |  | 6.00 | %
|Expected return on plan assets                                                                        |  | 8.00             | % |  | 8.00                                     | % |  | n/a  |   |  | n/a  |  
|Rate of compensation increase                                                                         |  | 4.00             | % |  | 4.00                                     | % |  | 4.00 | % |  | 4.00 | %



Investment Policies



The RIPs primary investment
objective is to increase the ratio of RIP assets to liabilities by maximizing the long-term return on investments while minimizing the likelihood of cash contributions over the next 5-10 years. This is to be achieved by (a) investing primarily
in publicly-traded equities, (b) limiting return volatility by diversifying investments among additional asset classes with differing expected rates of return and return correlations, and (c) investing a portion of RIP assets in a bond
portfolio whose duration is roughly equal to the duration of RIP liabilities. Derivatives may be used either to implement investment positions efficiently or to hedge risk but not to create investment leverage.



Each asset class utilized by the RIP has a defined asset allocation target and allowable
range. The table below shows the asset allocation target and the December 31, 2005 and 2004 position for each asset class:



|                     |  |                                    |      |  |                          |      |  |    |  
|-------------------- |  | ---------------------------------- | ---- |  | ------------------------ | ---- |  | -- | -
|                     |  | Target Weight at December 31, 2005 |      |  | Position at December 31, |     
|Asset Class          |  |                                    | 2005 |  |                          | 2004 | 
|Domestic equity      |  | 41                                 | %    |  | 37                       | %    |  | 40 | %
|International equity |  | 22                                 | %    |  | 26                       | %    |  | 25 | %
|High yield bonds     |  | 5                                  | %    |  | 6                        | %    |  | 6  | %
|Long duration bonds  |  | 25                                 | %    |  | 27                       | %    |  | 24 | %
|Real estate          |  | 7                                  | %    |  | 2                        | %    |  | 1  | %
|Other fixed income   |  | 0                                  | %    |  | 2                        | %    |  | 4  | %



Basis of Rate-of-Return Assumption



Long-term asset class
return assumptions are determined based on input from investment professionals on the expected performance of the asset classes over 10 to 20 years. The forecasts were averaged to come up with consensus passive return forecasts for each asset class.
An incremental component was added for the expected return from active management based both on the RIPs experience and on historical information obtained from the RIPs investment consultants. These forecast gross returns were reduced by
estimated management fees and expenses, yielding a long-term return forecast of 8.00% per annum.



138



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Amounts recognized in the consolidated balance sheets consist of:



|                                 |  |                  |       |   |                                          |   |       |      |  |   |        |   |  |   |        |  
|-------------------------------- |  | ---------------- | ----- | - | ---------------------------------------- | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                 |  | Pension Benefits |       |   | Retiree Health andLife InsuranceBenefits |  
|                                 |  | 2005             |       |   | 2004                                     |   |       | 2005 |  |   | 2004   |  
|Prepaid pension costs            |  | $                | 460.0 |   |                                          | $ | 465.1 |      |  |   |        |   |  |   |        |  
|Pension benefit liabilities      |  |                  | (44.3 | ) |                                          |   | (41.2 | )    |  | $ | (246.3 | ) |  | $ | (244.2 | )
|Intangible asset                 |  |                  | 0.3   |   |                                          |   | 0.5   |      |  |   |       |   |  |   |       |  
|Other comprehensive income       |  |                  | 20.9  |   |                                          |   | 19.9  |      |  |   |       |   |  |   |       |  
|                                 |  |                  |       |   |                                          |   |       |      |  |   |        |   |  |   |        |  
|Net asset/(liability) recognized |  | $                | 436.9 |   |                                          | $ | 444.3 |      |  | $ | (246.3 | ) |  | $ | (244.2 | )
|                                 |  |                  |       |   |                                          |   |       |      |  |   |        |   |  |   |        |  



The accumulated benefit obligation for
the U.S. defined benefit pension plans was $1,734.5 million and $1,551.0 million at December 31, 2005 and 2004, respectively.



|                                                                |  |                  |      |      |   |     
|--------------------------------------------------------------- |  | ---------------- | ---- | ---- | - | ----
|                                                                |  | Pension Benefits
|U.S. pension plans with benefit obligations in excess of assets |  | 2005             |      | 2004
|Projected benefit obligation, December 31                       |  | $                | 47.7 |      | $ | 46.1
|Accrued benefit obligation, December 31                         |  |                  | 44.3 |      |   | 41.2
|Fair value of plan assets, December 31                          |  |                  |     |      |   |    



The above table relates to the
Retirement Benefit Equity Plan, which is a nonqualified, unfunded plan designed to provide pension benefits in excess of the limits defined under Sections 415 and 401(a)(17) of the Internal Revenue Code.



The components of pension credit are as follows:



|                                                |  |                  |        |   |      |   |        |      |  |   |        |  
|----------------------------------------------- |  | ---------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                |  | Pension Benefits |       
|U.S. defined-benefit plans                      |  | 2005             |        |   | 2004 |   |        | 2003 | 
|Service cost of benefits earned during the year |  | $                | 24.7   |   |      | $ | 23.2   |      |  | $ | 21.8   |  
|Interest cost on projected benefit obligation   |  |                  | 96.0   |   |      |   | 91.3   |      |  |   | 91.8   |  
|Expected return on plan assets                  |  |                  | (158.5 | ) |      |   | (147.7 | )    |  |   | (144.5 | )
|Amortization of prior service cost              |  |                  | 16.0   |   |      |   | 17.4   |      |  |   | 17.9   |  
|Amortization of net actuarial loss              |  |                  | 1.5    |   |      |   | 1.5    |      |  |   | 1.4    |  
|                                                |  |                  |        |   |      |   |        |      |  |   |        |  
|Net periodic pension credit                     |  | $                | (20.3  | ) |      | $ | (14.3  | )    |  | $ | (11.6  | )
|                                                |  |                  |        |   |      |   |        |      |  |   |        |  



As a result of our January 13,
2006 announcement that certain non-production salaried employees will have their plan benefits frozen as of February 28, 2006, we recorded a curtailment charge of $16.9 million in the fourth quarter of 2005 in cost of goods sold ($11.4 million)
and SG&A ($5.5 million). This charge is not reflected in the table above.



In addition, we recorded separate charges of $14.1 million in 2005 and $0.6 million in 2004 within restructuring expense for special termination benefits related to the closure of certain operations at a manufacturing plant in Lancaster.
See Note 13 for further information.



The components of postretirement benefits
cost are as follows:



|                                                               |  |                                            |      |   |      |   |      |      |  |   |      |  
|-------------------------------------------------------------- |  | ------------------------------------------ | ---- | - | ---- | - | ---- | ---- |  | - | ---- | -
|                                                               |  | Retiree Health and Life Insurance Benefits |     
|U.S. defined-benefit plans                                     |  | 2005                                       |      |   | 2004 |   |      | 2003 | 
|Service cost of benefits earned during the year                |  | $                                          | 2.9  |   |      | $ | 3.4  |      |  | $ | 3.4  |  
|Interest cost on accumulated postretirement benefit obligation |  |                                            | 20.6 |   |      |   | 22.3 |      |  |   | 26.2 |  
|Amortization of prior service benefit                          |  |                                            | (5.6 | ) |      |   | (5.1 | )    |  |   | (5.1 | )
|Amortization of net actuarial loss                             |  |                                            | 11.9 |   |      |   | 9.7  |      |  |   | 12.3 |  
|                                                               |  |                                            |      |   |      |   |      |      |  |   |      |  
|Net periodic postretirement benefit cost                       |  | $                                          | 29.8 |   |      | $ | 30.3 |      |  | $ | 36.8 |  
|                                                               |  |                                            |      |   |      |   |      |      |  |   |      |  



139



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



For measurement purposes, an average rate of 8% annual increase in the per capita cost of covered health care
benefits was assumed for 2006, decreasing 1% per year to an ultimate rate of 6%. Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plans. A one-percentage-point change in assumed health
care cost trend rates would have the following effects:



|                                                        |  |                      |      |          |   |       |  
|------------------------------------------------------- |  | -------------------- | ---- | -------- | - | ----- | -
|                                                        |  | One percentage point |     
|U.S. retiree health and life insurance benefit plans    |  | Increase             |      | Decrease |  
|Effect on total of service and interest cost components |  | $                    | 0.7  |          | $ | (0.8  | )
|Effect on postretirement benefit obligation             |  |                      | 12.0 |          |   | (14.6 | )



We expect to contribute $3.5 million
to our U.S. defined benefit pension plans and $24.7 million to our U.S. postretirement benefit plans in 2006.



The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid over the next ten years for our U.S. plans:



|          |  |                 |       |                                            |   |      
|--------- |  | --------------- | ----- | ------------------------------------------ | - | -----
|          |  | PensionBenefits |       | Retiree Health and Life Insurance Benefits
|2006      |  | $               | 95.7  |                                            | $ | 24.7 
|2007      |  |                 | 94.6  |                                            |   | 25.3 
|2008      |  |                 | 93.3  |                                            |   | 25.8 
|2009      |  |                 | 93.2  |                                            |   | 26.1 
|2010      |  |                 | 92.9  |                                            |   | 26.5 
|2011-2015 |  |                 | 476.5 |                                            |   | 129.5



NON-U.S. PLANS



We have defined benefit pension plans covering
employees in a number of foreign countries that utilize assumptions which are consistent with, but not identical to, those of the U.S. plans. The following tables summarize the balance sheet impact of foreign pension benefit plans, as well as the
related benefit obligations, assets, funded status and rate assumptions.



We
use a December 31 measurement date for most of our non-U.S. defined benefit plans.



140



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)





|                                                                 |  |                  |        |   |      |   |        |  
|---------------------------------------------------------------- |  | ---------------- | ------ | - | ---- | - | ------ | -
|                                                                 |  | Pension Benefits |       
|Non-U.S. defined-benefit plans                                   |  | 2005             |        |   | 2004 |  
|Change in benefit obligation:                                    |  |                  |        |   |      |   |        |  
|Benefit obligation as of January 1                               |  | $                | 488.0  |   |      | $ | 403.8  |  
|Service cost                                                     |  |                  | 10.0   |   |      |   | 9.3    |  
|Interest cost                                                    |  |                  | 21.7   |   |      |   | 21.2   |  
|Plan participants contributions                                 |  |                  | 3.5    |   |      |   | 3.6    |  
|Plan amendments                                                  |  |                  | 1.4    |   |      |   | 0.2    |  
|Foreign currency translation adjustment                          |  |                  | (52.7  | ) |      |   | 37.1   |  
|Actuarial loss                                                   |  |                  | 25.1   |   |      |   | 33.1   |  
|Benefits paid                                                    |  |                  | (22.3  | ) |      |   | (20.3  | )
|                                                                 |  |                  |        |   |      |   |        |  
|Benefit obligation as of December 31                             |  | $                | 474.7  |   |      | $ | 488.0  |  
|                                                                 |  |                  |        |   |      |   |        |  
|Change in plan assets: Fair value of plan assets as of January 1 |  | $                | 248.2  |   |      | $ | 200.4  |  
|Actual return on plan assets - gain                              |  |                  | 35.4   |   |      |   | 17.7   |  
|Employer contributions                                           |  |                  | 26.6   |   |      |   | 28.3   |  
|Plan participants contributions                                 |  |                  | 3.5    |   |      |   | 3.6    |  
|Foreign currency translation adjustment                          |  |                  | (25.3  | ) |      |   | 18.5   |  
|Benefits paid                                                    |  |                  | (22.3  | ) |      |   | (20.3  | )
|                                                                 |  |                  |        |   |      |   |        |  
|Fair value of plan assets as of December 31                      |  | $                | 266.1  |   |      | $ | 248.2  |  
|                                                                 |  |                  |        |   |      |   |        |  
|Funded status of the plans                                       |  | $                | (208.6 | ) |      | $ | (239.8 | )
|Unrecognized net actuarial loss                                  |  |                  | 84.3   |   |      |   | 89.3   |  
|Unrecognized transition asset                                    |  |                  | (0.1   | ) |      |   | (0.3   | )
|Unrecognized prior service cost (benefit)                        |  |                  | 0.6    |   |      |   | (0.7   | )
|                                                                 |  |                  |        |   |      |   |        |  
|Net liability recognized                                         |  | $                | (123.8 | ) |      | $ | (151.5 | )
|                                                                 |  |                  |        |   |      |   |        |  



The funded status of non-U.S.
defined-benefit plans was determined using the following assumptions:



|                                                                                                      |  |                  |   |  |      |  
|----------------------------------------------------------------------------------------------------- |  | ---------------- | - |  | ---- | -
|                                                                                                      |  | Pension Benefits |  
|Non-U.S. defined-benefit plans                                                                        |  | 2005             |   |  | 2004 |  
|Weighted-average assumptions used to determine benefit obligations at December 31:                    |  |                  |   |  |      |  
|Discount rate                                                                                         |  | 4.3              | % |  | 4.8  | %
|Rate of compensation increase                                                                         |  | 2.9              | % |  | 3.2  | %
|                                                                                                      |  |                 
|Weighted-average assumptions used to determine net periodic benefit cost for years ended December 31: |  |                  |   |  |      |  
|Discount rate                                                                                         |  | 4.8              | % |  | 5.4  | %
|Expected return on plan assets                                                                        |  | 5.7              | % |  | 6.4  | %
|Rate of compensation increase                                                                         |  | 3.2              | % |  | 3.4  | %



Investment Policies



Each of the funded non-US pension
plans primary investment objective is to earn sufficient long-term returns on investments both to increase the ratio of the assets to liabilities in order for the plans to meet their benefits obligations, and to minimize required cash
contributions to the plans. This is to be achieved by (a) investing in publicly-traded equities, (b) limiting return volatility by diversifying investments among additional asset classes with differing expected rates of return and return
correlations, and (c) utilizing long duration bonds to limit the volatility of the plans asset/liability ratios.



141



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Each of the plans has a targeted asset allocation for each asset class. The table below shows, for each asset class,
the weighted average of the several plans asset allocation targets and positions at December 31, 2005 and 2004:



|                    |  |                                    |      |  |                         |      |  |    |  
|------------------- |  | ---------------------------------- | ---- |  | ----------------------- | ---- |  | -- | -
|                    |  | Target Weight at December 31, 2005 |      |  | Position atDecember 31, |     
|Asset Class         |  |                                    | 2005 |  |                         | 2004 | 
|Equities            |  | 46                                 | %    |  | 51                      | %    |  | 49 | %
|Long duration bonds |  | 18                                 | %    |  | 17                      | %    |  | 17 | %
|Other fixed income  |  | 31                                 | %    |  | 30                      | %    |  | 34 | %
|Real estate         |  | 5                                  | %    |  | 2                       | %    |  | 0  | %



Basis of Rate-of-Return Assumption



Long-term asset class
return forecasts were obtained from investment professionals. The forecasts were averaged to come up with consensus passive return forecasts for each asset class. These forecast asset class returns were weighted by the plans target asset class
weights, yielding a long-term return forecast of 5.7% per annum.



Amounts recognized in the consolidated balance sheets consist of:



|                            |  |                  |        |   |      |   |        |  
|--------------------------- |  | ---------------- | ------ | - | ---- | - | ------ | -
|                            |  | Pension Benefits |       
|                            |  | 2005             |        |   | 2004 |  
|Prepaid pension cost        |  | $                | 16.9   |   |      | $ | 15.8   |  
|Pension benefit liabilities |  |                  | (179.4 | ) |      |   | (217.7 | )
|Intangible asset            |  |                  | 2.7    |   |      |   | 3.4    |  
|Other comprehensive income  |  |                  | 36.0   |   |      |   | 47.0   |  
|                            |  |                  |        |   |      |   |        |  
|Net liability recognized    |  | $                | (123.8 | ) |      | $ | (151.5 | )
|                            |  |                  |        |   |      |   |        |  



The accumulated benefit obligation for
the non-U.S. defined benefit pension plans was $434.5 million and $449.0 million at December 31, 2005 and 2004, respectively.



|                                                                    |  |                  |       |      |   |      
|------------------------------------------------------------------- |  | ---------------- | ----- | ---- | - | -----
|                                                                    |  | Pension Benefits
|Non-U.S. pension plans with benefit obligations in excess of assets |  | 2005             |       | 2004
|Projected benefit obligation, December 31                           |  | $                | 474.7 |      | $ | 402.0
|Accrued benefit obligation, December 31                             |  |                  | 434.5 |      |   | 370.3
|Fair value of plan assets, December 31                              |  |                  | 266.1 |      |   | 161.8



The components of pension cost are as
follows:



|                                                |  |      |       |   |      |   |       |      |  |   |       |  
|----------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|Non-U.S. defined-benefit plans                  |  | 2005 |       |   | 2004 |   |       | 2003 | 
|Service cost of benefits earned during the year |  | $    | 10.0  |   |      | $ | 9.3   |      |  | $ | 8.2   |  
|Interest cost on projected benefit obligation   |  |      | 21.7  |   |      |   | 21.2  |      |  |   | 19.4  |  
|Expected return on plan assets                  |  |      | (15.7 | ) |      |   | (14.8 | )    |  |   | (12.8 | )
|Amortization of transition obligation (asset)   |  |      | (0.1  | ) |      |   | 0.2   |      |  |   | 0.3   |  
|Amortization of prior service cost              |  |      | 0.3   |   |      |   | 0.2   |      |  |   | 0.6   |  
|Amortization of net actuarial loss              |  |      | 1.9   |   |      |   | 0.5   |      |  |   | 0.5   |  
|                                                |  |      |       |   |      |   |       |      |  |   |       |  
|Net periodic pension cost                       |  | $    | 18.1  |   |      | $ | 16.6  |      |  | $ | 16.2  |  
|                                                |  |      |       |   |      |   |       |      |  |   |       |  



In addition, we recorded a separate
charge in 2003 of $0.3 million within restructuring expense for a curtailment loss related to the closure of certain operations at a manufacturing plant in Oss, the Netherlands. See Note 13 for further information.



142



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Costs for other non-U.S. defined contribution benefit plans and multiemployer pension plans were $11.7 million in
2005, $11.0 million in 2004, and $11.3 million in 2003.



We expect to contribute $23.9 million to our non-U.S. defined benefit pension plans in 2006.



The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid over the next ten years:



|          |  |                 |      
|--------- |  | --------------- | -----
|          |  | PensionBenefits
|2006      |  | $               | 19.3 
|2007      |  |                 | 19.8 
|2008      |  |                 | 21.4 
|2009      |  |                 | 22.3 
|2010      |  |                 | 22.9 
|2011-2015 |  |                 | 133.5



NOTE 17. FINANCIAL INSTRUMENTS



We do not hold or issue
financial instruments for trading purposes. The estimated fair values of our financial instruments as of December 31, 2005 and 2004 are as follows:



|                                          |  |                |          |   |                      |   |        |                |  |   |                      |   |  |   |        |  
|----------------------------------------- |  | -------------- | -------- | - | -------------------- | - | ------ | -------------- |  | - | -------------------- | - |  | - | ------ | -
|                                          |  | 2005           |          |   | 2004                 |  
|                                          |  | Carryingamount |          |   | Estimated fair value |   |        | Carryingamount |  |   | Estimated fair value |  
|Assets/(Liabilities):                     |  |                |          |   |                      |   |        |                |  |   |                      |   |  |   |        |  
|Debt subject to compromise                |  | $              | (1,388.6 | ) |                      | $ | (976.7 | )              |  | $ | (1,388.6             | ) |  | $ | (982.8 | )
|Long-term debt, including current portion |  |                | (26.9    | ) |                      |   | (26.9  | )              |  |   | (37.4                | ) |  |   | (37.4  | )
|Foreign currency contract obligations     |  |                | 1.5      |   |                      |   | 1.5    |                |  |   | (13.9                | ) |  |   | (13.9  | )
|Natural gas contracts                     |  |                | 18.7     |   |                      |   | 18.7   |                |  |   | 5.3                  |   |  |   | 5.3    |  



The carrying amounts of cash and cash
equivalents, receivables, accounts payable and accrued expenses, short-term debt and current installments of long-term debt approximate fair value because of the short-term maturity of these instruments. The fair value estimates of long-term debt
were based upon quotes from major financial institutions taking into consideration current rates offered to us for debt of the same remaining maturities. The fair value estimates of foreign currency contract obligations are estimated from national
exchange quotes. The fair values of natural gas contracts are estimated by obtaining quotes from major financial institutions and energy companies.



We utilize lines of credit and other commercial commitments in order to ensure that adequate funds are available to meet operating requirements. On December 31,
2005, our foreign subsidiaries that are not participating in our Chapter 11 Case had available lines of credit totaling $45.2 million, of which $19.8 million was used, leaving $25.4 million of unused lines of credit for borrowing on
December 31, 2005.



