---

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON D.C. 20549



---

FORM 10-Q



---

(Mark One)

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

For the quarterly period ended September 30, 2006

OR



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

For the transition period from  to
 .

Commission file number 1-11415



---

AMERICAN STANDARD COMPANIES INC.

(Exact name of Registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 13-3465896                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|One Centennial Avenue, P.O. Box 6820, Piscataway, NJ           |  | 08855-6820                          
|(Address of principal executive offices)                       |  | (Zip Code)                          



|                                                                  |  | 
|----------------------------------------------------------------- |  | 
|Registrants telephone number, including area code (732) 980-6000



---

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 (or for such shorter
period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     x  Yes ̈No

Indicate by check mark
whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act (check one):



|                           |  |                    |  |                       
|-------------------------- |  | ------------------ |  | ----------------------
|Large accelerated filer  x |  | Accelerated filer ̈ |  | Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). ̈Yes    x  No

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.



|                                             |  |                   
|-------------------------------------------- |  | ------------------
|Common stock, $.01 par value, outstanding
at |  |                   
|October 23, 2006                             |  | 199,386,361 shares



---



---

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

American Standard Companies Inc. (the Company) is a
Delaware corporation that owns all the outstanding common stock of American Standard Inc. and American Standard International Inc. (ASII), both Delaware corporations. American Standard or the Company refers to the
Company, or to the Company and American Standard Inc. and ASII, including their subsidiaries, as the context requires.

AMERICAN STANDARD
COMPANIES INC.

UNAUDITED SUMMARY CONSOLIDATED STATEMENT OF INCOME

(Dollars in millions, except per share amounts)



|                                         |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|---------------------------------------- |  | ------------------------------- | ----------- | ------------------------------- | - | ----------- |  | ---- | ----------- |  | - | -----------
|                                         |  | Three Months EndedSeptember 30, |             | Nine Months Ended September 30,
|                                         |  | 2006                            |             | 2005                            |   | 2006        |  | 2005
|Sales                                    |  | $                               | 2,964.8     |                                 | $ | 2,624.0     |  | $    | 8,507.5     |  | $ | 7,719.3    
|                                         |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|Cost and expenses                        |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|Cost of sales                            |  |                                 | 2,195.7     |                                 |   | 1,896.5     |  |      | 6,264.8     |  |   | 5,615.6    
|Selling and administrative expenses      |  |                                 | 521.9       |                                 |   | 471.1       |  |      | 1,545.0     |  |   | 1,415.1    
|Other (income)/expense                   |  |                                 | 6.1         |                                 |   | 6.2         |  |      | 9.3         |  |   | 0.1        
|Interest expense                         |  |                                 | 29.7        |                                 |   | 28.9        |  |      | 91.6        |  |   | 89.1       
|                                         |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|                                         |  |                                 | 2,753.4     |                                 |   | 2,402.7     |  |      | 7,910.7     |  |   | 7,119.9    
|                                         |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|Income before income taxes               |  |                                 | 211.4       |                                 |   | 221.3       |  |      | 596.8       |  |   | 599.4      
|Income taxes                             |  |                                 | 60.5        |                                 |   | 62.2        |  |      | 170.1       |  |   | 107.5      
|                                         |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|Net income applicable to common shares   |  | $                               | 150.9       |                                 | $ | 159.1       |  | $    | 426.7       |  | $ | 491.9      
|                                         |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|Net income per share                     |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|Basic                                    |  | $                               | 0.76        |                                 | $ | 0.76        |  | $    | 2.11        |  | $ | 2.32       
|                                         |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|Diluted                                  |  | $                               | 0.74        |                                 | $ | 0.74        |  | $    | 2.06        |  | $ | 2.26       
|                                         |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|Cash dividends per share of common stock |  | $                               | 0.18        |                                 | $ | 0.15        |  | $    | 0.54        |  | $ | 0.45       
|                                         |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|Average common shares outstanding        |  |                                 |             |                                 |   |             |  |      |             |  |   |            
|Basic                                    |  |                                 | 199,767,912 |                                 |   | 210,523,915 |  |      | 202,387,266 |  |   | 212,183,265
|Diluted                                  |  |                                 | 204,222,846 |                                 |   | 216,300,725 |  |      | 206,879,990 |  |   | 218,061,363

See accompanying notes



2



---

AMERICAN STANDARD COMPANIES INC.