On December 31, 2005, we had outstanding letters
of credit totaling $71.4 million, of which $43.3 million was issued under the DIP Facility. Letters of credit are currently arranged through AWIs DIP Facility with JP Morgan Chase. Certain letters of credit arranged with Wachovia Bank, N.A.
prior to the Filing remain outstanding. The DIP Facility had $31.7 million that remained available for issuance of letters of credit as of December 31, 2005. Letters of credit are issued to third party suppliers, insurance and financial
institutions and typically can only be drawn upon in the event of AHIs failure to pay its obligations to the beneficiary. We also have several commercial letters of credit whereby vendors are paid directly via the letter of credit.



143



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



NOTE 18. DERIVATIVE FINANCIAL INSTRUMENTS



We are exposed to market risk from changes in foreign currency exchange rates, interest
rates and commodity prices that could impact our results of operations and financial condition. We use swap, forward and option contracts to hedge currency and commodity exposures. We regularly monitor developments in the capital markets and only
enter into currency and swap transactions with established counter-parties having investment grade ratings. Exposure to individual counterparties is controlled, and thus we consider the risk of counterparty default to be negligible. Swap, forward
and option contracts are entered into for periods consistent with underlying exposure and do not constitute positions independent of those exposures. At inception, we formally designate and document our derivatives as a hedge of a forecasted
transaction or cash flow hedge. We use derivative financial instruments as risk management tools and not for speculative trading purposes. In addition, derivative financial instruments are entered into with a diversified group of major
financial institutions and energy companies in order to manage Armstrongs exposure to nonperformance on such instruments.



Interest Rate Risk - Due to AWIs Chapter 11 Filing, all affected debt was classified as liabilities subject to compromise and there were no open interest
rate derivatives as of December 31, 2005 and 2004.



Currency Rate
Risk - We manufacture and sell our products in a number of countries throughout the world and, as a result, are exposed to movements in foreign currency exchange rates. To a large extent, our global manufacturing and sales provide a natural
hedge of foreign currency exchange rate movement, as foreign currency expenses generally offset foreign currency revenues. We manage our cash flow exposures on a residual basis and use derivatives to hedge our unmatched foreign currency cash inflows
and outflows. At December 31, 2005, our major foreign currency exposures are to the Euro, the Canadian dollar, and the British pound.



We use foreign currency forward exchange contracts to reduce our exposure to the risk that the eventual net cash inflows and outflows, resulting from the sale of product
to foreign customers and purchases from foreign suppliers, will be adversely affected by changes in exchange rates. These derivative instruments are used for forecasted transactions and are classified as cash flow hedges. Cash flow hedges are
executed quarterly for up to 15 months forward and allow us to further reduce our overall exposure to exchange rate movements, since the gains and losses on these contracts offset losses and gains on the transactions being hedged. The effective
portion of gains and losses on these instruments are deferred in other comprehensive income until the underlying transaction is recognized in earnings. The net fair value of these instruments at December 31, 2005 was a liability of $2.8
million, most of which is expected to be charged to earnings in the next twelve months. The impact is reported in either net sales or cost of goods sold to match the underlying transaction being hedged. The net impact of these hedges was a loss of
$1.1 million during 2005. There were no circumstances where hedge treatment was discontinued during 2005. The impact of the ineffective portion of these hedges was not material during 2005.



We also use foreign currency forward exchange contracts to hedge exposures created by
cross-currency inter-company loans. The underlying inter-company loans are classified as short-term and translation adjustments related to these loans are recorded in other non-operating income. The offsetting gains and losses on the related
derivative contracts are also recorded in other non-operating income. These transactions are executed on a six-month rolling basis and are offset or increased as repayment or additional inter-company loans are extended. The fair value of these
instruments at December 31, 2005 was an asset of $4.2 million, all of which is expected to be taken to earnings in the next twelve months. During 2005, the net impact of these transactions was a gain of $3.0 million, recorded in other
non-operating income, which was comprised of a gain of approximately $36.5 million from the foreign currency forward exchange contracts substantially offset by the 2005 translation adjustment of approximately $33.5 million for the underlying
inter-company loans.



Commodity Price Risk - We purchase natural gas for
use in the manufacture of ceiling tiles and other products and to heat many of our facilities. As a result, we are exposed to movements in the price of natural gas. We have a policy of reducing short term cost volatility by purchasing natural gas
forward



144



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



contracts, purchased call options, and zero-cash collars. These instruments are designated as cash flow hedges. The mark-to-market gain or loss on qualifying
hedges is included in other comprehensive income to the extent effective, and reclassified into cost of goods sold in the period during which the underlying products are sold. The mark-to-market gains or losses on ineffective portions of hedges are
recognized in cost of goods sold immediately. The fair value of these instruments at December 31, 2005 was an $18.7 million asset, of which $10.1 million is expected to be taken to earnings in the next twelve months. The impact of hedges that
matured during 2005, recorded in cost of goods sold, was $14.4 million of income. The impact of the ineffective portion of these hedges was not material during 2005.



NOTE 19. GUARANTEES



As of December 31, 2005, we maintained an agreement with the lending institution of one of our distributors. Under this agreement, if
the distributor were to default on its borrowings and the lender foreclosed on the assets, the bank could return a large part of any of our products still at the distributor (subject to certain quality and roll size minimums) for a refund of
original cost. This agreement will expire in September 2006. At December 31, 2005, the amount of inventory held at the distributor was approximately $4.2 million. Historically, no claim has been made under any of these types of agreements and
we do not anticipate any such claim in the future. As such, no liability has been recorded for this agreement.



In disposing of assets prior to the Filing, AWI and some subsidiaries had entered into contracts that included various indemnity provisions, covering such matters as taxes, environmental liabilities and asbestos and
other litigation. Some of these contracts had exposure limits, but many did not. Due to the nature of the indemnities, it is not possible to estimate the potential maximum exposure under these contracts. As a debtor-in-possession, for those
contracts that are still executory where AWI was the sole guarantor, AWI anticipates rejecting those contracts. Parties that timely file claims with respect to such contracts will have such claims addressed in AWIs Chapter 11 Case. AWI cannot
estimate the value of any potential claims that will ultimately be allowed by the Bankruptcy Court. See Item 1 - Business regarding Proceedings under Chapter 11.



Subsidiaries that are not part of the Chapter 11 Filing also entered into certain contracts that included various indemnity provisions
similar to those described above. Since these subsidiaries are not part of the Chapter 11 Filing, these contracts continue to be in effect. Some of these contracts had exposure limits, but many did not. Due to the nature of the indemnities, it is
not possible to estimate the potential maximum exposure under all these contracts. For contracts under which an indemnity claim has been received, a liability of $0.8 million has been recorded as of December 31, 2005. See Note 30 of the
Consolidated Financial Statements for additional information.



In September
1999, we sold our Textiles Products operations. As part of the divestiture agreement, we transferred certain liabilities and assets to the purchaser to cover pension payments earned by the work force as of the sale date. We also reimburse the
purchaser for such pension payments that are not covered by the pension assets. In addition, we agreed to reimburse the purchaser for the tax impact of our reimbursement of the pension payments. This agreement has no termination date. As of
December 31, 2005, we maintained a $3.6 million net liability for this guarantee. As of December 31, 2005, the net present value of the maximum payments is approximately $5 million, excluding any amounts paid for tax reimbursement.



See Notes 4 and 22 for a discussion of the ESOP loan guarantee.



NOTE 20. PRODUCT WARRANTIES



We provide direct customer and end-user warranties for our products. These warranties cover
manufacturing defects that would prevent the product from performing in line with its intended and marketed use. Generally, the terms of these warranties range up to 25 years and provide for the repair or



145



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



replacement of the defective product. We collect and analyze warranty claims data with a focus on the historic amount of claims, the products involved, the
amount of time between the warranty claims and their respective sales and the amount of current sales. The following table summarizes the activity for the accrual of product warranties for 2005 and 2004:



|                                        |  |      |       |   |      |   |       |  
|--------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                                        |  | 2005 |       |   | 2004 |  
|Balance at beginning of year            |  | $    | 22.6  |   |      | $ | 25.5  |  
|Reductions for payments                 |  |      | (34.3 | ) |      |   | (39.0 | )
|Current year warranty accruals          |  |      | 34.6  |   |      |   | 37.3  |  
|Preexisting warranty accrual changes    |  |      | (0.7  | ) |      |   | (1.8  | )
|Effects of foreign exchange translation |  |      | (1.1  | ) |      |   | 0.6   |  
|                                        |  |      |       |   |      |   |       |  
|Balance at end of year                  |  | $    | 21.1  |   |      | $ | 22.6  |  
|                                        |  |      |       |   |      |   |       |  



NOTE 21. OTHER LONG-TERM LIABILITIES



|                                                    |  |      |      |      |   |     
|--------------------------------------------------- |  | ---- | ---- | ---- | - | ----
|                                                    |  | 2005 |      | 2004
|Long-term deferred compensation arrangements        |  | $    | 39.4 |      | $ | 40.6
|U.S. workers compensation                          |  |      | 18.3 |      |   | 16.9
|Environmental liabilities not subject to compromise |  |      | 7.9  |      |   | 9.4 
|Other                                               |  |      | 24.4 |      |   | 20.7
|                                                    |  |      |      |      |   |     
|Total other long-term liabilities                   |  | $    | 90.0 |      | $ | 87.6
|                                                    |  |      |      |      |   |     



NOTE 22. SAVINGS AND INVESTMENT PLAN (SIP)



In 1989, we
established an Employee Stock Ownership Plan (ESOP) that borrowed $270 million from banks and insurance companies, repayable over 15 years and guaranteed by AWI. The ESOP used the proceeds to purchase 5,654,450 shares of a new series of
convertible preferred stock issued by Armstrong. In 1996, the ESOP was merged with the Retirement Savings Plan for salaried employees (a defined-contribution pension plan) to form the Retirement Savings and Stock Ownership Plan. On July 31,
1996, the trustee of the ESOP converted the preferred stock held by the trust into approximately 5.1 million shares of common stock at a one-for-one ratio. Effective March 1, 2005, the name of the plan was changed to the Savings and
Investment Plan (SIP).



The number of shares released for allocation to
participant accounts has been based on the proportion of principal and interest paid to the total amount of debt service remaining to be paid over the life of the borrowings. Through December 31, 2005, the SIP allocated 1,969,000 shares to
participants that remain outstanding, participants retired 2,455,000 shares, AHI contributed an additional 437,000 shares from its treasury and the trustee purchased 243,000 shares on the open market to allocate to employees. During 2005 and 2004,
the SIP sold 1,462,000 and 450,000 unallocated shares on the open market, respectively. The proceeds from the sale remain in the SIP and are expected to be allocated to participants no later than when the SIP debt is addressed in AWIs Chapter
11 proceedings. As of December 31, 2005, there were no shares in the SIP that had yet to be allocated to participants.



The SIP is a qualified defined contribution plan that also includes a 401(k) elective deferral component. A substantial portion of U.S. employees are eligible and
participate. The SIP currently covers parent company nonunion employees, some parent company union employees, Wood Flooring salaried employees, and Cabinets salaried employees. We recorded costs for the SIP of $6.5 million in 2005, $5.8 million in
2004 and $5.6 million in 2003, which related to company cash matching contributions.



146



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



All SIP shares are considered outstanding for earnings per share calculations. Historically, dividends on allocated
shares were credited to employee accounts while dividends on unallocated shares were used to satisfy debt service payments.



On November 22, 2000, AWI failed to repay $50 million in commercial paper that was due. Subsequently, the remaining ESOP bond principal balance of $142.2 million
became immediately payable along with a $15.5 million interest and tax make-whole premium. ESOP debt service payments have not been made since June 2000. As a result of the Chapter 11 Filing, AWIs guarantee of these ESOP loan obligations of
$157.7 million is now classified as a liability subject to compromise.



NOTE 23. STOCK-BASED COMPENSATION PLANS



Awards under the 1993 Long-Term Stock Incentive Plan (1993 Plan) were made in the form of stock options, stock appreciation rights in conjunction with stock options, performance restricted shares and restricted stock awards. No
additional awards may be issued under the 1993 Plan.



During 1999, we adopted
the 1999 Long-Term Incentive Plan (1999 Plan) which replaced the 1993 Plan. Pre-1999 grants made under predecessor plans will be governed under the provisions of those plans. The 1999 Plan provides for the granting of incentive stock
options, nonqualified stock options, stock appreciation rights, performance-restricted shares and restricted stock awards. The 1999 Plan also incorporates stock awards and cash incentive awards. No more than 3,250,000 shares of common stock may be
issued under the 1999 Plan, and no more than 300,000 of the shares may be awarded in the form of performance restricted shares, restricted stock awards or stock awards. The 1999 Plan does not allow awards to be granted after April 25, 2009.



During 2000, we adopted the Stock Award Plan (2000 Plan) to enable
stock awards and restricted stock awards to officers, key employees and non-employee directors. No more than 750,000 treasury shares may be awarded under the 2000 Plan. The 2000 Plan will remain in effect until the earlier of the grant of all the
shares allowed under the plan or termination of the plan by the Board of Directors.



All three of the plans discussed above will most likely be terminated upon AWI emerging from Chapter 11. No equity based compensation has been granted since AWI filed for relief under Chapter 11 in December 2000, other than commitments
entered into prior to the Chapter 11 filing.



147



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Options were granted to purchase shares at prices not less than the closing market price of the shares on the dates
the options were granted. The options generally became exercisable in one to three years and expire 10 years from the date of grant.



Changes in option shares outstanding



|                                         |  |      |         |   |      |   |         |      |  |   |         |  
|---------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|(thousands except for share price)       |  | 2005 |         |   | 2004 |   |         | 2003 | 
|Option shares at beginning of year       |  |      | 2,264.0 |   |      |   | 2,376.9 |      |  |   | 2,508.8 |  
|Options granted                          |  |      |        |   |      |   |        |      |  |   |        |  
|Option shares exercised                  |  |      |        |   |      |   |        |      |  |   |        |  
|Options cancelled                        |  |      | (276.7  | ) |      |   | (112.9  | )    |  |   | (131.9  | )
|                                         |  |      |         |   |      |   |         |      |  |   |         |  
|Option shares at end of year             |  |      | 1,987.3 |   |      |   | 2,264.0 |      |  |   | 2,376.9 |  
|Option shares exercisable at end of year |  |      | 1,987.3 |   |      |   | 2,264.0 |      |  |   | 2,343.6 |  
|Shares available for grant               |  |      | 4,815.4 |   |      |   | 4,538.7 |      |  |   | 4,425.8 |  
|Weighted average price per share:        |  |      |         |   |      |   |         |      |  |   |         |  
|Options outstanding                      |  | $    | 27.97   |   |      | $ | 29.75   |      |  | $ | 30.62   |  
|Options exercisable                      |  | $    | 27.97   |   |      | $ | 29.75   |      |  | $ | 31.01   |  



The table below summarizes information
about stock options outstanding at December 31, 2005. (thousands except for life and share price)



|                         |  |                                               |  |                                              |  |                                  |      
|------------------------ |  | --------------------------------------------- |  | -------------------------------------------- |  | -------------------------------- | -----
|                         |  | Options outstanding and exercisable          
|Range of exercise
prices |  | Number outstanding andexercisable at 12/31/05 |  | Weighted- average remaining contractual life |  | Weighted- average exercise price
|$1.19 - $3.60            |  | 200.0                                         |  | 5.1                                          |  | $                                | 2.39 
|$3.61 - $16.40           |  | 100.0                                         |  | 4.6                                          |  |                                  | 16.38
|$16.41 - $19.50          |  | 1,200.4                                       |  | 4.2                                          |  |                                  | 19.44
|$19.51 - $60.00          |  | 307.7                                         |  | 1.4                                          |  |                                  | 55.34
|$60.01 - $83.06          |  | 179.2                                         |  | 1.9                                          |  |                                  | 73.14
|                         |  |                                               |  |                                              |  |                                  |      
|                         |  | 1,987.3                                       |  |                                              |  |                                  |      
|                         |  |                                               |  |                                              |  |                                  |      



Restricted stock awards were used for
the purposes of recruitment, special recognition and retention of key employees. No award of restricted stock shares was granted in 2005, 2004 or 2003. At the end of 2005, there were 114,419 restricted shares of common stock outstanding with 715
accumulated dividend equivalent shares.



FAS 123 permits entities to continue
to apply the provisions of APB Opinion No. 25 and provide pro forma net earnings disclosures. Had compensation costs for these plans been determined consistent with FAS 123, our net earnings would have been changed to the following pro forma
amounts.



|                     |  |      |       |      |   |       |      |  |   |       |  
|-------------------- |  | ---- | ----- | ---- | - | ----- | ---- |  | - | ----- | -
|                     |  | 2005 |       | 2004 |   |       | 2003 | 
|Net earnings (loss): |  |      |       |      |   |       |      |  |   |       |  
|As reported          |  | $    | 111.1 |      | $ | (79.7 | )    |  | $ | (39.3 | )
|Pro forma            |  | $    | 111.1 |      | $ | (79.7 | )    |  | $ | (39.4 | )



The fair value of grants was estimated
on the date of grant using the Black-Scholes option pricing model. There were no stock options granted in 2005, 2004 or 2003.



148



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



NOTE 24. EMPLOYEE COMPENSATION



Employee compensation is presented in the table below. Charges for severance costs and early
retirement incentives to terminated employees (otherwise recorded as restructuring charges) have been excluded.



|                                  |  |      |         |   |      |   |       |  |   |      
|--------------------------------- |  | ---- | ------- | - | ---- | - | ----- |  | - | -----
|Employee compensation cost        |  | 2005 |         |   | 2004 |   | 2003 
|Wages and salaries                |  | $    | 800.2   |   |      | $ | 778.5 |  | $ | 718.9
|Payroll taxes                     |  |      | 83.5    |   |      |   | 81.5  |  |   | 78.0 
|Pension expense (credits), net    |  |      | 26.4    |   |      |   | 13.3  |  |   | 15.9 
|Insurance and other benefit costs |  |      | 92.8    |   |      |   | 96.0  |  |   | 112.2
|Stock-based compensation          |  |      | (0.1    | ) |      |   |      |  |   | 0.2  
|                                  |  |      |         |   |      |   |       |  |   |      
|Total                             |  | $    | 1,002.8 |   |      | $ | 969.3 |  | $ | 925.2
|                                  |  |      |         |   |      |   |       |  |   |      



On January 13, 2006 we announced
that certain U.S. non-production salaried employees will have their pension plan benefits frozen as of February 28, 2006. As a result, we recorded a curtailment charge of $16.9 million in the fourth quarter of 2005. This amount is included in
the pension expense reported in the table above.



NOTE 25. LEASES



We rent certain real estate and equipment.
Several leases include options for renewal or purchase, and contain clauses for payment of real estate taxes and insurance. In most cases, management expects that in the normal course of business, leases will be renewed or replaced by other leases.
As part of the Chapter 11 Case, AWI must decide whether to assume, assume and assign, or reject prepetition unexpired leases and other prepetition executory contracts. AWI has been granted an extension through and including the date on which an
order confirming the Plan is entered by the U.S. District Court for the District of Delaware to make these decisions with respect to prepetition unexpired leases of real property. With respect to prepetition executory contracts and unexpired leases
not related to real estate, AWI has until confirmation of a reorganization plan to make these decisions unless such time is shortened by the Bankruptcy Court. The accompanying financial statements do not reflect any adjustment related to assumption
or rejection of such agreements.



Rental expense was $24.9 million in 2005,
$22.4 million in 2004 and $21.3 million in 2003. Future minimum payments at December 31, 2005, by year and in the aggregate, having noncancelable lease terms in excess of one year were as follows:



|                                 |  |                |     |                  |   |     
|-------------------------------- |  | -------------- | --- | ---------------- | - | ----
|Scheduled minimum lease payments |  | Capital Leases |     | Operating Leases
|2006                             |  | $              | 1.0 |                  | $ | 14.6
|2007                             |  |                | 0.7 |                  |   | 12.1
|2008                             |  |                | 0.3 |                  |   | 8.4 
|2009                             |  |                |    |                  |   | 4.9 
|2010                             |  |                |    |                  |   | 2.5 
|Thereafter                       |  |                | 0.1 |                  |   | 7.9 
|                                 |  |                |     |                  |   |     
|Total                            |  | $              | 2.1 |                  | $ | 50.4
|                                 |  |                |     |                  |   |     



149



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Assets under capital leases are included in the consolidated balance sheets as follows:



|                              |  |      |       |   |      |   |       |  
|----------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                              |  | 2005 |       |   | 2004 |  
|Land                          |  | $    | 3.8   |   |      | $ | 3.8   |  
|Building                      |  |      | 4.1   |   |      |   | 4.1   |  
|Machinery                     |  |      | 25.2  |   |      |   | 26.7  |  
|Less accumulated amortization |  |      | (14.9 | ) |      |   | (14.6 | )
|                              |  |      |       |   |      |   |       |  
|Net assets                    |  | $    | 18.2  |   |      | $ | 20.0  |  
|                              |  |      |       |   |      |   |       |  



NOTE 26. SHAREHOLDERS EQUITY



Treasury shares were
unchanged at 11,393,170 for 2005, 2004, and 2003.