UNAUDITED SUMMARY CONSOLIDATED BALANCE SHEET

(Dollars in millions, except share
data)



|                                                                                                                                                                                       |  |                   |          |   |                  |   |          |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                                                                                                                       |  | September 30,2006 |          |   | December 31,2005 |  
|Current assets:                                                                                                                                                                        |  |                   |          |   |                  |   |          |  
|Cash and cash equivalents                                                                                                                                                              |  | $                 | 247.4    |   |                  | $ | 390.7    |  
|Accounts receivable, less allowance for doubtful accounts: September 2006 - $51.9; Dec. 2005 - $46.9                                                                                   |  |                   | 1,560.8  |   |                  |   | 1,161.3  |  
|Inventories:                                                                                                                                                                           |  |                   |          |   |                  |   |          |  
|Finished products                                                                                                                                                                      |  |                   | 821.8    |   |                  |   | 659.8    |  
|Products in process                                                                                                                                                                    |  |                   | 255.9    |   |                  |   | 228.2    |  
|Raw materials                                                                                                                                                                          |  |                   | 239.2    |   |                  |   | 190.2    |  
|Future income tax benefits                                                                                                                                                             |  |                   | 115.5    |   |                  |   | 99.3     |  
|Retained interest in securitization program                                                                                                                                            |  |                   | 162.9    |   |                  |   | 208.4    |  
|Other current assets                                                                                                                                                                   |  |                   | 174.2    |   |                  |   | 128.3    |  
|                                                                                                                                                                                       |  |                   |          |   |                  |   |          |  
|Total current assets                                                                                                                                                                   |  |                   | 3,577.7  |   |                  |   | 3,066.2  |  
|                                                                                                                                                                                       |  |                  
|Facilities, less accumulated depreciation:                                                                                                                                             |  |                   |          |   |                  |   |          |  
|September 2006 - $1,222.7; Dec. 2005 - $1,101.9                                                                                                                                        |  |                   | 1,648.0  |   |                  |   | 1,616.2  |  
|                                                                                                                                                                                       |  |                  
|Goodwill                                                                                                                                                                               |  |                   | 1,202.6  |   |                  |   | 1,158.9  |  
|Capitalized software costs, less accumulated amortization: September 2006 - $378.7; Dec. 2005 - $321.8                                                                                 |  |                   | 184.5    |   |                  |   | 200.6    |  
|Long-term asbestos receivable                                                                                                                                                          |  |                   | 381.8    |   |                  |   | 384.0    |  
|Long-term future income tax benefits                                                                                                                                                   |  |                   | 93.5     |   |                  |   | 93.5     |  
|Investment in associated companies                                                                                                                                                     |  |                   | 113.9    |   |                  |   | 98.2     |  
|Other assets                                                                                                                                                                           |  |                   | 241.8    |   |                  |   | 250.2    |  
|                                                                                                                                                                                       |  |                   |          |   |                  |   |          |  
|Total assets                                                                                                                                                                           |  | $                 | 7,443.8  |   |                  | $ | 6,867.8  |  
|                                                                                                                                                                                       |  |                   |          |   |                  |   |          |  
|Current liabilities:                                                                                                                                                                   |  |                   |          |   |                  |   |          |  
|Loans payable to banks                                                                                                                                                                 |  | $                 | 108.9    |   |                  | $ | 17.5     |  
|Current maturities of long-term debt                                                                                                                                                   |  |                   | 2.8      |   |                  |   | 2.6      |  
|Accounts payable                                                                                                                                                                       |  |                   | 1,002.2  |   |                  |   | 844.5    |  