The balance of each
component of accumulated other comprehensive income as of December 31, 2005 and 2004 is presented in the table below.



|                                         |  |      |       |   |      |   |       |  
|---------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | -
|                                         |  | 2005 |       |   | 2004 |  
|Foreign currency translation adjustments |  | $    | 70.2  |   |      | $ | 84.3  |  
|Derivative gain, net                     |  |      | 4.8   |   |      |   | 3.6   |  
|Minimum pension liability adjustments    |  |      | (37.9 | ) |      |   | (45.1 | )
|                                         |  |      |       |   |      |   |       |  
|Accumulated other comprehensive income   |  | $    | 37.1  |   |      | $ | 42.8  |  
|                                         |  |      |       |   |      |   |       |  



The related tax effects allocated to
each component of other comprehensive income for 2005 are presented in the table below.



|                                         |  |                |       |   |                       |   |      |                  |  |   |       |  
|---------------------------------------- |  | -------------- | ----- | - | --------------------- | - | ---- | ---------------- |  | - | ----- | -
|                                         |  | Pre-tax Amount |       |   | Tax Expense (Benefit) |   |      | After tax Amount | 
|Foreign currency translation adjustments |  | $              | (13.8 | ) |                       | $ | (0.3 | )                |  | $ | (14.1 | )
|Derivative gain, net                     |  |                | 1.8   |   |                       |   | (0.6 | )                |  |   | 1.2   |  
|Minimum pension liability adjustments    |  |                | 10.0  |   |                       |   | (2.8 | )                |  |   | 7.2   |  
|                                         |  |                |       |   |                       |   |      |                  |  |   |       |  
|Total other comprehensive income         |  | $              | (2.0  | ) |                       | $ | (3.7 | )                |  | $ | (5.7  | )
|                                         |  |                |       |   |                       |   |      |                  |  |   |       |  



150



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



NOTE 27. SUPPLEMENTAL FINANCIAL INFORMATION



|                                                           |  |      |       |      |   |       |  |   |      
|---------------------------------------------------------- |  | ---- | ----- | ---- | - | ----- |  | - | -----
|                                                           |  | 2005 |       | 2004 |   | 2003 
|Selected operating expenses                                |  |      |       |      |   |       |  |   |      
|Maintenance and repair costs                               |  | $    | 115.4 |      | $ | 118.9 |  | $ | 107.8
|Research and development costs                             |  |      | 48.5  |      |   | 47.0  |  |   | 46.1 
|Advertising costs                                          |  |      | 33.3  |      |   | 31.8  |  |   | 32.7 
|                                                           |  |      |      
|Other non-operating expense                                |  |      |       |      |   |       |  |   |      
|Foreign currency translation loss, net of hedging activity |  |      |      |      | $ | 1.3   |  | $ | 3.8  
|Equity loss in ISI                                         |  | $    | 0.9   |      |   |      |  |   |     
|Other                                                      |  |      | 0.6   |      |   | 1.8   |  |   | 1.9  
|                                                           |  |      |       |      |   |       |  |   |      
|Total                                                      |  | $    | 1.5   |      | $ | 3.1   |  | $ | 5.7  
|                                                           |  |      |       |      |   |       |  |   |      
|Other non-operating income                                 |  |      |       |      |   |       |  |   |      
|Interest income                                            |  | $    | 4.6   |      | $ | 4.0   |  | $ | 3.5  
|Foreign currency translation gain, net of hedging activity |  |      | 2.8   |      |   |      |  |   |     
|Equity earnings in ISI                                     |  |      | 0.7   |      |   | 1.9   |  |   | 0.3  
|Gain on sale of ISI                                        |  |      | 3.4   |      |   |      |  |   |     
|Interest on asbestos receivable payment                    |  |      |      |      |   |      |  |   | 1.1  
|Other                                                      |  |      | 0.4   |      |   | 0.5   |  |   | 0.1  
|                                                           |  |      |       |      |   |       |  |   |      
|Total                                                      |  | $    | 11.9  |      | $ | 6.4   |  | $ | 5.0  
|                                                           |  |      |       |      |   |       |  |   |      



NOTE 28. SUPPLEMENTAL CASH FLOW INFORMATION



|                                  |  |      |      |      |   |      |  |   |     
|--------------------------------- |  | ---- | ---- | ---- | - | ---- |  | - | ----
|                                  |  | 2005 |      | 2004 |   | 2003
|Interest paid                     |  | $    | 2.5  |      | $ | 2.8  |  | $ | 3.1 
|Income taxes paid, net of refunds |  | $    | 42.9 |      |   | 77.3 |  |   | 27.5



NOTE 29. RELATED PARTIES



We sold 65% of our ownership in our
gasket products subsidiary, (now known as Interface Solutions, Inc. or ISI) on June 30, 1999. We still retained a 35% ownership of this business as of December 31, 2004. As part of the 1999 divestiture, we had agreed to
continue to purchase a portion of the felt products used in the manufacturing of resilient flooring from ISI for an initial term of eight years. We were required to purchase at least 75% of our felt requirements from ISI. Our purchases of felt
products from ISI for the pre-divested part of 2005, 2004 and 2003 were $16.4 million, $27.5 million and $26.9 million, respectively. The amounts due to ISI for these purchases were $1.7 million and $1.6 million at the end of 2004 and 2003.
Additionally, we had received nominal monthly payments from ISI for some logistics and administrative services. The amounts outstanding from ISI at the end of 2004 and 2003 for the logistics and administrative services we had provided to them were
less than $0.1 million. On August 8, 2005 we sold our remaining 35% equity interest in ISI and ISI is no longer considered a related party. See Note 9 for additional information.



We purchase grid products from WAVE, our 50%-owned joint venture with Worthington Industries. The total amount of these purchases was
approximately $68 million, $60 million and $51 million for the years ended December 31, 2005, 2004 and 2003, respectively. We also provide certain selling, promotional and administrative processing services to WAVE for which we receive
reimbursement. Those services amounted to $13.0 million, $11.8 million and $9.8 million for the years ended December 31, 2005, 2004 and 2003, respectively. The net amounts due from us to WAVE for all of our relationships were $4.4 million and
$4.0 million at the end of 2005 and 2004. See Note 9 for additional information.



151



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



NOTE 30. LITIGATION AND RELATED MATTERS ASBESTOS-RELATED LITIGATION



(Note: Particular documents referred to in this section are available at
www.armstrongplan.com)



Prior to December 6, 2000, AWI, the major
operating subsidiary of AHI, had been named as a defendant in personal injury cases and property damage cases related to asbestos-containing products. On December 6, 2000, AWI filed a voluntary petition for relief (the Filing) under
Chapter 11 of the U.S. Bankruptcy Code to use the court-supervised reorganization process to achieve a resolution of AWIs asbestos-related liability.



Two of AWIs domestic subsidiaries also commenced Chapter 11 proceedings at the time of the Filing. AHI and all of AWIs other direct and indirect subsidiaries,
including Armstrong Wood Products Inc. (formerly Triangle Pacific Corp.), WAVE (Armstrongs ceiling grid systems joint venture with Worthington Industries, Inc.), Armstrong Canada and Armstrong DLW AG were not a part of the Filing and
accordingly the liabilities, including asbestos-related liability if any, of such companies arising out of their own activities will not be resolved in AWIs Chapter 11 Case except for any asbestos-related liability that also relates, directly
or indirectly, to the pre-Filing activities of AWI.



Asbestos-Related Personal Injury Claims



Prior to the Filing,
AWI was a member of the Center for Claims Resolution (the CCR), which handled the defense and settlement of asbestos-related personal injury claims on behalf of its members. The CCR pursued broad-based settlements of asbestos-related
personal injury claims under the Strategic Settlement Program (SSP) and had reached agreements with law firms that covered approximately 130,000 claims that named AWI as a defendant.



Due to the Filing, holders of asbestos-related personal injury claims are stayed from
continuing to prosecute pending litigation and from commencing new lawsuits against AWI. In addition, AWI ceased making payments to the CCR with respect to asbestos-related personal injury claims, including payments pursuant to the outstanding SSP
agreements. A creditors committee representing the interests of asbestos-related personal injury claimants and an individual representing the interests of future claimants have been appointed in the Chapter 11 Case. AWIs present and
future asbestos-related liability will be addressed in its Chapter 11 Case. See Note 1 regarding AWIs Chapter 11 proceeding.



During 2003, AWI and the other parties in its Chapter 11 Case reached agreement on a plan of reorganization that addresses how all of AWIs pre-Filing liabilities
are to be settled. Several amendments to the plan of reorganization were filed, culminating in the Fourth Amended Plan of Reorganization filed with the Bankruptcy Court on May 23, 2003, which was modified by modifications filed with the
Bankruptcy Court on October 17, 2003, November 10, 2003, and December 3, 2004, and is referred to in this report as the POR.



Before a plan of reorganization may be implemented by AWI, it must be confirmed by order of both the Bankruptcy Court and the U.S. District Court. In addition,
consummation of a plan of reorganization may be subject to the satisfaction after confirmation of certain conditions, as provided by the plan of reorganization. On November 17 and 18, 2003, the Bankruptcy Court held a hearing on confirmation of
the POR and on December 19, 2003, issued proposed findings of fact and conclusions of law and a proposed order confirming the POR, notwithstanding the rejection of the POR by the class of unsecured creditors. On December 29, 2003, the
Unsecured Creditors Committee filed an objection to the Bankruptcy Courts proposed findings of fact and conclusions of law and the proposed order of confirmation of the POR. On February 23, 2005, the U.S. District Court Judge
Eduardo C. Robreno ruled that the POR, in its current form, could not be confirmed. In the courts decision, the Judge found that, because the class of unsecured creditors voted to reject the POR, the distribution of warrants to existing equity
holders under the POR violated the absolute priority rule. AWI filed a Notice of Appeal to the U.S. Court of Appeals for the Third Circuit on March 4, 2005. On December 29, 2005, the U.S. Court of Appeals affirmed the District Courts
decision to deny confirmation of the POR.



152



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



At a status conference before Judge Robreno on February 3, 2006, AWI and the court-authorized representatives of
AWIs creditors and claimants advised the Court that they had agreed on a proposed schedule for a confirmation hearing on a modified POR which would eliminate the provisions regarding distribution of warrants to existing AHI equity holders.
Under the modified POR, existing AHI equity holders would receive no distribution and their equity interests would be cancelled. Following the conference, Judge Robreno signed an order that established such a schedule for a U.S. District Court
confirmation hearing on the modified POR. The schedule calls for the confirmation hearing to commence on May 23, 2006. At that hearing, the Court will hear testimony and review other evidence relating to the Unsecured Creditors Committees
objection that the modified POR unfairly discriminates against the unsecured creditors, based on the size of the present and future asbestos liability implied by the modified POR. AWI filed the modified POR with the Court on February 21, 2006.
AWI is also monitoring a proposed asbestos claims litigation reform bill in Congress. See Note 1 for further discussion of AWIs Chapter 11 process. AWI is unable to predict whether the modified POR will be confirmed or when AWI would emerge
from Chapter 11.



A description of the basic components of the POR, which
remain unchanged in the modified POR, follows.



Basic Components of the POR



A principal feature of the POR is
the creation of a trust (the Asbestos PI Trust), pursuant to section 524(g) of the Bankruptcy Code, for the purpose of addressing AWIs personal injury (including wrongful death) asbestos-related liability. All present and future
asbestos-related personal injury claims against AWI, including contribution claims of co-defendants, arising directly or indirectly out of AWIs pre-Filing use of or other activities involving asbestos would be channeled to the Asbestos PI
Trust.



In accordance with the 524(g) injunction if the POR goes into effect,
various entities would be protected from such present and future asbestos-related personal injury claims. These entities include, among others, reorganized AWI, AHI, AWIs subsidiaries and other affiliates (as defined in the POR), and their
respective officers and directors. Upon emergence from Chapter 11, AWI would not have any responsibility for these claims (including claims against AWI based solely on its ownership of a subsidiary or other affiliate), nor would it participate in
their resolution.



However, although AWIs domestic and foreign
subsidiaries and other affiliates would be protected parties, asbestos-related personal injury claims against them would be channeled to the Asbestos PI Trust only to the extent such claims directly or indirectly relate to the manufacturing,
installation, distribution or other activities of AWI or are based solely on AWIs ownership of the subsidiaries or other affiliates (as distinguished from independent activities of the subsidiaries or affiliates). Currently, three
asbestos-related personal injury litigations against subsidiaries of AWI allegedly arising out of such independent activities are pending. These claims would not be channeled to the Asbestos PI Trust under the POR inasmuch as they do not involve
activities of AWI. The subsidiaries deny liability and are aggressively defending the matters. AWI has not recorded any liability for these matters. Management does not expect that any sum that may have to be paid in connection with these matters
will be material to Armstrong.



In addition, workers compensation claims
brought against AWI or its subsidiaries or other affiliates would not be channeled to the Asbestos PI Trust and would remain subject to the workers compensation process. Historically, workers compensation claims against AWI and its
subsidiaries have not been significant in number or amount and AWI has continued to honor its obligations with respect to such claims during the Chapter 11 Case. Workers compensation law provides that the employer is responsible for
evaluation, medical treatment and lost wages as a result of a job-related injury. Currently, AWI has three pending workers compensation claims, and its UK subsidiary has seven employer liability claims involving alleged asbestos exposure.



There also is uncertainty as to proceedings, if any, brought in certain
foreign jurisdictions with respect to the effect of the 524(g) injunction in precluding the assertion in such jurisdictions of asbestos-related



153



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



personal injury claims, proceedings related thereto or the enforcement of judgments rendered in such proceedings.



Management believes that neither AWI nor any of its subsidiaries or other affiliates is
subject to any asbestos-related personal injury claims that would not be channeled to the Asbestos PI Trust and that are of a magnitude that, individually or collectively, would be material to reorganized Armstrong.



Potential Legislation



On April 19, 2005 asbestos personal injury claims reform legislation was introduced, as
the FAIR Act of 2005 (S.852), to the United States Senate. On May 26, 2005 the bill was reported out of committee. There is uncertainty as to whether this bill or any asbestos reform proposal will become law, and what impact there might be on
AWIs Chapter 11 Case.



If legislation as currently proposed is enacted
into law prior to AWI implementing a confirmed plan of reorganization, AWIs asbestos liability would likely be materially reduced from the $3.2 billion amount currently recorded, but its size would depend on AWIs payment obligations
under the law and the present value of those obligations. In such event, AWI would seek to develop a new plan of reorganization based on a re-evaluation of the then value of AWIs assets and ongoing businesses, the amount of allowed unsecured
claims against AWI (including any post-petition interest that may be allowed on such claims, as to which no amount is currently recorded in AWIs liabilities subject to compromise), the amount AWI would be required to pay under the enacted
legislation, and other factors. Under the absolute priority rule applicable in Chapter 11, AWIs shareholder would not be entitled to any recovery until the allowed claims of all of its creditors have been satisfied. We do not know enough today
to predict the likely terms of a reorganization plan that may be feasible under such circumstances, or if such reorganization would result in existing AHI shareholders receiving or retaining any equity value in AWI upon AWIs emergence from
Chapter 11.



Asbestos-Related Liability



Based upon events through early March 2003, specifically the
parties agreement on the basic terms of the PORs treatment of AWIs asbestos-related liabilities, management concluded that it could reasonably estimate its probable liability for AWIs current and future asbestos-related
personal injury claims. Accordingly, in the fourth quarter of 2002, AWI recorded a $2.5 billion charge to increase the balance sheet liability. The recorded asbestos-related liability for personal injury claims of approximately $3.2 billion at
December 31, 2005 and December 31, 2004, which was treated as subject to compromise, represents the estimated amount of liability that is implied based upon the negotiated resolution reflected in the POR, the total consideration expected
to be paid to the Asbestos PI Trust pursuant to the POR and an assumption for this purpose that the recovery value percentage for the allowed claims of the Asbestos PI Trust is equal to the estimated recovery value percentage for the allowed
non-asbestos unsecured claims.



AWI is unable to predict whether the modified
POR will be confirmed, or when AWI would emerge from Chapter 11. Therefore, the timing and terms of resolution of the Chapter 11 Case remain uncertain. As long as this uncertainty exists, future changes to the recorded asbestos-related liability are
possible and could be material to AWIs financial position and the results of its operations. Management will continue to review the recorded liability in light of future developments in the Chapter 11 Case and with respect to any legislation,
and will make changes to the recorded liability if and when it is appropriate.



Insurance Recovery Proceedings



A substantial portion of AWIs primary and remaining excess insurance asset is nonproducts (general liability) insurance for personal injury claims. AWI has entered
into settlements with a number of the carriers resolving its coverage issues. However, an alternative dispute resolution (ADR) procedure was commenced against certain carriers to determine the percentage of resolved and unresolved claims
that are nonproducts claims, to establish the entitlement to such coverage and to determine whether and how



154



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



much reinstatement of prematurely exhausted products hazard insurance is warranted. The nonproducts coverage potentially available is substantial and
includes defense costs in addition to limits.



During 1999, AWI received
preliminary decisions in the initial phases of the trial proceeding of the ADR, which were generally favorable to AWI on a number of issues related to insurance coverage. However, during the first quarter of 2001, a new trial judge was selected for
the ADR. The new trial judge conducted hearings in 2001 and determined not to rehear matters decided by the previous judge. In the first quarter of 2002, the trial judge concluded the ADR trial proceeding with findings in favor of AWI on
substantially all key issues. Liberty Mutual, the only insurer that is still a party to the ADR, appealed that final judgment. Appellate argument was held on March 11, 2003. On July 30, 2003, the appellate arbitrators ruled that AWIs
claims against certain Liberty Mutual policies were barred by the statute of limitations. The ruling did not address the merits of any of the other issues Liberty Mutual raised in its appeal. Based on that unfavorable ruling, AWI concluded that
insurance assets of $73 million were no longer probable of recovery. AWI was also ordered to reimburse Liberty Mutual for certain costs and administration fees that Liberty Mutual incurred during the ADR. The $1.6 million claimed for these costs and
fees is in dispute. Based upon an AWI request, the appellate panel held a rehearing on November 21, 2003. In January 2004, the appellate panel upheld its initial ruling. On February 4, 2004, AWI filed a motion in the U.S. District Court
for the Eastern District of Pennsylvania to vacate the rulings of the appellate panel.



In July 2002, AWI filed a lawsuit against Liberty Mutual in the U.S. District Court for the Eastern District of Pennsylvania seeking, among other things, a declaratory judgment with respect to certain policy issues not subject to binding
ADR. The U.S. District Court has not yet set a schedule to hear this matter.



On June 13, 2003, the New Hampshire Insurance Department placed The Home Insurance Company (Home) under an order of liquidation. Less than $10 million of AWIs recorded insurance asset is based on policies with Home,
which management believes is probable of recovery. AWI filed a proof of claim against Home during June 2004. It is uncertain when AWI will receive proceeds from Home under these insurance policies.



Insurance Asset



An insurance asset in respect of asbestos claims in the amount of $98.6 million was recorded
as of December 31, 2005 and December 31, 2004. The total amount recorded reflects AWIs belief that insurance proceeds will be recovered in this amount, based upon AWIs success in insurance recoveries, settlement agreements that
provide such coverage, the nonproducts recoveries by other companies and the opinion of outside counsel. Such insurance, in our opinion, is either available through settlement or probable of recovery through negotiation or litigation. Depending on
further progress of the ADR, activities such as settlement discussions with insurance carriers party to the ADR and those not party to the ADR, the final determination of coverage shared with ACandS (the former AWI insulation contracting subsidiary
that was sold in August 1969 and which filed for relief under Chapter 11 of the Bankruptcy Code in September 2002) and the financial condition of the insurers, AWI may revise its estimate of probable insurance recoveries. Approximately $79 million
of the $98.6 million asset is determined from agreed coverage in place. Of the $98.6 million, $9.8 million has been recorded as a current asset as of December 31, 2005 reflecting managements estimate of the minimum insurance payments to
be received in the next 12 months.



Many uncertainties remain in the insurance
recovery process; therefore, AWI did not increase the estimated insurance recovery asset in 2005.



Cash Flow Impact



As a result of the Chapter 11 Filing, AWI has not made any payments for asbestos-related personal injury claims since the fourth quarter of 2000. Additionally, AWI did
not receive any asbestos-related insurance recoveries during 2005 but received $4.5 million during 2004. During the pendency of the Chapter 11 Case, AWI does not expect to make any further cash payments for asbestos-related claims, but AWI



155



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



expects to continue to receive insurance proceeds under the terms of various settlement agreements. Management estimates that the timing of future cash
recoveries of the recorded asset may extend beyond 10 years.



Conclusion



Many uncertainties continue
to exist about the matters impacting AWIs asbestos-related liability and insurance asset. These uncertainties include when and if a plan of reorganization will be confirmed by the Bankruptcy Court and the U.S. District Court, the impact of any
potential legislation, and the financial condition of AWIs insurance carriers.



Additionally, if a plan of reorganization is confirmed, AWI is unable to predict when it will be implemented. Therefore, the timing and terms of resolution of the Chapter 11 Case remain uncertain. As long as this uncertainty exists, future
changes to the recorded liability and insurance asset are possible and could be material to AWIs financial position and the results of its operations. Management will continue to review the recorded liability and insurance asset in light of
future developments in the Chapter 11 Case and with respect to any legislation, and will make changes to the recorded amounts if and when it is appropriate.