|Accrued payrolls                                                                                                                                                                       |  |                   | 401.7    |   |                  |   | 339.5    |  
|Current portion of warranties                                                                                                                                                          |  |                   | 199.2    |   |                  |   | 181.9    |  
|Taxes on income                                                                                                                                                                        |  |                   | 142.8    |   |                  |   | 91.8     |  
|Other accrued liabilities                                                                                                                                                              |  |                   | 879.1    |   |                  |   | 751.1    |  
|                                                                                                                                                                                       |  |                   |          |   |                  |   |          |  
|Total current liabilities                                                                                                                                                              |  |                   | 2,736.7  |   |                  |   | 2,228.9  |  
|                                                                                                                                                                                       |  |                  
|Long-term debt                                                                                                                                                                         |  |                   | 1,715.9  |   |                  |   | 1,676.1  |  
|Post-retirement benefits                                                                                                                                                               |  |                   | 630.7    |   |                  |   | 631.6    |  
|Long-term portion of asbestos liability                                                                                                                                                |  |                   | 665.5    |   |                  |   | 673.0    |  
|Warranties                                                                                                                                                                             |  |                   | 269.8    |   |                  |   | 246.7    |  
|Deferred tax liabilities                                                                                                                                                               |  |                   | 109.4    |   |                  |   | 131.1    |  
|Other liabilities                                                                                                                                                                      |  |                   | 352.7    |   |                  |   | 357.9    |  
|                                                                                                                                                                                       |  |                   |          |   |                  |   |          |  
|Total liabilities                                                                                                                                                                      |  |                   | 6,480.7  |   |                  |   | 5,945.3  |  
|                                                                                                                                                                                       |  |                  
|Shareholders equity:                                                                                                                                                                  |  |                   |          |   |                  |   |          |  
|Preferred stock, 2,000,000 shares authorized, none issued and outstanding                                                                                                              |  |                   |         |   |                  |   |         |  
|Common stock, $.01 par value, 560,000,000 shares authorized; shares issued: 251,771,098 in 2006; 251,769,794 in 2005; and shares outstanding:
198,926,107 in 2006; 206,741,396 in 2005 |  |                   | 2.5      |   |                  |   | 2.5      |  
|Capital surplus                                                                                                                                                                        |  |                   | 884.2    |   |                  |   | 834.4    |  
|Treasury stock, at cost: 52,844,991 shares in 2006; 45,028,398 shares in 2005                                                                                                          |  |                   | (1,551.3 | ) |                  |   | (1,181.4 | )
|Retained Earnings                                                                                                                                                                      |  |                   | 1,894.1  |   |                  |   | 1,576.5  |  
|Accumulated other comprehensive income:                                                                                                                                                |  |                   |          |   |                  |   |          |  
|Foreign currency translation effects                                                                                                                                                   |  |                   | (162.1   | ) |                  |   | (212.6   | )
|Deferred gain on hedge contracts, net of tax                                                                                                                                           |  |                   | 18.1     |   |                  |   | 20.9     |  
|Minimum pension liability adjustment, net of tax                                                                                                                                       |  |                   | (122.4   | ) |                  |   | (117.8   | )
|                                                                                                                                                                                       |  |                   |          |   |                  |   |          |  
|Total shareholders equity                                                                                                                                                             |  |                   | 963.1    |   |                  |   | 922.5    |  
|                                                                                                                                                                                       |  |                   |          |   |                  |   |          |  
|Total liabilities and shareholders equity                                                                                                                                             |  | $                 | 7,443.8  |   |                  | $ | 6,867.8  |  
|                                                                                                                                                                                       |  |                   |          |   |                  |   |          |  