ENVIRONMENTAL MATTERS



Environmental Expenditures



Most of our manufacturing and certain of our research facilities are affected by various federal, state and local environmental requirements relating to the discharge of
materials or the protection of the environment. We make expenditures necessary for compliance with applicable environmental requirements at our operating facilities.



As a result of continuous changes in regulatory requirements, we cannot predict with certainty future expenditures associated with
compliance with environmental requirements. The United States Environmental Protection Agency (EPA) has promulgated a new regulation pursuant to the Clean Air Act that may impact our domestic manufacturing operations. That regulation,
The National Emission Standards for Hazardous Air Pollutants for Industrial, Commercial, and Institutional Boilers and Process Heaters Act, became effective in November, 2004, and requires compliance by September 13, 2007. While we are
finalizing our review of this regulation, adoption of this regulation is not expected to have a material impact on our consolidated results of operations or financial condition.



Environmental Remediation



Summary



We are involved in proceedings under the Comprehensive Environmental Response, Compensation and Liability Act (CERCLA), and similar state
Superfund laws at 28 sites. In most cases, we are one of many potentially responsible parties (PRPs) which have potential liability for the required investigation and remediation of each site and which, in some cases, have
agreed to jointly fund that required investigation and remediation. With regard to some sites, however, we dispute the liability, the proposed remedy or the proposed cost allocation among the PRPs. We may have rights of contribution or reimbursement
from other parties or coverage under applicable insurance policies.



We have
also been remediating environmental contamination resulting from past industrial activity at certain of our former plant sites. Estimates of our future environmental liability at the Superfund sites and current or former plant sites are based on
evaluations of currently available facts regarding each individual site and consider factors such as our activities in conjunction with the site, existing technology, presently enacted laws and regulations and prior company experience in remediating
contaminated sites. Although current law imposes joint and several liability on all parties at Superfund sites, our contribution to the remediation of these sites is expected to be limited by the number of other companies also identified as
potentially liable for site remediation. As a result, our estimated liability reflects only our expected share. In determining the probability of contribution, we consider the solvency of the parties, whether liability is being disputed, the terms
of any existing agreements and experience with similar matters. Additionally, the Chapter 11 Case also may affect the ultimate amount of such contributions.



156



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



Effects of Chapter 11



Certain of AWIs environmental liabilities are subject to discharge through its Chapter 11 Case while others are not. AWIs
payments and remediation work on such sites for which AWI is a PRP is under review in light of the Chapter 11 Filing. The bar date for claims from the EPA expired during the third quarter of 2003. AWI received an unliquidated proof of claim from the
EPA. Those environmental obligations that AWI has with respect to property that it owns or operates are likely to be unaffected by the Chapter 11 Case. Therefore, AWI will be required to continue meeting its on-going environmental compliance
obligations at the properties that AWI owns or operates. AWI will also be required to address the effects of any contamination at those sites, even if the contamination predated Chapter 11 Filing. In addition, AWI may be obligated to remedy the
off-site impact of activities that occurred on the properties it owns and operates.



Monetary claims with respect to properties that AWI does not own or operate (such as formerly owned sites, or landfills to which AWIs waste was taken) may be discharged in AWIs Chapter 11 Case. Accordingly, claims brought by a
federal or state agency alleging that AWI should reimburse the claimant for money that it spent cleaning up a site which AWI does not own or operate would be subject to discharge, provided the claimant received proper notice of the bankruptcy and
bar date. The same would be true for monetary claims by private parties, such as other PRPs with respect to sites with multiple PRPs. Under the POR, the Superfund sites at which AWI is alleged to be a PRP are being treated as unsecured liabilities
subject to compromise. Other Superfund sites relate to entities that are not part of AWIs Chapter 11 Case and therefore will not be discharged.



In addition to the right to sue for reimbursement of the money it spends, CERCLA also gives the federal government the right to sue for an injunction compelling a
defendant to perform a cleanup. Several state statutes give similar injunctive rights to those States. While we believe such rights do not survive Chapter 11, there does not appear to be controlling judicial precedent that these injunctive rights
are dischargeable. Thus, according to some cases, while a governmental agencys right to require AWI to reimburse it for the costs of cleaning up a site may be dischargeable, the same government agencys right to compel us to spend our
money cleaning up the same site may not be dischargeable even though the financial impact to AWI would be the same in both instances.



Specific Events



AWI has been working to resolve as many of its environmental liabilities through its Chapter 11 Case as possible. AWI has entered into a global environmental settlement with the Department of Justice (DOJ)
and the EPA with respect to CERCLA liability at 37 sites. Pursuant to the proposed Settlement Agreement, the federal government would covenant not to sue AWI for either monetary or injunctive relief under CERCLA at 19 of these sites, in exchange for
an allowed claim amount in the bankruptcy with respect to known claims concerning sites that AWI does not own or operate. Under the settlement, AWI also has contribution protection under CERCLA with respect to private party claims at the sites at
which the government receives an allowed claim. Additionally, AWI has the benefit of discharge both at the 19 sites for which the government receives an allowed claim and at an additional 18 sites identified in the Settlement Agreement. At an
additional site, AWI will continue to participate in the cleanup under a previously approved Consent Decree. The EPA Settlement Approval Order was entered by the Bankruptcy Court in October 2005. In accordance with this global settlement becoming
effective, the EPA proof of claim has been amended to assert a claim in the amount of $8.7 million. This amount includes the $7.8 million that AWI and EPA agreed upon with respect to the Peterson Puritan site. In connection with the global
settlement, AWI filed a motion with the Bankruptcy Court on January 11, 2006, objecting to claims asserted by certain PRPs and requesting the Court enter an order disallowing such claims. On February 21, 2006 the Court issued its order
disallowing such claims.



AWI is subject to a unilateral order by the Oregon
Department of Environmental Quality (DEQ) to conduct a remedial investigation and feasibility study and any necessary remedial design and action at its



157



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



St. Helens, Oregon facility, as well as the adjacent Scappoose Bay. AWI has denied liability for Scappoose Bay, but has cooperated with the DEQ regarding its
owned property. Other potentially responsible parties who are not yet subject to orders by the DEQ include former site owners Owens Corning (OC) and Kaiser Gypsum Company, Inc. (Kaiser). AWI has entered into an agreement with
Kaiser for the sharing of costs and responsibilities with respect to the remedial investigation, feasibility study and remedy selection at the site. OC has entered into a settlement with the DEQ. Pursuant to the settlement, OC has made a lump sum
payment to the DEQ in exchange for contribution protection (including protection against common law and statutory contribution claims by AWI against OC) and a covenant not to sue. AWI has reached an agreement with the DEQ as to how these funds will
be made available for the investigation and remediation of the site. AWI has recorded an environmental liability with respect to the investigation and feasibility study at its St. Helens facility, but not for Scappoose Bay because AWI
continues to dispute responsibility for contamination of Scappoose Bay.



A
foreign subsidiary of AWI sold a manufacturing facility in 1990, which was prior to AWIs acquisition of the subsidiary. Under the terms of the sales agreement, an environmental indemnification was provided to the buyer of the facility. During
the third quarter of 2005, the facility owner discovered additional areas of soil contamination that require additional remediation. Accordingly, a $3.1 million charge was recorded within SG&A expense to increase our probable liability. As
additional sampling efforts and meetings with local government authorities continue, further increases to our recorded liability are possible.



Summary of Financial Position



Liabilities of $27.3 million and $28.0 million at December 31, 2005 and December 31, 2004, respectively were for potential environmental liabilities that we
consider probable and for which a reasonable estimate of the probable liability could be made. Where existing data is sufficient to estimate the liability, that estimate has been used; where only a range of probable liabilities is available and no
amount within that range is more likely than any other, the lower end of the range has been used. As assessments and remediation activities progress at each site, these liabilities are reviewed to reflect additional information as it becomes
available. Due to the Chapter 11 Filing, $19.4 million of the December 31, 2005 and $18.6 million of the December 31, 2004 environmental liabilities are classified as prepetition liabilities subject to compromise. As a general rule, the
Chapter 11 process does not preserve company assets for such prepetition liabilities.



The estimated liabilities above do not take into account any claims for recoveries from insurance or third parties. Such recoveries, where probable, have been recorded as an asset in the consolidated financial statements and are either
available through settlement or anticipated to be recovered through negotiation or litigation. The amount of the recorded asset for estimated recoveries was $2.3 million at December 31, 2005 and $2.4 million at December 31, 2004.



Actual costs to be incurred at identified sites may vary from our estimates.
Based on our current knowledge of the identified sites, we believe that any sum we may have to pay in connection with environmental matters in excess of the amounts noted above would not have a material adverse effect on our financial condition, or
liquidity, although the recording of future costs may be material to earnings in such future period.



PATENT INFRINGEMENT CLAIMS



We are a defendant in two lawsuits claiming patent infringement related to some of our laminate flooring products. The plaintiffs have claimed unspecified monetary
damages. We are being defended and indemnified by our supplier for costs and potential damages related to the litigation.



BREACH OF CONTRACT CLAIM



Since 2003, we had been pursuing a breach of contract claim against a former laminate flooring supplier. An arbitration hearing was held in March 2005. In July 2005 the
tribunal communicated that it intended to rule in Armstrongs favor. A hearing to address an award amount had been scheduled in September



158



---

##### Table of Contents

Armstrong World Industries, Inc., and Subsidiaries

Notes to Consolidated Financial Statements

(dollar amounts in millions)



2005. Prior to this scheduled hearing, the parties reached a settlement in which the supplier agreed to pay $6.75 million to Armstrong to resolve all
existing and potential claims between the parties. The Bankruptcy Court approved the settlement in October 2005. Accordingly, we recorded a net gain in the third quarter of 2005 of $6.4 million in our Resilient Flooring ($5.2 million) and Wood
Flooring ($1.2 million) segments.



OTHER
CLAIMS



Additionally, we are involved in various other claims and legal
actions involving product liability, patent infringement, breach of contract, distributor termination, employment law issues and other actions arising in the ordinary course of business. While complete assurance cannot be given to the outcome of
these claims, we do not expect that any sum that may have to be paid in connection with these matters will have a materially adverse effect on our consolidated financial position or liquidity, however it could be material to the results of
operations in the particular period in which a matter is resolved.



159



---

##### Table of Contents

|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------



Not applicable.



|ITEM 9A. | CONTROLS AND PROCEDURES
|-------- | -----------------------



The
Securities and Exchange Commission defines the term disclosure controls and procedures to mean a companys controls and other procedures that are designed to ensure that information required to be disclosed in the reports that it
files or submits under the Securities Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules and forms. Based on the evaluation of the effectiveness
of our disclosure controls and procedures by our management, with the participation of our chief executive officer and our chief financial officer, as of the end of the period covered by this report, our chief executive officer and our chief
financial officer have concluded that our disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports that we file or submit under the Securities Exchange Act is recorded, processed,
summarized and reported, within the time periods specified in the Commissions rules and forms.



No change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the fiscal quarter ended December 31, 2005 that has materially
affected, or is reasonably likely to materially affect, our internal control over financial reporting.



Managements Report on Internal Control Over Financial Reporting and the Report of Independent Registered Public Accounting Firm are incorporated by reference to Item 8.



|ITEM 9B. | OTHER INFORMATION
|-------- | -----------------



Shareholder Rights Plan Extended



On
February 20, 2006, the Board of Directors of Armstrong Holdings, Inc. extended the Rights under the March 14, 2000 Rights Agreement (the Agreement) which established the Companys shareholder rights plan (the
Plan). The extension runs until the earlier of March 21, 2008 or the date a plan of reorganization in Armstrong World Industries, Inc. becomes effective. Further extension of the Plan, or its earlier redemption, is still permitted.
The amended Summary of Rights is filed herewith as an exhibit.



2006 Actions on Awards for Future Annual Bonus and Long-Term Incentive Compensation



On February 20, 2006, the Company took annual compensation actions on executive compensation programs. The Company has established and administers our executive
compensation programs to attract and retain executive talent necessary for our operations. As a general rule, we also try to structure our compensation programs to maximize the deductibility of the Companys executive compensation expense for
tax purposes. Historically, the principal components of our executive compensation have included base salary, an annual performance-based bonus under our Management Achievement Plan (MAP), and a long-term incentive component that has
been provided under our 1999 Long-Term Incentive Plan (LTIP). Since Armstrong World Industries, Inc. filed for Chapter 11 protection in December 2000, that long-term incentive component has been provided through cash incentive awards
instead of stock options, performance restricted shares or restricted stock awards, which have not been allowed under Chapter 11. Other elements of our total executive officer remuneration are disclosed in Item 11 of this Report on Form 10-K.



Traditionally, the Companys independent Management Development and
Compensation Committee of the Board of Directors (the Committee) meets in February to establish performance goals for the Companys operations under the MAP and LTIP, and establish target awards under those plans for executives to
be paid in the future based upon achievement of those operating goals. Accordingly, on



160



---

##### Table of Contents

February 20, 2006, that Committee set operating performance goals and set target awards under both of those plans.



The following summary of the terms and operation of the MAP and LTIP is qualified in its
entirety by reference to the provisions of those plans, which are incorporated by reference as exhibits to this filing.



With respect to our Chief Executive Officer (CEO), Mr. Lockhart, his employment agreement dated August 7, 2000 (which has previously been filed with
the SEC in the 10-Q for the quarter ended September 30, 2000) addresses his contractual rights with respect to annual bonus and long-term incentive compensation. The Committee administers Mr. Lockharts awards under MAP and LTIP with
a view towards observing those contractual obligations.



If the Company
performs above a MAP performance threshold for 2006, participants in the MAP will be eligible to receive a payment in 2007 based upon a percentage of their target bonus. Each executives target bonus is calculated as a percentage of their
annual base salary earnings ranging from 15% (at the base level for participants) to 125% (for the CEO).



Similarly, if the Company performs above a LTIP performance threshold for 2006 and 2007, participants in the LTIP will be eligible to receive a payment in 2008 equal to a percentage of their 2006 LTIP cash incentive
award target grant. LTIP award target grants are calculated as a percentage of the executives current base salary ranging from 12% (at the base level for participants) to 337% (for the CEO).



As a general rule, if the Companys performance equals the operating goals set by the
Committee, the authorized payout under each of the MAP and LTIP has been set at 120% of the executives target bonus and LTIP award target grant. Mr. Lockharts actual LTIP award payment, however, will be based on payout formulae
established by the Committee.



If the Company does not achieve the threshold
levels of performance against the MAP and LTIP operating goals that have been established, no payments on the 2006 awards will be made to executive officers. If the threshold MAP and LTIP performance is achieved, but the results are less than the
goals, relatively lower authorized payouts are allowed for participants. If the Company should exceed the operating goals, there would be allowed a relative increase in the payments to participants under the MAP and LTIP. However, the Committee has
the discretion to reduce actual payments to participants based on individual performance factors. With the exception of Mr. Lockharts LTIP awards, the Committee has traditionally reduced the authorized MAP and LTIP payments, except in
situations where the Committee determined that a participants contributions merited the full authorized payment.



The table below shows the current base salary level, the 2006 MAP target bonus as a percentage of each executives 2006 base salary earnings, and the LTIP award
target grant amount for each executive officer.



|                       |  |                    |         |                                                |     |   |                |   |          
|---------------------- |  | ------------------ | ------- | ---------------------------------------------- | --- | - | -------------- | - | ---------
|Executive Officer      |  | CurrentBase Salary |         | 2006 MAP Award % of Actual BaseSalary Earnings |     |   | 2006LTIP Award
|Michael D. Lockhart    |  | $                  | 980,000 |                                                | 125 | % |                | $ | 3,308,000
|Stephen J. Senkowski   |  |                    | 550,000 |                                                | 70  | % |                |   | 1,182,500
|F. Nicholas Grasberger |  |                    | 450,000 |                                                | 60  | % |                |   | 810,000  
|John N. Rigas          |  |                    | 382,000 |                                                | 50  | % |                |   | 573,000  
|Frank J. Ready         |  |                    | 367,000 |                                                | 50  | % |                |   | 458,800  
|William C. Rodruan     |  |                    | 280,400 |                                                | 45  | % |                |   | 280,400  



161



---

##### Table of Contents

The form of the LTIP award letter is filed hereto as an Exhibit. (There is no award letter used for the MAP.) Executives
are eligible to receive a merit-based salary increase effective April 1, 2006. Any increase to an executives base salary earnings will be factored in to their MAP bonus to be paid in 2007.



Mr. Frank Ready was elected an executive officer of Armstrong World Industries, Inc. on
February 20, 2006.



Modification to
Plan of Reorganization Filed



On February 21, 2006, AWI filed
modifications to its Fourth Amended Plan of Reorganization in its Chapter 11 case. The Modified Plan (a copy of which is filed with this report) is substantially similar to AWIs previously filed Fourth Amended Plan of Reorganization except
that it eliminates the distribution of warrants to shareholders of AWIs parent company, Armstrong Holdings, Inc. This modification is consistent with the January 2006 decision by the Third Circuit Court of Appeals upholding Judge
Robrenos previous ruling that the issuance of the warrants under the Fourth Amended Plan violated the so-called absolute priority rule of the Bankruptcy Code.



162



---

##### Table of Contents

PART III



|ITEM 10. | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
|-------- | --------------------------------------------------



Code of Ethics



Armstrong has followed a code of ethics for many years. The company began in a small cork-cutting shop in 1860 in Pittsburgh under its Founder, Thomas Armstrong. He was determined that his company act with fairness
and in the balanced best interests (of) customers, stockholders, employees, suppliers, community neighbors, government and the general public.



Thomas Armstrong was among the first American entrepreneurs to discard the old business maxim of caveat emptorLet the buyer bewareand
replace it by practicing the principle of Let the buyer have faith, which became an enduring motto for Armstrong.



To memorialize this ethical foundation, in 1960 Armstrong adopted its Operating Principles which incorporate the philosophy of Thomas Armstrong and his successors:



| |  |  | To respect the dignity and inherent rights of the individual human being in all dealings with people.
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | To maintain high moral and ethical standards to reflect honesty, integrity, reliability and forthrightness in all relationships.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | To reflect the tenets of good taste and common courtesy in all attitudes, words and deeds.
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | To serve fairly and in proper balance the interests of all groups associated with the business  customers, stockholders, employees, suppliers, community neighbors, government
and the public.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



In 1992, Armstrong built on these Operating
Principles and established its Code of Business Conduct, which applies to all employees, executives and directors, specifically including our Chief Executive Officer, our Chief Financial Officer and our Controller. That Code was updated
in 2000, when the current version was introduced.



In 2002, we adopted an
additional Code of Ethics for Financial Professionals, which applies to all professionals in Armstrongs finance and controller functions worldwide, including our Chief Financial Officer and our Controller.



These Codes are intended to deter wrongdoing and to promote:



| |  |  | Honest and ethical conduct, including handling of actual or apparent conflicts of interest between personal and professional relationships;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Full, fair, accurate, timely and understandable public disclosures;
| | - |  | -------------------------------------------------------------------



| |  |  | Compliance with applicable governmental laws, rules and regulations;
| | - |  | --------------------------------------------------------------------



| |  |  | The prompt internal reporting of violations of the Codes; and,
| | - |  | --------------------------------------------------------------



| |  |  | Accountability for compliance with the Codes.
| | - |  | ---------------------------------------------



These two Codes are available on the Armstrong web site at www.armstrong.com/corporatena/corp_mission.html. If the substance of either Code is amended in the
future, we will note the date and describe the nature of the amendment at that web site. We will also note at that site any express or implicit waiver from a provision of either Code granted to any Armstrong officer. To date, no such waivers have
been granted.



163



---

##### Table of Contents

Armstrong Holdings Inc. Board of Directors



The Board of Directors has determined that all outside members of the Board, including all members of the Audit, Management Development and
Compensation, and Nominating Governance Committees, are independent in accordance with the rules and regulations of The NASDAQ Stock Market, Inc. Although Armstrong is not currently listed on NASDAQ, the company anticipates listing its stock on that
exchange when AWI emerges from Chapter 11, and has been complying with NASDAQ requirements in preparation for such listing.



The Board of Directors has also determined that all outside members of the Board are independent within the meaning of Armstrongs Corporate Governance Principles
(see www.armstrong.com/corporate/corp_mission.html). The standards of independence set forth in Armstrongs Corporate Governance Principles incorporate and, in certain areas exceed, the standards under NASDAQ.



The determinations made as to independence under the rules and regulations of NASDAQ and
Armstrongs Corporate Governance Principals were based upon the Boards consideration of relationships between directors and the company or management, and of known factors that reasonably could compromise the independent judgment of a
director. For example, the Board considered director relationships with vendors and service providers to the company, and considered whether any director had sought to influence any decisions by the company in a manner beneficial to their personal
interests.



Based on information disclosed by the directors, the Board was
advised that no outside director was disqualified from being considered an independent director under Armstrongs Corporate Governance Principles or any governmental or NASDAQ regulation. Following consideration of these facts, the Board of
Directors determined that all outside directors are, in fact, independent.



The Board, lead by its Nominating & Governance Committee, monitors the independence of outside directors. Each director is charged with a responsibility of candor and disclosure to their Board colleagues relative to potentially
compromising relationships, transactions and compensation.



Audit
Committee



The Audit Committee of Armstrong Holdings consists of John
J. Roberts (Chairman), H. Jesse Arnelle, James E. Marley and M. Edward Sellers. The business experience of these and all other directors is described below under the heading Director Information. The Board of Directors determined that at
least one member of this committee, John J. Roberts, qualifies as an Audit Committee Financial Expert as defined in Item 401(h)(2) of Regulation S-K of the Securities Exchange Act. Mr. Roberts is also independent, as that term
is used in SEC regulations pertaining to such experts (Item 7(d)(3)(iv) of Schedule 14A under the Securities Exchange Act ). Additionally, as noted above, all of the members of the Audit Committee are independent under the listing standards of
NASDAQ and within the meaning of the applicable SEC rule pertaining to Audit Committees (Rule 10A-3) under the Securities Exchange Act.



Director Information



The following information is current as of February 24, 2006. The directors named here serve until their successors are elected, or until their earlier retirement or
removal.



Directors of Armstrong Holdings,
Inc.



H. Jesse Arnelle  Age 72; Director since July 1995; Member
 Audit Committee. Mr. Arnelle was Of Counsel with the law firm of Womble Carlyle Sandridge & Rice, PLLC from October 1997 until September 2005 and former senior partner and co-founder of Arnelle, Hastie, McGee, Willis &
Greene, a San Francisco-based corporate law firm from which he retired in 1996. He is a graduate of Pennsylvania State University and the Dickinson School of Law. Armstrong has retained Womble Carlyle Sandridge & Rice, PLLC as one of its
outside law firms on various legal matters since the 1980s. Mr. Arnelle served as Vice Chairman (1992-1995) and Chairman (1996-1998) of the Board of Trustees of the Pennsylvania State University. He serves on the Boards of FPL Group,
Inc., URS Corporation, Textron Corporation and Metropolitan Life Series Fund.



164



---

##### Table of Contents

Judith R. Haberkorn  Age 59; Director since July 1998; Lead Director of the Board; Member  Nominating and
Governance Committee (Chair) and Management Development and Compensation Committee. Ms. Haberkorn is a graduate of Briarcliff (N.Y.) College and completed the Advanced Management Program at Harvard Business School. From 1998 until her
retirement in June 2000, she served as President  Consumer Sales & Service for Bell Atlantic (telecommunications). She previously served as President  Public & Operator Services (1997-1998), also at Bell Atlantic, and
Vice President  Material Management (1990-1997) for NYNEX Telesector Resources Group (telecommunications). Ms. Haberkorn is a director of Enesco Corporation and serves on the advisory board of Norfolk Southern. She is Chair Emerita of the
Committee of 200 and a member of The International Womens Forum and The Harvard Business School Network of Women Alumnae. She is a Vice President Emerita of the Harvard Business School Alumni Advisory Board and a member of the Visiting
Committee.



Michael D. Lockhart  Age 56; Chairman of the Board and Chief
Executive Officer of AHI since August 2000. Director since November 2000 and Chairman of the Board and President since March 2001 of Armstrong World Industries, Inc. Mr. Lockhart previously served as Chairman and Chief Executive Officer of
General Signal (a diversified manufacturer) headquartered in Stamford, Connecticut from September 1995 until it was acquired in October 1998. He joined General Signal as President and Chief Operating Officer in September 1994. From 1981 until 1994,
Mr. Lockhart worked for General Electric in various executive capacities in GE Capital, GE Power Systems, GE Transportation Systems and GE Aircraft Engines. He is a member of the Business Council for the Graduate School of Business at the
University of Chicago.



James E. Marley  Age 70; Director since November
1988; Member  Audit Committee, also DirectorArmstrong World Industries, Inc. Mr. Marley is a graduate of Pennsylvania State University and earned a masters degree in mechanical engineering from Drexel University. From 1993
until his retirement (August 1998), he served as Chairman of the Board of AMP Incorporated (electrical/electronic connection devices), which he joined in 1963 and where he served as President and Chief Operating Officer (1990-1992) and President
(1986-1990). He also serves on the Board of Arvin Meritor, Inc.



Ruth M. Owades
 Age 57; Director since April 2002; Member  Nominating and Governance Committee and Management Development and Compensation Committee. Ms. Owades is a graduate of Scripps College in Claremont, California and earned an MBA from
Harvard Business School. She was a Fulbright Scholar in Strasbourg, France. Since 2002, she has served as the President of Owades Enterprises, LLC. (marketing enterprise having the rights to four new patented consumer products). She was the founder
and CEO (1989-2001) of Calyx & Corolla (first fresh flower catalog and internet company). She was also the founder and CEO of Gardeners Eden (a catalog of gardening tools and accessories). Ms. Owades was a director of Providian
Financial Corporation until October 2005 (when the company was acquired by Washington Mutual Corp.) and is currently a director of The J. Jill Group, Inc. and the Center for Womens Business Research. She also served as a member of the Board of
Associates of Harvard Business School, the Board of Trustees of Scripps College and the Council on Competitiveness.



John J. Roberts  Age 61; Director since April 2003; Member  Audit Committee (Chairman). Mr. Roberts served as Global Managing Partner for
PricewaterhouseCoopers LLP from 1998 until his retirement in June 2002. Mr. Roberts held numerous positions at Coopers & Lybrand LLP from 1967 until its merger with Price Waterhouse LLP in 1998. From 1994 to 1998, Mr. Roberts
served as one of three members of the Office of the Chairman of Coopers & Lybrands United States operations. Prior to that time, Mr. Roberts held other positions at Coopers & Lybrand, including Deputy Vice Chairman, Vice
Chairman and Managing Partner. Mr. Roberts is a graduate of Drexel University. He serves on the Boards of Directors and Audit Committees of Safeguard Scientifics, Inc. and the Pennsylvania Real Estate Investment Trust. He also serves on the
Board of Directors and Audit Committee of Vonage, Inc., a privately-held company.



165



---

##### Table of Contents

M. Edward Sellers  Age 61; Director since April 2001; Member  Audit Committee. Mr. Sellers is a graduate
of Vanderbilt University and received his MBA from Harvard Business School. Mr. Sellers joined Blue Cross Blue Shield of South Carolina and The Companion Group of Companies (a health, life, property and casualty insurance company with related
services and functions) in 1987, serving as President and Chief Operating Officer until 1992 when he assumed the role of President and Chief Executive Officer. In 2001, he was named Chairman and Chief Executive Officer. He serves as Chair of the
South Carolina Council on Competitiveness. He also serves on the following Boards: Open Networks Technologies, Inc.; National Bank of South Carolina; American Red Cross; ETV (Educational Television) Endowment of South Carolina, Central Carolina
Economic Development Alliance and Central Carolina Community Foundation. Mr. Sellers is past Chair of the South Carolina State Chamber of Commerce; Palmetto Business Forum; Columbia College; ETV Endowment Board, and the Palmetto Conservation
Foundation.



Jerre L. Stead  Age 63; Director since April 1992; Member
 Nominating and Governance Committee and Management Development and Compensation Committee (Chairman). Mr. Stead is a graduate of the University of Iowa and was a participant in the Advanced Management Program, Harvard Business School. He
has served as the Chairman of the Board of IHS, Inc. since December 2000. From August 1996 until June 2000 he served as Chairman and Chief Executive Officer of Ingram Micro, Inc. (technology products and services). During 1995, he served as
Chairman, President and Chief Executive Officer of Legent Corporation (integrated product and service software solutions) until its sale late in 1995. He was Executive Vice President, American Telephone and Telegraph Company (telecommunications) and
Chairman and Chief Executive Officer of AT&T Global Information Solutions (computers and communicating), formerly NCR Corp. (1993-1994). He was President of AT&T Global Business Communications Systems (communications) (1991-1993) and
Chairman, President and Chief Executive Officer (1989-1991) and President (1987-1989) of Square D Company (industrial control and electrical distribution products). In addition, he held numerous positions during a 21-year career at Honeywell. He is
a Director of Conexant Systems, Inc., Brightpoint Inc., Mobility Electronics, Inc. and Mindspeed, Inc.



Directors of Armstrong World Industries, Inc.



Michael D. Lockhart  (See description, above.)



James E. Marley  (See description, above.)



John N. Rigas  (See description, below.)



Changes to Nomination Procedures



There have been no changes to the procedures by which shareholders may recommend nominees to the Board of Directors since these procedures were first disclosed in the
March 31, 2004 Form 10-Q. These procedures are posted at www.armstrong.com/corporatena/article9748.html.



Executive Officer Information



The following information is current as of February 24, 2006. Each executive officer serves a one-year term until reelected or until his earlier death, resignation,
retirement or replacement.



Executive
Officers of Armstrong Holdings, Inc.



Michael D. Lockhart  (See description, above.)



Stephen J.
Senkowski  Age 54; Executive Vice President, Armstrong Holdings, Inc. and Executive Vice President and President and Chief Executive Officer, Armstrong Building Products, Armstrong World Industries, Inc. since April 2004. Previously, President
and Chief Executive Officer, Armstrong Building Products, Armstrong World Industries, Inc. October 2000  April 2004; Senior Vice President, Americas, Building Products Operations, Armstrong World Industries, Inc. April 2000  October
2000; President/Chief Executive Officer, WAVE July 1997  April 2000; Vice President, Innovation Process, Building Products Operations 1994  July 1997.



166



---

##### Table of Contents

F. Nicholas Grasberger III  Age 42; Senior Vice President and Chief Financial Officer since January 2005. Vice
President and Chief Financial Officer of Kennametal, Inc. (a manufacturer of cutting tools and wear parts) August 2000  December 2004. Previously employed at H. J. Heinz (a global U.S. based food company) for eleven years, his last title being
Treasurer.



John N. Rigas  Age 57; Senior Vice President, Secretary and
General Counsel, Armstrong Holdings, Inc. since November 2000 and Armstrong World Industries, Inc. since May 2001. Previously Deputy General Counsel-Litigation, Armstrong World Industries, Inc. March 1999  November 2000; worked for Dow Corning
Corporation (specialty chemical company) October 1982  March 1999, his last title being Senior Managing Counsel.



William C. Rodruan  Age 51; Vice President and Controller, Armstrong World Industries, Inc. since July 1999 and Armstrong Holdings, Inc. since May 2000. Previously
Director, Corporate Transformation and Shared Services, Armstrong World Industries, Inc. February 1997  July 1999 and Vice President of Finance, Corporate Retail Accounts, Armstrong World Industries, Inc. July 1994  February 1997.



Executive Officers of Armstrong World
Industries, Inc.



Michael D. Lockhart
 (See description, above.)



Stephen J. Senkowski  (See description,
above.)



F. Nicholas Grasberger III  (See description, above.)



John N. Rigas  (See description, above.)



William C. Rodruan  (See description, above.)



Frank J. Ready  Age 44; President and Chief Executive Officer, North American Flooring
Operations, Armstrong World Industries, Inc. and Armstrong Holdings, Inc. since June 2004. Previously Senior Vice President, Sales and Marketing, July 2003  June 2004; Senior Vice President, Operations, December 2002  July 2003; Senior
Vice President, Marketing, June 2000  December 2002.



Involvement
in Certain Legal Proceedings



On December 6, 2000, AWI and two of
Armstrong World Industries wholly-owned subsidiaries, Nitram Liquidators, Inc. and Desseaux Corporation of North America, Inc., filed for reorganization under Chapter 11 of the U.S. Bankruptcy Code. Therefore, individuals who were or are
executive officers and directors of AWI have been associated with a corporation that filed a petition under the federal bankruptcy laws within the last five years. With the exception of Ms. Owades and Messrs. Sellers and Roberts, all present
directors of AHI were or are directors of AWI.



Section 16(a)
Beneficial Ownership Reporting Compliance



Securities and Exchange
Commission (SEC) regulations require Armstrong Holdings, Inc. directors and executive officers, and any persons beneficially owning more than ten percent of its common stock to report to the SEC their ownership of this stock and any
changes in that ownership. SEC regulations also require these persons to furnish the company with copies of these reports. SEC rules require the company to report any failure to timely file those reports in the previous fiscal year.



Based solely upon our review of copies of reports furnished to us and written representations
from directors and executive officers, we believe that all of these filing requirements were satisfied by Armstrong Holdings directors and executive officers during 2005 with the exception of one late filing on Form 4 reporting two
transactions by Mr. Arnelle relating to the cash out and termination of his deferred compensation account, which included 1,703 stock equivalent units.



167



---

##### Table of Contents

|ITEM 11. | EXECUTIVE COMPENSATION
|-------- | ----------------------



Executive Officers Compensation



The following table shows the compensation received by the Chief Executive Officer and the four other highest paid individuals who served as executive officers during
2005. The data reflects compensation for services rendered to AHI and AWI and its subsidiaries in each of the last three fiscal years, for services in these individuals current position or previous positions during the three year period.



TABLE 1: SUMMARY COMPENSATION TABLE



|                                                                                                                  |  |              |  |                       |  |                        |  |                              |  |                               |  |                                         |  |                           |  |                            
|----------------------------------------------------------------------------------------------------------------- |  | ------------ |  | --------------------- |  | ---------------------- |  | ---------------------------- |  | ----------------------------- |  | --------------------------------------- |  | ------------------------- |  | ---------------------------
|                                                                                                                  |  |              |  | ANNUAL COMPENSATION   |  | LONG-TERM COMPENSATION |  |                             
|                                                                                                                  |  |              |  |                       |  |                        |  |                              |  | Awards                        |  | Payout                                  |  |                          
|Name and Current Principal Position                                                                               |  | Year         |  | Salary ($)            |  | Bonus ($)2             |  | Other AnnualCompensation($)3 |  | AHI RestrictedStockAwards($)4 |  | AHI SecuritiesUnderlyingOptions/SARs(#) |  | LTIPPayouts($)5           |  | All OtherCompensation ( $)6
|M. D. Lockhart Chairman of the Board and CEO, AHI and AWI                                                         |  | 200520042003 |  | 965,000920,000905,000 |  | 1,186,0001,337,000    |  | 160,899166,637127,779        |  |                            |  |                                      |  | 2,337,000611,9001,359,200 |  | 27,51627,0166,276          
|                                                                                                                  |  |              |  |                       |  |                        |  |                             
|S. J. Senkowski Executive Vice President, AHI; Executive
Vice President and CEO, Armstrong Building Products, AWI |  | 200520042003 |  | 544,853502,525426,250 |  | 868,400771,800535,798  |  |                           |  |                            |  |                                      |  | 440,000                 |  | 27,12826,29025,143         
|                                                                                                                  |  |              |  |                       |  |                        |  |                             
|F. N. Grasberger, III Senior Vice President, and CFO,
AHI & AWI                                                   |  | 2005         |  | 450,0001              |  | 1,020,000              |  | 152,359                      |  |                              |  |                                        |  |                          |  | 30,620                     
|                                                                                                                  |  |              |  |                       |  |                        |  |                             
|J. N. Rigas, Senior Vice President, Secretary and
General Counsel, AHI & AWI                                      |  | 200520042003 |  | 379,000365,000345,000 |  | 528,000421,400330,000  |  |                           |  |                            |  |                                      |  | 262,500                 |  | 27,51627,0166,276          
|                                                                                                                  |  |              |  |                       |  |                        |  |                             
|W. C. Rodruan Vice President and Controller, AHI & AWI                                                            |  | 200520042003 |  | 278,400269,775260,625 |  | 261,400197,170267,474  |  |                           |  |                            |  |                                      |  | 110,000                 |  | 27,73926,97016,246         



|1) | Mr. Grasbergers employment commenced January 1, 2005.
|-- | ------------------------------------------------------



|2) | The amounts disclosed for 2005 include payments under the Management Achievement Plan, cash retention payments (where applicable) and a signing bonus for
Mr. Grasberger.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|3) | Except for the income related to Mr. Lockhart and Mr. Grasberger during 2005, the aggregate value does not exceed the lesser of $50,000 or 10% of shown
salary and bonus. Mr. Lockhart had income of $122,304 related to the personal use of the company aircraft and was reimbursed for related taxes incurred in the amount of $34,220. Mr. Grasberger had relocation income of $147,798.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|4) | The number of shares and value of previously-granted restricted stock held by each executive as of January 31, 2006 was: M.D. Lockhart  100,000
($278,000), S.J. Senkowski  668 ($1,857) and W. C. Rodruan  1,447 ($4,023).
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|5) | The amount disclosed for 2005 is the payout for the Long-Term Cash Incentive Award granted for 2004.
|-- | ----------------------------------------------------------------------------------------------------



|6) | The amounts disclosed for 2005 include:
|-- | ---------------------------------------



| | a) | Contribution by Armstrong to each individuals Bonus Replacement Retirement Plan
account, deducted from any regular bonus payable: M. D. Lockhart  $20,000; S. J. Senkowski  $20,000; J. N. Rigas  $20,000 and W. C. Rodruan  $20,000.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) | Contributions by the company under the Savings and Investment Plan that
match the employees contributions: M.D. Lockhart  $7,000; S.J. Senkowski  $6,000; F. N. Grasberger III  $14,000; J. N. Rigas  $7,000 and W. C. Rodruan 
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



168



---

##### Table of Contents

| | $7,000. Mr. Grasberger was also credited with a matching contribution of $16,500 under the terms of the Armstrong Nonqualified Deferred Compensation
Plan described on page 173.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | c) | Taxable income related to company-paid life insurance benefits: M. D. Lockhart - $516; F.N.
Grasberger III - $120; J. N. Rigas - $516.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------



| | d) | Mr. Senkowski and Mr. Rodruan participate in a split dollar life insurance arrangement where the company previously made premium payments on their behalf
which Armstrong will recover from the policy cash value at a later date. For 2005, the imputed interest income on the cumulative amount of the premiums paid by the company was $1,128 for Mr. Senkowski and $739 for Mr. Rodruan.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Management Achievement Plan
and Long-Term Incentive Plan



Bonus payments disclosed in the
Summary Compensation Table included awards made to executive officers in accordance with the Management Achievement Plan for Key Executives (MAP). Under the MAP, an executive can earn cash rewards in relation to the
attainment of corporate, business unit and individual goals. The corporate and business unit goals are set by the Management Development and Compensation Committee of the Board of Directors. A specific weighting is assigned to each of the corporate
and business unit achievement segments where such segments are applicable. Each participant has a targeted annual incentive award which is expressed as a percentage of base salary earnings and varies with the participants level of
responsibility. Incentive amounts earned under the corporate and business unit segments of the MAP are based on performance against predetermined goals. A threshold performance level is established, below which no award is payable.



Payouts were also made to executive officers under the Long-Term Incentive Plan (the
Incentive Plan). The Incentive Plan provides cash incentive awards to officers and key employees based on the attainment of performance goals established by the Management Development and Compensation Committee of the Board of Directors.
Each award is conditioned upon achievement of one or more performance goals covering a performance period of one or more years, as set forth in the award agreement. In making a cash incentive award, a threshold performance level is established,
below which no award will be payable.



Change in Control Agreements



A group of senior executives,
including M. D. Lockhart, S. J. Senkowski, J. N. Rigas, W. C. Rodruan and F. N. Grasberger III have entered into change in control (CIC) agreements. These agreements provide severance benefits in the event of a change in control of AHI
or AWI. The purpose of the agreements is to foster stability in the management ranks in the face of a possible change in control.



The severance benefits are payable if the executive is involuntarily terminated or terminates employment for good reason within three years following a change in control.
Good reason to terminate employment exists if there are significant changes in the nature of the individuals employment following the change in control. For example, a reduction in compensation, a change in responsibility, or a relocation of
the place of employment would constitute significant changes. For most senior officers, the agreement includes a provision where the executive may choose to terminate employment during the thirty-day period beginning twelve months following a
qualifying change in control and receive severance benefits. The qualifying change in control must meet the definitions in (2) and (3) shown below. The agreements have an automatic annual renewal feature, meaning the agreements will
continue in effect unless either one of Armstrong, AHI or the executive elects not to extend the agreement.



For the purposes of these agreements, a change in control includes the following: (1) acquisition by a person (excluding certain qualified owners) of beneficial ownership of 20% or more of AHIs common
stock; (2) change in the composition of the Board of AHI, so that existing Board members and their approved successors do not constitute a majority of the Board; (3) consummation of a merger or consolidation of AHI, unless shareholders of
voting securities immediately prior to the merger or consolidation continue to hold 66-2/3% or more of the voting securities of the resulting entity; and (4) shareholder approval of a liquidation or dissolution of AHI or sale of substantially
all of AHIs assets.



169



---

##### Table of Contents

Severance benefits under the agreements depend on the position the executive holds, but generally include: (1) a
lump severance payment equal to two or three times the sum of the officers annual base salary and the higher of the officers highest annual bonus earned in the three years prior to termination or prior to the change in control;
(2) a lump-sum payment of the portion of the officers target incentive awards applicable to the year of termination of employment calculated by multiplying the target award by the fractional number of months completed in the performance
award period; (3) three additional years of age and service credit for the purpose of determining pension benefits, the actuarial present value of which are payable as a lump sum; (4) continuation of life, disability, accident and health
insurance benefits for three years following termination; (5) full reimbursement for the payment of any applicable excise taxes; and (6) payment of legal fees incurred in connection with a good faith dispute involving the agreement.



The Bankruptcy Court in Armstrong World Industries Chapter 11 Case
approved AWIs assumption of the CIC agreements subject to certain modifications. The modifications limit in certain respects (i) what constitutes a change in control under the CIC agreements; and (ii) with respect to the CIC
agreements for the most senior officers, what constitutes Good Reason entitling the executive to terminate employment and receive benefits under the agreement. The issuance of the new stock of reorganized AWI according to the provisions
of a plan of reorganization would constitute a change in control under the CIC agreements for all executives except for F. N. Grasberger III.



Employment Agreements



Armstrong entered into an employment agreement with Michael D. Lockhart effective August 7, 2000, in which Mr. Lockhart agreed to serve as Chairman of the Board
and Chief Executive Officer of AHI at an initial base salary of $800,000 per year and a $5,000,000 one-time signing bonus. This contract was subsequently approved by the Bankruptcy Court in Armstrong World Industries Chapter 11 Case. The
employment agreement was automatically renewed for an additional one-year term on the third anniversary of the date of the agreement and renews for an additional one-year term on each successive anniversary, unless AHI gives notice not to extend the
agreement at least 180 days prior to the anniversary date. If the employment agreement with Mr. Lockhart is terminated without cause, or if Mr. Lockhart terminates his employment for good reason, Mr. Lockhart
is entitled to receive (1) a lump-sum cash payment equal to his base salary, plus the higher of (i) the bonus for which he is eligible in the year of termination at target performance levels, or (ii) the highest bonus award paid
during the last three years, multiplied by either the number of years remaining in his employment agreement or by one (1), whichever is larger, and (2) continuation of certain benefits for the remainder of the term of his employment
agreement. Mr. Lockharts employment agreement also contains a non-competition provision that bars him from competing with AHI or any subsidiaries or affiliates for a period of two years following his termination. The agreement also
provides Mr. Lockhart with the opportunity to participate in all short-term and long-term incentive plans offered by AHI and AWI, including an annual cash incentive opportunity and an annual long-term incentive award under AHIs long-term
incentive plan. The agreement further provides that the value of his annual long-term incentive award on the grant date is required to equal 150% of Mr. Lockharts target annual cash compensation (salary and bonus) for the year, and that
he receives two years of service credit for every one year of actual service towards the calculation of his pension benefits under the Retirement Benefit Equity Plan. In addition, in March 2005, the company granted Mr. Lockhart five additional
years of service credit under that plan. See the section Benefits from Retirement Plans below for a table illustrating actual benefit payments based upon credited years of service and compensation.



AWI hired F. Nicholas Grasberger III effective January 1, 2005 as Senior Vice President
and Chief Financial Officer of AHI at an initial base salary of $450,000 per year and a $300,000 one-time signing bonus. His agreement also provides Mr. Grasberger with the opportunity to participate in AWIs annual cash incentive and
long-term incentive plans with target incentive awards for 2005 valued at 60% and 180% of annual base salary respectively. As approved by the Bankruptcy Court in AWIs Chapter 11 Case, Mr. Grasberger received a Cash Retention Payment of
$450,000 since he was employed through December 31, 2005. During AWIs Chapter 11 reorganization, Mr. Grasberger will qualify for enhanced severance benefits if he meets the eligibility provisions of the AWI Severance Pay Plan which
is described below. His severance payment would be two times the sum of annual base salary and target annual bonus. Mr. Grasberger would be eligible to continue health care and life insurance benefits for



170



---

##### Table of Contents

two years at active employee costs. Following emergence from Chapter 11 reorganization, AWI will provide a minimum severance payment equal to annual base
salary, and benefits would continue for one year. At the time of AWIs emergence from Chapter 11 reorganization, it is planned that Mr. Grasberger would receive equity awards consisting of 41,400 shares of restricted stock and 124,200
nonqualified stock options. It is anticipated that both awards would vest in one-third installments at two, three and four years from the grant date.



Severance Pay Plan for Salaried Employees



The Severance Pay Plan for Armstrong World Industries Salaried Employees was adopted in 1990. This plan is designed to cushion the
effects of unemployment for certain salaried employees. The benefits are payable if a covered employee is terminated under certain circumstances. All salaried employees of AHI and AWI, including the officers named in the Summary Compensation Table,
are eligible to participate in the plan. A participant will be entitled to severance pay if they are terminated and an exclusion does not apply. The employee is not entitled to severance pay if the reason for the termination is the following:
(1) voluntary separation; (2) the employee accepts employment with the successor organization in connection with the sale of a plant, unit, division or subsidiary; (3) the employee rejects the offer of a position in the same
geographic area at a base salary of at least 90% of the employees current salary made by AHI or AWI, their subsidiaries or any successor organization; (4) misconduct; or (5) unsatisfactory performance, unless otherwise approved by
the Severance Pay Committee. Severance benefits will be offset by payments made under CIC agreements or individual employment agreements.



Under the plan, the scheduled amount of the payment is based on the employees grade level, length of service, and base salary level. The amount of the payment
ranges from a minimum of two weeks base salary to a maximum of 52 weeks base salary. The Severance Pay Committee retains the right to depart from the severance pay schedule where factors justify an upward or downward adjustment in the level of
benefits. In no event may the severance benefit exceed two times the participants annual compensation.



Enhanced Severance Benefits during AWIs Chapter 11 Reorganization



Under the Retention Program for Key Employees approved by the Bankruptcy Court in AWIs
Chapter 11 Case, enhanced severance benefits apply to approximately 120 employees (excluding M. D. Lockhart) during the term of the Chapter 11 reorganization. Cash severance payments ranging from two years of base salary and target annual bonus for
the year of termination to nine months of base salary apply depending on the employees job and evaluation level. Employees will receive continued health care and life insurance benefits for the duration of their severance payment period along
with outplacement support. Effective December 5, 2005, the company discontinued extending these enhanced severance benefits to newly hired and newly promoted employees.



Other Benefits



Except as specifically noted, the benefit programs for executives are generally the same as those offered to the companys other
salaried employees. Depending on the executives job evaluation and pay level, Armstrong currently provides the following executive benefits: (1) supplemental benefits on comparable terms to those otherwise available under either the
pension or savings plan but for qualified plan limitations, (2) company-paid long-term disability insurance, (3) limited reimbursement (a maximum of $4,500 per year) for personal financial planning expenses, and (4) annual
company-paid physical exams. As noted in the Summary Compensation Table, Mr. Lockhart has access to company aircraft for personal use and is reimbursed for taxes accrued as a result of his imputed taxable income stemming from such use.



171



---

##### Table of Contents

TABLE 2: OPTION/SAR GRANTS IN LAST FISCAL YEAR



There were no grant of stock options or any other equity-based awards during 2005 under any
of Armstrongs stock-based compensation plans. No equity compensation awards have been made since AWIs Chapter 11 Filing in December 2000, other than commitments entered into prior to the Chapter 11 filing.



TABLE 3: AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR

AND FISCAL YEAR-END OPTION/SAR VALUES



The following table sets forth information regarding the exercise of stock options during 2005 and the unexercised options held as of the end of 2005 by each of the named
executives:



|                     |  |                                   |  |                                                                |  |                                                                |  |                                                                |  |               |        |  |  
|-------------------- |  | --------------------------------- |  | -------------------------------------------------------------- |  | -------------------------------------------------------------- |  | -------------------------------------------------------------- |  | ------------- | ------ |  | -
|                     |  | AHI SharesAcquiredOn Exercise (#) |  | Value Realized(market priceat exercise lessexercise price) ($) |  | Securities UnderlyingUnexercised Options AtFiscal Year-End (#) |  | Value of UnexercisedIn-The-Money Options AtFiscal Year-End ($)
|Name                 |  |                                   |  | Exercisable                                                    |  | Unexercisable                                                  |  | Exercisable                                                    |  | Unexercisable
|M. D. Lockhart       |  | 0                                 |  | 0                                                              |  | 300,000                                                        |  | 0                                                              |  | $             | 36,250 |  | 0
|S. J. Senkowski      |  | 0                                 |  | 0                                                              |  | 13,000                                                         |  | 0                                                              |  |               | 0      |  | 0
|F. N. Grasberger III |  | 0                                 |  | 0                                                              |  | 0                                                              |  | 0                                                              |  |               | 0      |  | 0
|J. N. Rigas          |  | 0                                 |  | 0                                                              |  | 17,000                                                         |  | 0                                                              |  |               | 0      |  | 0
|W. C. Rodruan        |  | 0                                 |  | 0                                                              |  | 13,600                                                         |  | 0                                                              |  |               | 0      |  | 0



172



---

##### Table of Contents

TABLE 4: LONG TERM INCENTIVE PLAN AWARDS IN LAST FISCAL YEAR



The following table sets forth information regarding the long-term incentive plan awards
granted during 2005 to each of the named executives:



|                     |  |                                              |  |                                                             |  |              |  |              
|-------------------- |  | -------------------------------------------- |  | ----------------------------------------------------------- |  | ------------ |  | -------------
|Name                 |  | Performance Period UntilMaturation or Payout |  | Estimated Future Payouts Under Non-Stock Price- Based Plans
|                     |  | Threshold ($)                                |  | Target ($)                                                  |  | Maximum4 ($)
|M. D. Lockhart       |  | 1/1/2005 12/31/2006                         |  | N/A                                                         |  | 1,240,0001   |  | 1,240,000    
|M. D. Lockhart       |  | 1/1/2005 12/31/2006                         |  | N/A                                                         |  | 1,860,0002   |  | 2,790,000    
|S. J. Senkowski      |  | 1/1/2005 12/31/2006                         |  | 341,460                                                     |  | 1,138,2003   |  | See footnote4
|F. N. Grasberger III |  | 1/1/2005 12/31/2006                         |  | 243,000                                                     |  | 810,0003     |  | See footnote4
|J. N. Rigas          |  | 1/1/2005 12/31/2006                         |  | 166,500                                                     |  | 555,0003     |  | See footnote4
|W. C. Rodruan        |  | 1/1/2005 12/31/2006                         |  | 81,720                                                      |  | 272,4003     |  | See footnote4



|1) | Under his employment agreement, Mr. Lockhart is entitled to a long-term incentive
opportunity at target of $3.1 million in 2005. This was awarded in two components. The first component of Mr. Lockharts cash incentive award will be earned in direct proportion to the ratio of (1) three times the increase in 2006
earnings before interest, taxes, depreciation and amortization (EBITDA) over 2004 EBITDA to (2) 2004 EBITDA. EBITDA results exclude the impact of bankruptcy-related expense/income, restructuring charges and significant unusual items. No
threshold payment level has been established. Cash payments earned will be paid in early 2007.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|2) | The second component of Mr. Lockharts cash incentive award will be determined on the basis of a factor related to the EBITDA compound annual growth
percentage comparing 2006 to 2004, multiplied by a number equal to 1 plus the ratio of (1) the dollar increase in EBITDA from 2004 to 2006 to (2) 2004 EBITDA. EBITDA results exclude the impact of bankruptcy-related expenses/income,
restructuring charges and significant unusual items. No threshold payment level has been established. Cash payments earned will be paid in early 2007.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|3) | This award will be earned based on cumulative adjusted operating income results for 2005 and 2006 and paid in early 2007. The target and actual results exclude the
impact of incentive calculations, interest expense/income, bankruptcy-related expense/income, restructuring charges and significant unusual items.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|4) | Under the terms of the 1999 Long-Term Incentive Plan, the maximum payment to any one
participant pursuant to a Cash Incentive Award with respect to any one year is $3 million.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



BENEFITS FROM RETIREMENT PLANS



The following table shows the estimated pension benefits payable to a participant at normal retirement age under Armstrongs Retirement Income Plan and Retirement
Benefit Equity Plan. The Retirement Income Plan is a qualified defined benefit pension plan. Salaried employees hired after December 31, 2004 do not participate in this plan but instead receive an enhanced match under the 401(k) savings plan.
Under the terms of the Armstrong Nonqualified Deferred Compensation Plan, eligible managers who earned more than $175,000 during 2005 were permitted to elect to defer up to 8% of their base salary and bonus compensation above this amount and receive
credit for a company match under this plan of up to 6% of pay. The Retirement Benefit Equity Plan is an unfunded, nonqualified supplemental pension plan. It provides participants with benefits that would otherwise be denied by reason of certain
Internal Revenue Code limitations on qualified plan benefits. The amounts shown in Table 5 are based on compensation that is covered under the plans and years of service with AWI and its subsidiaries (plus additional years of credited service
awarded).



In January 2006, the company announced that effective March 1,
2006, the Retirement Income Plan and the Retirement Benefit Equity Plan would be amended to stop future benefit accruals for non-production salaried employees whose age plus years of service total less than 60 as of February 28, 2006. These



173



---

##### Table of Contents

employees are eligible for the 401(k) savings plan with the enhanced match starting March 1, 2006. Employees whose age plus years of service total 60 or
higher continue to accrue benefits under the Retirement Income Plan and the Retirement Benefit Equity Plan but are subject to higher benefit reductions for early retirement on or after age 55 but prior to age 65. Messrs. Lockhart, Senkowski, Rigas
and Rodruan qualify to continue to accrue future benefits under those plans.



TABLE 5: PENSION PLAN TABLE

ANNUAL RETIREMENT BENEFIT BASED ON CREDITED SERVICE1



|              |           |          |   |          |  |          |         |          |   |           |  |          |           |  |   |           |  |   |          
|------------- | --------- | -------- | - | -------- |  | -------- | ------- | -------- | - | --------- |  | -------- | --------- |  | - | --------- |  | - | ---------
|Remuneration2 |           | 15 Years |   | 20 Years |  | 25 Years |         | 30 Years |   | 35 Years  |  | 40 Years
|$             | 200,000   |          | $ | 43,000   |  | $        | 58,000  |          | $ | 72,000    |  | $        | 86,000    |  | $ | 101,000   |  | $ | 113,000  
|$             | 400,000   |          | $ | 90,000   |  | $        | 120,000 |          | $ | 150,000   |  | $        | 179,000   |  | $ | 209,000   |  | $ | 233,000  
|$             | 600,000   |          | $ | 136,000  |  | $        | 182,000 |          | $ | 227,000   |  | $        | 272,000   |  | $ | 318,000   |  | $ | 354,000  
|$             | 800,000   |          | $ | 183,000  |  | $        | 244,000 |          | $ | 305,000   |  | $        | 365,000   |  | $ | 426,000   |  | $ | 474,000  
|$             | 1,000,000 |          | $ | 229,000  |  | $        | 306,000 |          | $ | 382,000   |  | $        | 458,000   |  | $ | 535,000   |  | $ | 595,000  
|$             | 1,200,000 |          | $ | 276,000  |  | $        | 368,000 |          | $ | 460,000   |  | $        | 551,000   |  | $ | 643,000   |  | $ | 715,000  
|$             | 1,400,000 |          | $ | 322,000  |  | $        | 430,000 |          | $ | 537,000   |  | $        | 644,000   |  | $ | 752,000   |  | $ | 836,000  
|$             | 1,600,000 |          | $ | 369,000  |  | $        | 492,000 |          | $ | 615,000   |  | $        | 737,000   |  | $ | 860,000   |  | $ | 956,000  
|$             | 1,800,000 |          | $ | 415,000  |  | $        | 554,000 |          | $ | 692,000   |  | $        | 830,000   |  | $ | 969,000   |  | $ | 1,077,000
|$             | 2,000,000 |          | $ | 462,000  |  | $        | 616,000 |          | $ | 770,000   |  | $        | 923,000   |  | $ | 1,077,000 |  | $ | 1,197,000
|$             | 2,200,000 |          | $ | 508,000  |  | $        | 678,000 |          | $ | 847,000   |  | $        | 1,016,000 |  | $ | 1,186,000 |  | $ | 1,318,000
|$             | 2,400,000 |          | $ | 555,000  |  | $        | 740,000 |          | $ | 925,000   |  | $        | 1,109,000 |  | $ | 1,294,000 |  | $ | 1,438,000
|$             | 2,600,000 |          | $ | 601,000  |  | $        | 802,000 |          | $ | 1,002,000 |  | $        | 1,202,000 |  | $ | 1,403,000 |  | $ | 1,559,000
|$             | 2,800,000 |          | $ | 648,000  |  | $        | 864,000 |          | $ | 1,080,000 |  | $        | 1,295,000 |  | $ | 1,511,000 |  | $ | 1,679,000



|1) | Benefits shown assume retirement in 2005. The benefits are computed as a straight life annuity beginning at age 65 and are not subject to deduction for Social
Security or other offsets.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|2) | Calculated as the average annual compensation in the three highest paid years during the 10 years prior to retirement. Annual compensation equals the total of the
amounts reported under the columns captioned Salary and Bonus in the Summary Compensation Table (excluding cash retention and long-term incentive payments) and including Armstrong contributions under the Bonus Replacement
Retirement Plan.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The 2005 annual compensation and estimated
years of service for plan purposes for each of the executives named in the Summary Compensation Table were as follows:



M. D. Lockhart - $2,322,000 (15.8 years); S. J. Senkowski - $896,653 (32.6 years); J. N. Rigas - $557,900 (23.8 years) and W. C. Rodruan - $397,370 (29.6 years).
Mr. Grasberger participates in the 401(k) savings plan with the enhanced match. Under his employment agreement, Mr. Lockhart receives two years of service credit for every one year of actual service toward the calculation of his pension
benefits under the Retirement Benefit Equity Plan and five additional years of service credit, which are reflected in the numbers above. Estimated years of service include 17 years credit for prior service awarded to J. N. Rigas upon his employment
with Armstrong. The Armstrong retirement benefit for Mr. Rigas will be reduced by the value of any defined benefit pension payable by his previous employer for the respective period of the prior service credit.



Special provisions apply if the Retirement Income Plan is terminated within five years
following an Extraordinary Event, as this item is defined in the plan. In that event, plan liabilities will first be satisfied; then, remaining plan assets will be applied to increase retirement income to employees. The amount of the increase is
based on the assumption that the employee would have continued employment with Armstrong until retirement. Messrs. Lockhart, Senkowski, Rigas and Rodruan would be entitled to this benefit.



174



---

##### Table of Contents

Compensation of Directors



AHI and Armstrong do not separately compensate directors who are employees for services as a
director. AHI and Armstrong pay directors who are not employees a retainer of $90,000 per year. Shared directors receive only a single retainer. The Audit Committee chairman receives an annual fee of $20,000 and the chairpersons of the Management
Development and Compensation Committee, and the Nominating and Governance Committee each receive an annual fee of $10,000. AHI and Armstrong directors who are not employees are paid $2,500 per day plus reasonable expenses for special assignments
including special meetings in connection with Board activity.



Management Development and Compensation Committee and Interlocks and Insider Participation



The Management Development and Compensation Committee members are Jerre L. Stead (Chairman); Judith R. Haberkorn; and Ruth M. Owades. The Management Development and
Compensation Committee establishes the overall philosophy and policies governing compensation programs, including those subject to Section 162(m) of the Internal Revenue Code, for AHI and Armstrong management.



None of the members of the Management Development and Compensation Committee is a current or
former officer of the company or was a party to any related party transaction (as determined under SEC disclosure requirements) involving the company during the year ended December 31, 2005.



175



---

##### Table of Contents

|ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|-------- | ----------------------------------------------------------------------------------------------



a) Stock Ownership of Certain Beneficial Owners



AHI indirectly owns all of the capital stock of AWI. The following
table1sets forth, as of February 14, 2006, each person or entity known to AHI that may be deemed to have
beneficial ownership of more than 5% of the outstanding AHI common stock.



|                                                                                                                                             |  |                                           |  |                               |  
|-------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------- |  | ----------------------------- | -
|Name And Address Of Beneficial Owner                                                                                                         |  | Amount And Nature Of Beneficial Ownership |  | Percent Of Class Outstanding2 |  
|Harbinger Capital Partners Master Fund I, Ltd.3 c/o International Fund
Services Third Floor, Bishop Square Redmonds Hill Dublin, Ireland L2 |  | 6,426,032                                 |  | 15.8                          | %
|                                                                                                                                             |  |                                          
|Chesapeake Partners Management Co. Inc.4 1829 Reisterstown Road,
Suite 220 Baltimore, MD 21208                                               |  | 3,500,850                                 |  | 8.6                           | %
|                                                                                                                                             |  |                                          
|Glenview Capital Management, LLC5 399 Park Avenue, Floor
39 New York, NY 10022                                                               |  | 2,405,662                                 |  | 5.9                           | %



|1) | In accordance with applicable rules of the Securities and Exchange Commission, this information is based on Schedule 13G information filed in February 2006.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------



|2) | In accordance with applicable rules of the Securities and Exchange Commission, this percentage is based upon the total 40,664,461 shares of AHIs common stock
that were outstanding on December 31, 2005.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|3) | Schedule 13G Amendment No. 2, filed on February 14, 2006, was filed on behalf of HMC Investors, L.L.C., Philip Falcone, Raymond J. Harbert and Michael D.
Luce holding in the aggregate 3,270,246 shares and Harbinger Capital Partners Master Fund I, Ltd. and Harbinger Capital Partners Offshore Manager, L.L.C. holding in the aggregate 3,155,786 shares.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|4) | Schedule 13G Amendment No. 1 filed on February 14, 2006 by Chesapeake Partners Management Co. Inc. was filed on behalf of the following Reporting
Persons: Chesapeake Partners Limited Partnership  1,811,485 shares and Chesapeake Partners International Ltd.  1,689,365 shares.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|5) | Schedule 13G, Amendment No. 2, filed on February 14, 2006, was filed on behalf of the following Reporting Persons: Glenview Capital Management,
LLC., Glenview Capital GP, LLC and Lawrence M. Robbins.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



176



---

##### Table of Contents

b) Security Ownership of Management



The following table shows the amount of AHI stock that each director, each individual named
in the Summary Compensation Table and all directors and executive officers owned as a group. The ownership rights in these shares consist of sole voting and investment power, except where otherwise indicated. No named individual beneficially owns 1%
or more of the outstanding common shares. Collectively, all of the directors and executive officers as a group beneficially would own 1.2% of the outstanding common shares, assuming all of the options disclosed in the table were to be exercised.
This information is as of January 24, 2006.



|                                              |  |         |  |                                          |  |                            |  |                   |  |                
|--------------------------------------------- |  | ------- |  | ---------------------------------------- |  | -------------------------- |  | ----------------- |  | ---------------
|Name                                          |  | Stock1  |  | Stock Options Exercisable within 60 days |  | Total Beneficial Ownership |  | Restricted Stock2 |  | Phantom Shares3
|H. Jesse Arnelle                              |  | 2,044   |  |                                         |  | 2,044                      |  |                  |  |               
|Judith R. Haberkorn                           |  | 1,084   |  | 4,970                                    |  | 6,054                      |  |                  |  |               
|Michael D. Lockhart                           |  | 100,124 |  | 300,000                                  |  | 400,124                    |  |                  |  |               
|James E. Marley                               |  | 3,022   |  | 1,410                                    |  | 4,432                      |  |                  |  |               
|Ruth M. Owades                                |  | 5,000   |  |                                         |  | 5,000                      |  |                  |  |               
|John. J. Roberts                              |  |        |  |                                         |  |                           |  |                  |  |               
|M. Edward Sellers                             |  |        |  |                                         |  |                           |  |                  |  |               
|Jerre L. Stead                                |  | 4,400   |  | 3,260                                    |  | 7,660                      |  |                  |  |               
|F. Nicholas Grasberger III                    |  |        |  |                                         |  |                           |  |                  |  |               
|William C. Rodruan                            |  | 4,356   |  | 13,600                                   |  | 17,956                     |  | 1,447             |  | 283            
|John N. Rigas                                 |  | 979     |  | 17,000                                   |  | 17,979                     |  |                  |  |               
|Stephen J. Senkowski                          |  | 3,235   |  | 13,000                                   |  | 16,235                     |  | 1,995             |  |               
|Director and officers as a group (12 persons) |  | 124,244 |  | 353,240                                  |  | 477,484                    |  | 3,442             |  | 283            



|1) | Includes the following shares that may be determined to be owned by the employee through the employee stock ownership accounts of AHIs Savings and Investment
Plan (SIP): M. D. Lockhart  124; S. J. Senkowski  2,186; W. C. Rodruan  2,134; J. N. Rigas  979 and executive officers as a group  5423.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Includes the following shares indirectly owned and held in the savings
accounts of the SIP accounts of the following individuals: S. J. Senkowski  38 and W. C. Rodruan  782 and executive officers as a group  820.



|2) | Includes restricted shares, some of which have been deferred and are held in trust. The participants have voting power but not investment power.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------



|3) | Includes phantom shares held in a stock subaccount under the Deferred Compensation Plan. The participant has no voting or investment power.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------



177



---

##### Table of Contents

Equity Compensation Plan Information



No equity-based compensation has been granted since AWI filed for relief under Chapter 11 in
December 2000, other than commitments entered into prior to the Chapter 11 filing.



The following table provides information as of December 31, 2005 regarding securities that were authorized for issuance under pre-December 2000 grants pursuant to equity compensation plans:



|                                                            |  |                                                                                                 |  |                                                                                 |  |                                                                                                                                                 |  |   |       |  |  |  |          
|----------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------- |  | - | ----- |  |  |  | ---------
|Plan category                                               |  | Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) |  | Weighted-average exercise price of outstanding options, warrants and rights (b) |  | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c)
|Equity compensation plans approved by security holders      |  |                                                                                                 |  | 1,997,317                                                                       |  |                                                                                                                                                 |  | $ | 27.83 |  |  |  | 4,815,424
|Equity compensation plans not approved by security holders2 |  |                                                                                                 |  | 105,119                                                                         |  |                                                                                                                                                 |  |   |      |  |  |  | 504,653  
|                                                            |  |                                                                                                 |  |                                                                                 |  |                                                                                                                                                 |  |   |       |  |  |  |          
|Total                                                       |  |                                                                                                 |  | 2,102,436                                                                       |  |                                                                                                                                                 |  | $ | 26.44 |  |  |  | 5,320,077
|                                                            |  |                                                                                                 |  |                                                                                 |  |                                                                                                                                                 |  |   |       |  |  |  |          



|1) | Restricted stock included in weighted-average exercise price as $0 because it has no exercise price.
|-- | ----------------------------------------------------------------------------------------------------



|2) | The Stock Award Plan was adopted by the AHI Board of Directors effective July 24, 2000.
The purpose of the plan was to provide a portion of the compensation for officers, directors and key employees in shares of common stock pursuant to the terms of the plan. The plan is administered by the Management Development and Compensation
Committee and provides for the grant of Restricted Stock Awards and Stock Awards which may be subject to certain terms and conditions established by the Committee. The awards were to be used for the purposes of recruitment, recognition and retention
of eligible participants.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



178



---

##### Table of Contents

|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|-------- | ----------------------------------------------



There are no relationships or related transactions to disclose.



179



---

##### Table of Contents

|ITEM 14. | PRINCIPAL ACCOUNTANT FEES AND SERVICES
|-------- | --------------------------------------



Professional Audit Fee Services Rendered



The following table presents fees for professional audit services rendered by KPMG LLP for the audit of AHIs annual financial statements for 2005 and 2004, and
fees billed for other services rendered by KPMG LLP. For the purposes of this table, audit fees are for services rendered in connection with the audit of AHIs financial statements as of and for the year ended December 31, 2005, for which
a portion of the billings occurred or will occur in 2006. All fees in 2005 and 2004 were pre-approved by the Audit Committee.



|                             |  |      |       |      |   |      
|---------------------------- |  | ---- | ----- | ---- | - | -----
|(amounts in 000s)           |  | 2005 |       | 2004
|Audit Fees                   |  | $    | 5,700 |      | $ | 3,950
|Audit Related Fees(1)        |  |      | 360   |      |   | 900  
|                             |  |      |       |      |   |      
|Audit and Audit Related Fees |  |      | 6,060 |      |   | 4,850
|Tax Fees(2)                  |  |      | 1,234 |      |   | 915  
|All Other Fees(3)            |  |      | 93    |      |   | 105  
|                             |  |      |       |      |   |      
|Total Fees                   |  | $    | 7,387 |      | $ | 5,870
|                             |  |      |       |      |   |      



|1) | Audit Related Fees consisted principally of fees for audits of financial statements of certain employee benefit plans, accounting research assistance on technical
topics, international financial reporting standards at some foreign locations and other matters with respect to foreign statutory financial statements.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|2) | Tax Fees consisted of fees for tax consultation and tax compliance services.
|-- | ----------------------------------------------------------------------------



|3) | All Other Fees consist primarily of fees for Bankruptcy Court fee application preparation.
|-- | ------------------------------------------------------------------------------------------



Audit Committee Pre-approval
Policies and Procedures



The Audit Committee of Armstrong Holdings,
Inc.s Board of Directors adopted a policy and procedure that requires their pre-approval of any audit and accounting services provided by the firm that serves as our independent auditor. Per the policy, management cannot engage the independent
auditor for any services without the Audit Committees pre-approval. The Audit Committee delegates to the Committee Chair the authority to pre-approve services not exceeding 5% of the total audit fees for the year for purposes of handling
immediate needs, with a report to the full Committee of such approvals at its next meeting. The policy and procedures comply with Section 10A(i) of the Securities Exchange Act.



180



---

##### Table of Contents

PART IV



ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES



|          |  |                                                                                                                                                                                                                                           
|--------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(a)(1)(2) |  | The financial statements and schedule of Armstrong Holdings, Inc. and Armstrong World Industries, Inc. filed as a part of this 2005 Annual Report on Form 10-K are listed in the Index to
Financial Statements and Schedules on page 48.
|          | 
|(a)(2)    |  | The financial statements required to be filed pursuant to Item 15(d) of Form 10-K are:                                                                                                                                                    
|          | 
|          |  | Worthington Armstrong Venture consolidated financial statements as of December 31, 2005 and 2004 and for the years ended December 31, 2005, 2004 and 2003 (filed herewith as Exhibit
99.1).                                               
|          | 
|(a)(3)    |  | The following exhibits are filed as a part of this 2005 Annual Report on Form 10-K.                                                                                                                                                       



|            |  |                                                                                                                                                                                                                                                                                                                                
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                    
|No. 2.1     |  | Certain Exhibits to Armstrong World Industries, Inc.s Fourth Amended Plan of Reorganization submitted to the U.S. District Court for the District of Delaware are incorporated by
reference from the Current Report filed on Form 8-K on September 8, 2003.                                                                   
|            | 
|No. 2.2     |  | Armstrong World Industries, Inc.s Disclosure Statement submitted to the U.S. District Court for the District of Delaware is incorporated by reference from the Current Report filed on
Form 8-K on May 23, 2003.                                                                                                              
|            | 
|No. 2.3     |  | Armstrong World Industries, Inc.s Fourth Amended Plan of Reorganization submitted to the U.S. District Court for the District of Delaware on May 23, 2003, and as modified by
modifications filed with the Bankruptcy Court on October 17, 2003, November 10, 2003, December 3, 2004, and February 21, 2006 is filed herewith.
|            | 
|No. 3.1     |  | Armstrong Holdings, Inc.s Amended and Restated Articles of Incorporation are incorporated by reference from the Current Report on Form 8-K dated May 9, 2000, wherein it appeared as
Exhibit 3.1(i). (SEC File No. 000-50408)                                                                                                 
|            | 
|No. 3.2     |  | Armstrong Holdings, Inc.s Bylaws, effective May 1, 2000 are incorporated by reference from the 2000 Annual Report on Form 10-K wherein they appear as Exhibit 3(b). (SEC File No.
000-50408)                                                                                                                                  
|            | 
|No. 3.3     |  | Armstrong World Industries, Inc.s Restated Articles of Incorporation, as amended, are incorporated by reference from the 1994 Annual Report on Form 10-K wherein they appear as Exhibit
3(b). (SEC File No. 1-2116)                                                                                                           
|            | 
|No. 3.4     |  | Armstrong World Industries, Inc.s Bylaws as amended November 9, 2000 are incorporated by reference from the 2000 Annual Report on Form 10-K wherein they appear as Exhibit 3(d). (SEC
File No. 1-2116)                                                                                                                        
|            | 
|No. 4.1     |  | Armstrong Holdings, Inc.s Shareholder Summary of Rights to Purchase Preferred Stock as amended and restated as of February 20, 2006 is filed herewith.                                                                                                                                                                        
|            | 
|No. 4.2     |  | Armstrong World Industries, Inc.s Retirement Savings and Stock Ownership Plan effective as of October 1, 1996, as amended April 12, 2001 is incorporated by reference from the Quarterly
Report on Form 10-Q for the quarter ended June 30, 2001, wherein it appeared as Exhibit 4. * (SEC File No. 1-2116)                   



181



---

##### Table of Contents

|         |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|-------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|         | 
|No. 4.3  |  | Armstrong World Industries, Inc.s $450,000,000 Credit Agreement (5-year) dated as of October 29, 1998, among Armstrong World Industries, Inc., The Chase Manhattan Bank, as
administrative agent, and the banks listed therein, is incorporated by reference from the 1998 Annual Report on Form 10-K, wherein it appeared as Exhibit 4(f). (SEC File No. 1-2116)                                                                                                                                                                                                                   
|         | 
|No. 4.4  |  | Armstrong World Industries, Inc.s Indenture, dated as of August 6, 1996, between Armstrong World Industries, Inc. and The Chase Manhattan Bank, formerly known as Chemical Bank, as
successor to Mellon Bank, N.A., as Trustee, is incorporated by reference from Armstrong World Industries, Inc.s registration statement on Form S-3/A dated August 14, 1996, wherein it appeared as Exhibit 4.1. (SEC File No.
1-2116)                                                                                                                                                          
|         | 
|No 4.5   |  | Instrument of Resignation, Appointment and Acceptance dated as of December 1, 2000 among Armstrong World Industries, Inc., The Chase Manhattan Bank and Wells Fargo Bank Minnesota, National
Association, regarding Armstrong World Industries, Inc.s Indenture, dated as of August 6, 1996, between Armstrong World Industries, Inc. and The Chase Manhattan Bank, formerly known as Chemical Bank, as successor to Mellon Bank, N.A., as
Trustee, is incorporated by reference from the 2000 Annual Report on Form 10-K wherein they appear as Exhibit 4(e). (SEC File No. 1-2116)
|         | 
|No. 4.6  |  | Copy of portions of Armstrong World Industries, Inc.s Board of Directors Pricing Committees resolutions establishing the terms and conditions of $200,000,000 of 6.35% Senior
Notes Due 2003 and $150,000,000 of 6 1/2% Senior Notes Due 2005, is incorporated by reference from the 1998 Annual Report on Form 10-K, wherein it appeared as Exhibit 4(h). (SEC File No. 1-2116)                                                                                                                                                                                                  
|         | 
|No. 4.7  |  | Copy of portions of Armstrong World Industries, Inc.s Board of Directors Pricing Committees resolutions establishing the terms and conditions of $180,000,000 of 7.45% Senior
Quarterly Interest Bonds Due 2038, is incorporated by reference from the 1998 Annual Report on Form 10-K, wherein it appeared as Exhibit 4(i). (SEC File No. 1-2116)                                                                                                                                                                                                                                
|         | 
|No. 4.8  |  | Note Purchase Agreement dated June 19, 1989 for 8.43% Series A Guaranteed Serial ESOP Notes due 1989 2001 and 9.00% Series B Guaranteed Serial ESOP Notes due 2000-2004 for the Armstrong
World Industries, Inc. Employee Stock Ownership Plan (Share in Success Plan) Trust, with Armstrong World Industries, Inc. as guarantor is incorporated by reference from Armstrong Holdings, Inc. and Armstrong World Industries, Inc.s
registration statement on Form 10-Q for the quarter ended September 30, 2000, wherein it appeared as Exhibit 4(a). (SEC File No. 1-2116)       
|         | 
|No. 4.9  |  | Armstrong World Industries, Inc.s $300,000,000 Revolving Credit and Guarantee Agreement dated December 6, 2000, between Armstrong World Industries, Inc. and The Chase Manhattan Bank and
the banks referenced therein; the First Amendment to this Agreement, dated February 2, 2001; and the Amendment Letter to this Agreement, dated February 28, 2001, are incorporated by reference from the 2000 Annual Report on Form 10-K wherein they
appear as Exhibit 4(i). (SEC File No. 1-2116)                                                                                       
|         | 
|No. 4.10 |  | Second, Third, Fourth, Fifth, Sixth and Seventh Amendments to Armstrong World Industries, Inc.s December 6, 2000 Debtor in Possession Credit Facility dated May 29, 2001; June 4, 2001;
October 30, 2002; October 31, 2003; October 14, 2004; and October 27, 2005, respectively, are incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended September 30, 2005, wherein they appeared as Exhibit
4.10.                                                                                                                                             



182



---

##### Table of Contents

|         |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|-------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No. 4.11 |  | Instrument of Resignation, Appointment and Acceptance dated June 14, 2005, among Armstrong World Industries, Inc., J. P. Morgan Trust Company, National Association, successor-in-interest
to Bank One Trust Company, N.A. (J. P. Morgan) and Law Debenture Trust Company of New York (Law Debenture), whereby J. P. Morgan resigned as trustee and Law Debenture accepted the appointment as successor trustee under the Indenture
dated March 15, 1988 between Armstrong World Industries, Inc. and Morgan Guaranty Trust Company of New York, as supplemented by the supplemental indenture dated as of October 19, 1990 between Armstrong World Industries, Inc. and First
National Bank of Chicago, J. P. Morgan Trust Company, National Association successor-in-interest to Bank One Trust Company (relating to Armstrong World Industries, Inc.s $125 million 9-3/4% Debentures due 2008 and Series A Medium Term Notes
which is incorporated by reference from the 1995 Annual Report on Form 10-K wherein it appeared as Exhibit 4(c) (SEC File No. 1-2116)) is incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended June 30, 2005,
wherein it appeared as Exhibit 4.11.
|         | 
|No. 4.12 |  | Senior Indenture dated as of December 23, 1998 between Armstrong World Industries, Inc. and First National Bank of Chicago, as Trustee, is incorporated by reference from Armstrong World
Industries, Inc.s Registration Statement on Form S-3 (File No. 333- 74501) dated March 16, 1999, wherein it appeared as Exhibit 4.3. (SEC File No. 1-2116)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|         | 
|No. 4.13 |  | Global Note representing $200 million of 7.45% Senior Notes due 2029 is incorporated by reference from the Current Report on Form 8-K filed on May 29, 1999, wherein it appeared as Exhibit
4.2. (SEC File No. 1-2116)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|         | 
|         |  | Armstrong Holdings, Inc. and Armstrong World Industries, Inc. agree to furnish to the Commission upon request copies of instruments defining the rights of holders of long-term debt of the
registrants and their subsidiaries which are not filed herewith in accordance with applicable rules of the Commission because the total amount of securities authorized thereunder does not exceed 10% of the total assets of the registrants and their
subsidiaries on a consolidated basis.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|         | 
|No. 10.1 |  | Armstrong World Industries, Inc.s Agreement Concerning Asbestos-Related Claims dated June 19, 1985, (the Wellington Agreement) among Armstrong World Industries, Inc. and
other companies is incorporated by reference from the 1997 Annual Report on Form 10-K wherein it appeared as Exhibit 10(i)(a). (SEC File No. 1-2116)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|         | 
|No. 10.2 |  | Producer Agreement concerning Center for Claims Resolution, as amended, among Armstrong World Industries, Inc. and other companies is incorporated by reference from the 1999 Annual Report on
Form 10-K wherein it appeared as Exhibit 10(i)(b). (SEC File No. 1-2116)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|         | 
|No. 10.3 |  | Armstrong World Industries, Inc.s 1993 Long-Term Stock Incentive Plan is incorporated by reference from the 1993 Proxy Statement wherein it appeared as Exhibit A. * (SEC File No.
1-2116)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|         | 
|No. 10.4 |  | Armstrong World Industries, Inc.s Directors Retirement Income Plan, as amended, is incorporated by reference from the 1996 Annual Report on Form 10-K wherein it appeared as
Exhibit 10(iii)(c). * (SEC File No. 1-2116)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|         | 
|No. 10.5 |  | Armstrong World Industries, Inc. and Armstrong Holdings, Inc.s Management Achievement Plan for Key Executives, as amended August 1, 2005, is incorporated by reference from the Current
Report on Form 8-K filed on September 30, 2005, wherein it appeared as Exhibit 10.1.*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         



183



---

##### Table of Contents

|          |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|--------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No. 10.6  |  | Armstrong World Industries, Inc.s Retirement Benefit Equity Plan (formerly known as the Excess Benefit Plan), as amended January 1, 2000 is incorporated by reference from the 1999
Annual Report on Form 10-K wherein it appeared as Exhibit 10(iii)(e). * (SEC File No. 1-2116)                                                                                                                                                                                                                                                                                                                                                                                                         
|          | 
|No. 10.7  |  | Armstrong Holdings, Inc.s Deferred Compensation Plan, as amended May 1, 2000, is incorporated by reference from the 2000 Annual Report on Form 10-K wherein it appeared as Exhibit
10(iii)(f) * (SEC File No. 000-50408)                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|          | 
|No. 10.8  |  | Armstrong World Industries, Inc.s Severance Pay Plan for Salaried Employees, as amended January 1, 2003 and March 15, 2005 in incorporated by reference from the 2004 Annual Report on
Form 10-K wherein it appeared as Exhibit 10.8. *                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|          | 
|No. 10.9  |  | Armstrong World Industries, Inc.s 1999 Long-Term Incentive Plan and Supplement dated August 1, 2005, are incorporated by reference from the Current Report on Form 8-K filed on September
30, 2005, wherein they appeared as Exhibit 10.2 and Exhibit 10.3.*                                                                                                                                                                                                                                                                                                                                                                                                                              
|          | 
|No. 10.10 |  | Form of Change in Control Agreement between Armstrong World Industries, Inc. and certain of its officers is incorporated by reference from the 2000 Annual Report on Form 10-K wherein it
appears as Exhibit 10(iii)(k). A schedule identifying those executives and the material differences among the agreements to which each executive is a party, is filed herewith. * (SEC File No. 1-2116)                                                                                                                                                                                                                                                                                          
|          | 
|No. 10.11 |  | Change in Control Agreement between Armstrong Holdings, Inc. and Michael D. Lockhart, dated August 7, 2000 is incorporated by reference from the Quarterly Report on Form 10-Q for the quarter
ended September 30, 2000, wherein it appeared as Exhibit 10(e). * (SEC File No. 000-50408)                                                                                                                                                                                                                                                                                                                                                                                                  
|          | 
|No. 10.12 |  | Form of Indemnification Agreement between Armstrong Holdings, Inc., Armstrong World Industries, Inc. and Messrs. Arnelle, Marley, Stead and Ms. Haberkorn, is incorporated by reference from
the Quarterly Report on Form 10-Q for the quarter ended June 30, 2000, wherein it appeared as Exhibit 10(iii)(a). * (SEC File No. 000-50408)                                                                                                                                                                                                                                                                                                                                                  
|          | 
|No. 10.13 |  | Form of Indemnification Agreement between Armstrong Holdings, Inc., Armstrong World Industries Inc. and certain Directors and Officers, together with a schedule identifying those Armstrong
World Industries, Inc. Directors and Officers and the material differences among the agreements to which each executive is a party, are incorporated by reference from the 2003 Annual Report on Form 10-K wherein they appeared as Exhibit 10(iii)(n)
and Exhibit 10(iii)(q). * (SEC File No. 000-50408) A schedule identifying those Armstrong Holdings, Inc. Directors and Officers and the material differences among the agreements to which each executive is a party is filed herewith.



184



---

##### Table of Contents

|          |  |                                                                                                                                                                                                                                                                                                                                              
|--------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No. 10.14 |  | Form of Indemnification Agreement between Armstrong Holdings, Inc., Armstrong World Industries Inc. and M. Edward Sellers, dated May 1, 2001 is incorporated by reference from the 2001
Annual Report on Form 10-K wherein it appeared as Exhibit 10(iii)(s). * (SEC File No. 000-50406)                                                     
|          | 
|No. 10.15 |  | Form of Indemnification Agreement between Armstrong Holdings, Inc. and Armstrong World Industries, Inc. and Ms. Ruth M. Owades and Mr. John J. Roberts, incorporated by reference from the 2003
Annual Report on Form 10-K wherein it appeared as Exhibit 10(iii)(q). *                                                                      
|          | 
|No. 10.16 |  | Armstrong World Industries, Inc.s Bonus Replacement Retirement Plan, dated as of January 1, 1998, as amended, is incorporated by reference from the 1998 Annual Report on Form 10-K
wherein it appeared as Exhibit 10(iii)(m). * (SEC File No. 1-2116)                                                                                      
|          | 
|No. 10.17 |  | Employment Agreement between Armstrong Holdings, Inc. and Michael D. Lockhart dated August 7, 2000 is incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended
September 30, 2000 wherein it appeared as Exhibit 10(a). * (SEC File No. 000-50408)                                                             
|          | 
|No. 10.18 |  | Amendment to August 7, 2000 Employment Agreement between Armstrong Holdings, Inc. and Michael D. Lockhart is incorporated by reference from the Quarterly Report on Form 10-Q for the quarter
ended March 31, 2001, wherein it appeared as Exhibit 10. * (SEC File No. 000-50408)                                                            
|          | 
|No. 10.19 |  | Armstrong Holdings, Inc.s Stock Award Plan is incorporated by reference from Armstrong Holdings, Inc.s registration statement on Form S-8 filed August 16, 2000, wherein it
appeared as Exhibit 4.1. * (SEC File No. 000-50408)                                                                                                            
|          | 
|No. 10.20 |  | Management Services Agreement between Armstrong Holdings, Inc. and Armstrong World Industries, Inc., dated August 7, 2000 is incorporated by reference from the Quarterly Report on Form 10-Q
for the quarter ended September 30, 2000 wherein it appeared as Exhibit 10(g). * (SEC File No. 000-50408)                                      
|          | 
|No. 10.21 |  | Form of Amendment of Restricted Stock Award Agreements between Armstrong Holdings, Inc. and the following executive officers: M.D. Lockhart, S.J. Senkowski and W.C. Rodruan dated July 22,
2002 is incorporated by reference from the Quarterly Report on Form 10-Q for the quarter ended June 30, 2002 wherein it appeared as Exhibit 10. *
|          | 
|No. 10.22 |  | Hiring Agreement between Armstrong World Industries, Inc. and F. Nicholas Grasberger III dated January 6, 2005 is incorporated by reference from the Current Report filed on Form 8-K on
January 6, 2005, wherein it appeared as Exhibit 10.1. *                                                                                             
|          | 
|No. 10.23 |  | Change in Control Agreement between Armstrong World Industries, Inc. and F. Nicholas Grasberger III dated January 6, 2005 is incorporated by reference from the Current Report filed on Form
8-K on January 6, 2005, wherein it appeared as Exhibit 10.2. *                                                                                  
|          | 
|No. 10.24 |  | Indemnification Agreement between Armstrong World Industries, Inc. and F. Nicholas Grasberger III dated January 6, 2005 is incorporated by reference from the Current Report filed on Form 8-K
on January 6, 2005, wherein it appeared as Exhibit 10.3. *                                                                                    



185



---

##### Table of Contents

|          |  |                                                                                                                                                                                                                                                                                                                                                        
|--------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No. 10.25 |  | Form of grant letter regarding executive officer participation in Armstrong World Industries, Inc.s 2005 retention payment program together with the schedule of participating Executive
Officers is incorporated by reference from the Current Report filed on Form 8-K on February 3, 2005, wherein they appeared as Exhibits 10.1 and 10.2. *      
|          | 
|No. 10.26 |  | Order of the U.S. District Court Authorizing and Approving Continued Cash Retention Program for Key Employees dated December 9, 2004, is incorporated by reference from the Current Report
filed on Form 8-K on February 3, 2005, wherein it appeared as Exhibit 99.1.                                                                                 
|          | 
|No. 10.27 |  | Executive Officer Compensation Arrangements between Armstrong World Industries Inc. and certain executive officers are incorporated by reference from the 2004 Annual Report on Form 10-K
wherein they appeared as Exhibit 10.29. *                                                                                                                    
|          | 
|No. 10.28 |  | Form of Long-Term Incentive Plan 2005 award letter regarding executive participation in the 1999 Long-Term Incentive Plan is incorporated by reference from the 2004 Annual Report on Form 10-K
wherein it appeared as Exhibit 10.30. *                                                                                                                
|          | 
|No. 10.29 |  | Armstrong World Industries, Inc.s Nonqualified Deferred Compensation Plan effective January 2005. *                                                                                                                                                                                                                                                   
|          | 
|No. 10.30 |  | Summary of Armstrong Nonemployee Director Compensation is incorporated by reference from the 2004 Annual Report on Form 10-K wherein it appeared as Exhibit 10.32. *                                                                                                                                                                                   
|          | 
|No. 10.31 |  | Separation Agreement, General Release and Covenant Not to Sue dated September 26, 2005, between Armstrong World Industries, Inc. and Matthew J. Angello is incorporated by reference from the
Quarterly Report on Form 10-Q for the quarter ended September 30, 2005, wherein it appeared as Exhibit 10.33. *                                          
|          | 
|No. 10.32 |  | Agreement of Purchase and Sale between S-J Realty Management, LLC and Armstrong World Industries, Inc. dated December 5, 2005, is incorporated by reference from the Current Report filed on
Form 8-K on January 30, 2006, wherein it appeared as Exhibit 10.1.                                                                                        
|          | 
|No. 10.33 |  | Form of grant letter regarding executive officer participation in Armstrong World Industries, Inc.s 2006 retention payment program is incorporated by reference from the Current Report
filed on Form 8-K on January 30, 2006, wherein it appeared as Exhibit 10.1.*                                                                                  
|          | 
|No. 10.34 |  | Order of the U.S. District Court dated January 26, 2006 Authorizing and Approving Continued Cash Retention Program for Key Employees is incorporated by reference from the Current Report filed
on Form 8-K on January 30, 2006, wherein it appeared as Exhibit 99.1. *                                                                                
|          | 
|No. 10.35 |  | Order of the U.S. District Court dated January 26, 2006, and related Armstrong World Industries, Inc.s Motion for an Order Authorizing and Approving Continued Cash Retention Program for
Key Employees, is incorporated by reference from the Current Report filed on Form 8-K/A on February 2, 2006, wherein it appeared as Exhibit 99.1 *          
|          | 
|No. 10.36 |  | Order of the U.S. District Court dated February 8, 2006, Establishing Schedule with Respect to Hearing on Confirmation of the Fourth Amended Plan of Reorganization of Armstrong World
Industries, Inc., as modified, is incorporated by reference from the Current Report filed on Form 8-K on February 11, 2006, wherein it appeared as Exhibit 99.1.



186



---

##### Table of Contents

|          |  |                                                                                                                                                                                      
|--------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|          | 
|No. 10.37 |  | Form of Long-Term Incentive Plan 2006 award letter regarding executive participation in the 2006 Long-Term Incentive Plan is filed herewith. *                                       
|          | 
|No. 11.1  |  | Computation for basic earnings per share.                                                                                                                                            
|          | 
|No. 11.2  |  | Computation for diluted earnings per share.                                                                                                                                          
|          | 
|No. 15    |  | Awareness Letter from Independent Registered Public Accounting Firm.                                                                                                                 
|          | 
|No. 21.1  |  | List of Armstrong Holdings, Inc. and Armstrong World Industries, Inc.s domestic and foreign subsidiaries.                                                                           
|          | 
|No. 23.1  |  | Consent of Independent Registered Public Accounting Firm.                                                                                                                            
|          | 
|No. 23.2  |  | Consent of Independent Registered Public Accounting Firm.                                                                                                                            
|          | 
|No. 23.3  |  | Consent of Independent Registered Public Accounting Firm.                                                                                                                            
|          | 
|No. 23.4  |  | Consent of Independent Registered Public Accounting Firm.                                                                                                                            
|          | 
|No. 24.1  |  | Power of Attorney and authorizing resolution.                                                                                                                                        
|          | 
|No. 31.1  |  | Certification of Principal Executive Officer of Armstrong Holdings, Inc. required by Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act.                                     
|          | 
|No. 31.2  |  | Certification of Principal Financial Officer of Armstrong Holdings, Inc. required by Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act.                                     
|          | 
|No. 31.3  |  | Certification of Principal Executive Officer of Armstrong World Industries, Inc. required by Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act.                             
|          | 
|No. 31.4  |  | Certification of Principal Financial Officer of Armstrong World Industries, Inc. required by Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act.                             
|          | 
|No. 32.1  |  | Certification of Chief Executive Officer of Armstrong Holdings, Inc. and Armstrong World Industries, Inc. required by Rule 13a-14(b) and 18 U.S.C. Section 1350 (furnished
herewith).
|          | 
|No. 32.2  |  | Certification of Chief Financial Officer of Armstrong Holdings, Inc. and Armstrong World Industries, Inc. required by Rule 13a-14(b) and 18 U.S.C. Section 1350 (furnished
herewith).
|          | 
|No. 99.1  |  | Worthington Armstrong Venture consolidated financial statements as of December 31, 2005 and 2004 and for the years ended December 31, 2005, 2004 and 2003.                           



|* | Management Contract or Compensatory Plan.
|- | -----------------------------------------



187



---

##### Table of Contents

SIGNATURES



Pursuant to the requirements of
Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



ARMSTRONG HOLDINGS, INC.(Registrant)By:

/s/ Michael D. LockhartChairman, Chief Executive Officer and PresidentDate: February 24, 2006




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



Directors and Principal Officers of the registrant AHI:



|                           |  |                                                  
|-------------------------- |  | -------------------------------------------------
|Name                       |  | Title                                            
|                           | 
|Michael D. Lockhart        |  | Chairman, Chief Executive Officer and President  
|                           |  | (Principal Executive Officer)                    
|                           | 
|F. Nicholas Grasberger III |  | Senior Vice President and Chief Financial Officer
|                           |  | (Principal Financial Officer)                    
|                           | 
|William C. Rodruan         |  | Vice President and Controller                    
|                           |  | (Chief Accounting Officer)                       
|                           | 
|H. Jesse Arnelle           |  | Director                                         
|                           | 
|Judith R. Haberkorn        |  | Director                                         
|                           | 
|James E. Marley            |  | Director                                         
|                           | 
|Ruth M. Owades             |  | Director                                         
|                           | 
|John J. Roberts            |  | Director                                         
|                           | 
|M. Edward Sellers          |  | Director                                         
|                           | 
|Jerre L. Stead             |  | Director                                         



By:

/s/ Michael D. Lockhart(Michael D. Lockhart, as attorney-in-fact for AHI directors and on his own behalf)As of February 24, 2006By:

/s/ F. Nicholas Grasberger III(F. Nicholas Grasberger III)As of February 24, 2006By:

/s/ William C. Rodruan(William C. Rodruan)As of February 24, 2006




188



---

##### Table of Contents



SIGNATURES



Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



ARMSTRONG WORLD INDUSTRIES, INC.(Registrant)By:

/s/ Michael D. LockhartChairman, Chief Executive Officer and PresidentDate: February 24, 2006




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



Directors and Principal Officers of the registrant AWI:



|                           |  |                                                  
|-------------------------- |  | -------------------------------------------------
|Name                       |  | Title                                            
|                           | 
|Michael D. Lockhart        |  | Chairman, Chief Executive Officer and President  
|                           |  | (Principal Executive Officer)                    
|                           | 
|F. Nicholas Grasberger III |  | Senior Vice President and Chief Financial Officer
|                           |  | (Principal Financial Officer)                    
|                           | 
|William C. Rodruan         |  | Vice President and Controller                    
|                           |  | (Chief Accounting Officer)                       
|                           | 
|James E. Marley            |  | Director                                         
|                           | 
|John N. Rigas              |  | Director                                         



By:

/s/ Michael D. Lockhart(Michael D. Lockhart, as attorney-in-fact for James E. Marley and on his own behalf)As of February 24, 2006By:

/s/ F. Nicholas Grasberger III(F. Nicholas Grasberger III)As of February 24, 2006By:

/s/ William C. Rodruan(William C. Rodruan)As of February 24, 2006By:

/s/ John N. Rigas(John N. Rigas)As of February 24, 2006




189



---

##### Table of Contents

SCHEDULE II



Armstrong Holdings, Inc. and Armstrong World Industries, Inc.

Valuation and Qualifying Reserves of Accounts Receivable



For Years Ended December 31



|                                         |  |      |        |   |      |   |        |      |  |   |        |  
|---------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                         |  | 2005 |        |   | 2004 |   |        | 2003 | 
|Provision for Losses                     |  |      |        |   |      |   |        |      |  |   |        |  
|Balance at beginning of year             |  | $    | 13.0   |   |      | $ | 18.9   |      |  | $ | 20.3   |  
|Additions charged to earnings            |  |      | 2.7    |   |      |   | 4.1    |      |  |   | 6.4    |  
|Deductions                               |  |      | (4.9   | ) |      |   | (10.0  | )    |  |   | (7.8   | )
|                                         |  |      |        |   |      |   |        |      |  |   |        |  
|Balance at end of year                   |  | $    | 10.8   |   |      | $ | 13.0   |      |  | $ | 18.9   |  
|                                         |  |      |        |   |      |   |        |      |  |   |        |  
|Provision for Discounts                  |  |      |        |   |      |   |        |      |  |   |        |  
|Balance at beginning of year             |  | $    | 45.5   |   |      | $ | 47.3   |      |  | $ | 41.4   |  
|Additions charged to earnings            |  |      | 212.6  |   |      |   | 217.8  |      |  |   | 229.6  |  
|Deductions                               |  |      | (218.3 | ) |      |   | (219.6 | )    |  |   | (223.7 | )
|                                         |  |      |        |   |      |   |        |      |  |   |        |  
|Balance at end of year                   |  | $    | 39.8   |   |      | $ | 45.5   |      |  | $ | 47.3   |  
|                                         |  |      |        |   |      |   |        |      |  |   |        |  
|Total Provision for Discounts and Losses |  |      |        |   |      |   |        |      |  |   |        |  
|Balance at beginning of year             |  | $    | 58.5   |   |      | $ | 66.2   |      |  | $ | 61.7   |  
|Additions charged to earnings            |  |      | 215.3  |   |      |   | 221.9  |      |  |   | 236.0  |  
|Deductions                               |  |      | (223.2 | ) |      |   | (229.6 | )    |  |   | (231.5 | )
|                                         |  |      |        |   |      |   |        |      |  |   |        |  
|Balance at end of year                   |  | $    | 50.6   |   |      | $ | 58.5   |      |  | $ | 66.2   |  
|                                         |  |      |        |   |      |   |        |      |  |   |        |  



190



---

##### Table of Contents

Exhibit Index



|            |  |                                                                                                                                                                                                                                                                                                             
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  |                                                                                                                                                                                                                                                                                                             
|            | 
|No. 2.3     |  | Armstrong World Industries, Inc.s Fourth Amended Plan of Reorganization submitted to the U.S. District Court for the District of Delaware on May 23, 2003, and as modified by
modifications filed with the Bankruptcy Court on October 17, 2003, November 10, 2003, December 3, 2004 and February 21, 2006.
|            | 
|No. 4.1     |  | Armstrong Holdings, Inc.s Shareholder Summary Rights to Purchase Preferred Stock as amended and restated as of February 20, 2006.                                                                                                                                                                          
|            | 
|No. 10.29   |  | Armstrong World Industries, Inc.s Nonqualified Deferred Compensation Plan effective January 2005.                                                                                                                                                                                                          
|            | 
|No. 10.37   |  | Form of Long-Term Incentive Plan 2006 award letter regarding executive participation in the 2006 Long-Term Incentive Plan.                                                                                                                                                                                  
|            | 
|No. 11.1    |  | Computation for basic earnings per share.                                                                                                                                                                                                                                                                   
|            | 
|No. 11.2    |  | Computation for diluted earnings per share.                                                                                                                                                                                                                                                                 
|            | 
|No. 21      |  | List of Armstrong Holdings, Inc. and Armstrong World Industries, Inc.s domestic and foreign subsidiaries.                                                                                                                                                                                                  
|            | 
|No. 23.1    |  | Consent of Independent Registered Public Accounting Firm.                                                                                                                                                                                                                                                   
|            | 
|No. 23.2    |  | Consent of Independent Registered Public Accounting Firm.                                                                                                                                                                                                                                                   
|            | 
|No. 23.3    |  | Consent of Independent Registered Public Accounting Firm.                                                                                                                                                                                                                                                   
|            | 
|No. 23.4    |  | Consent of Independent Registered Public Accounting Firm.                                                                                                                                                                                                                                                   
|            | 
|No. 24      |  | Power of Attorney and authorizing resolution.                                                                                                                                                                                                                                                               
|            | 
|No. 31.1    |  | Certification of Principal Executive Officer of Armstrong Holdings, Inc. required by Rule 13a-14(a) or 15d-14(a) of the Exchange Act.                                                                                                                                                                       
|            | 
|No. 31.2    |  | Certification of Principal Financial Officer of Armstrong Holdings, Inc. required by Rule 13a-14(a) or 15d-14(a) of the Exchange Act 2002.                                                                                                                                                                  
|            | 
|No. 31.3    |  | Certification of Principal Executive Officer of Armstrong World Industries, Inc. required by Rule 13a-14(a) or 15d-14(a) of the Exchange Act.                                                                                                                                                               
|            | 
|No. 31.4    |  | Certification of Principal Financial Officer of Armstrong World Industries, Inc. required by Rule 13a-14(a) or 15d-14(a) of the Exchange Act.                                                                                                                                                               
|            | 
|No. 32.1    |  | Certification of Chief Executive Officer of Armstrong Holdings, Inc. and Armstrong World Industries, Inc. required by Rule 13a-14(b) and 18 U.S.C. Section 1350.                                                                                                                                            
|            | 
|No. 32.2    |  | Certification of Chief Financial Officer of Armstrong Holdings, Inc. and Armstrong World Industries, Inc. required by Rule 13a-14(b) and 18 U.S.C. Section 1350.                                                                                                                                            
|            | 
|No. 99.1    |  | Worthington Armstrong Venture consolidated financial statements as of December 31, 2005 and 2004 and for the years ended December 31, 2005, 2004 and 2003.                                                                                                                                                  



191