See accompanying notes



3



---

AMERICAN STANDARD COMPANIES INC.

UNAUDITED SUMMARY CONSOLIDATED STATEMENT OF CASH FLOWS

(Dollars in millions)



|                                                                                  |  |                                 |        |   |      |   |        |  
|--------------------------------------------------------------------------------- |  | ------------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                  |  | Nine months ended September 30, |       
|                                                                                  |  | 2006                            |        |   | 2005 |  
|Cash provided by:                                                                 |  |                                 |        |   |      |   |        |  
|Operating activities:                                                             |  |                                 |        |   |      |   |        |  
|Net income                                                                        |  | $                               | 426.7  |   |      | $ | 491.9  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                 |        |   |      |   |        |  
|Depreciation                                                                      |  |                                 | 143.3  |   |      |   | 133.0  |  
|Amortization of capitalized software and other intangibles                        |  |                                 | 63.7   |   |      |   | 64.4   |  
|Equity in earnings of unconsolidated joint ventures, net of dividends received    |  |                                 | (13.7  | ) |      |   | (17.2  | )
|Non-cash stock compensation                                                       |  |                                 | 75.0   |   |      |   | 49.0   |  
|Gain on sale of property, plant and equipment                                     |  |                                 | (3.9   | ) |      |   | (4.6   | )
|Changes in assets and liabilities:                                                |  |                                 |        |   |      |   |        |  
|Accounts receivable                                                               |  |                                 | (364.8 | ) |      |   | (187.3 | )
|Inventories                                                                       |  |                                 | (209.1 | ) |      |   | (97.6  | )
|Accounts payable                                                                  |  |                                 | 138.9  |   |      |   | 16.1   |  
|Other accrued liabilities and taxes                                               |  |                                 | 224.3  |   |      |   | 90.4   |  
|Post-retirement benefits                                                          |  |                                 | (29.2  | ) |      |   | (24.6  | )
|Net asbestos indemnity liability                                                  |  |                                 | (5.3   | ) |      |   | 3.5    |  
|Other current and long-term assets                                                |  |                                 | (9.8   | ) |      |   | 6.0    |  
|Other long-term liabilities                                                       |  |                                 | (12.5  | ) |      |   | 13.5   |  
|                                                                                  |  |                                 |        |   |      |   |        |  
|Net cash provided by operating activities                                         |  |                                 | 423.6  |   |      |   | 536.5  |  
|                                                                                  |  |                                 |        |   |      |   |        |  
|Investing activities:                                                             |  |                                 |        |   |      |   |        |  
|Purchases of property, plant and equipment                                        |  |                                 | (138.3 | ) |      |   | (188.3 | )
|Investments in affiliated companies and other businesses                          |  |                                 |       |   |      |   | (20.0  | )
|Investments in capitalized software                                               |  |                                 | (27.9  | ) |      |   | (33.1  | )
|Proceeds from repayment of loan to unconsolidated joint venture, net              |  |                                 | 3.9    |   |      |   | 8.9    |  
|Proceeds from sales of property, plant and equipment                              |  |                                 | 16.0   |   |      |   | 26.5   |  
|                                                                                  |  |                                 |        |   |      |   |        |  
|Net cash used by investing activities                                             |  |                                 | (146.3 | ) |      |   | (206.0 | )
|                                                                                  |  |                                 |        |   |      |   |        |  
|Financing activities:                                                             |  |                                 |        |   |      |   |        |  
|Proceeds from issuance of long-term debt                                          |  |                                 | 14.9   |   |      |   | 202.5  |  
|Repayments of long-term debt                                                      |  |                                 | (311.6 | ) |      |   | (210.0 | )
|Net change in revolving credit facilities                                         |  |                                 | 285.2  |   |      |   | 199.5  |  
|Net change in other short-term debt                                               |  |                                 | 91.2   |   |      |   | (17.8  | )
|Purchases of treasury stock                                                       |  |                                 | (450.0 | ) |      |   | (338.4 | )
|Dividend payments                                                                 |  |                                 | (108.9 | ) |      |   | (95.3  | )
|Proceeds from exercise of stock options                                           |  |                                 | 33.2   |   |      |   | 30.3   |  
|Proceeds from settlement of foreign exchange forward contracts                    |  |                                 | 1.4    |   |      |   | (2.8   | )
|Other                                                                             |  |                                 | 16.0   |   |      |   | 6.6    |  
|                                                                                  |  |                                 |        |   |      |   |        |  
|Net cash used by financing activities                                             |  |                                 | (428.6 | ) |      |   | (225.4 | )
|                                                                                  |  |                                 |        |   |      |   |        |  
|Effect of exchange rate changes on cash and cash equivalents                      |  |                                 | 8.0    |   |      |   | (4.4   | )
|                                                                                  |  |                                 |        |   |      |   |        |  
|Net (decrease)/increase in cash and cash equivalents                              |  |                                 | (143.3 | ) |      |   | 100.7  |  
|Cash and cash equivalents at beginning of period                                  |  |                                 | 390.7  |   |      |   | 229.4  |  
|                                                                                  |  |                                 |        |   |      |   |        |  
|Cash and cash equivalents at end of period                                        |  | $                               | 247.4  |   |      | $ | 330.1  |  
|                                                                                  |  |                                 |        |   |      |   |        |  
|Cash interest paid                                                                |  | $                               | 88.6   |   |      | $ | 82.3   |  
|Cash taxes paid                                                                   |  | $                               | 126.8  |   |      | $ | 131.6  |  

See accompanying notes



4



---

AMERICAN STANDARD COMPANIES INC.

NOTES TO FINANCIAL STATEMENTS

Note 1. Basis of Financial Statement Presentation

The accompanying condensed consolidated financial statements have been prepared in accordance with generally accepted accounting
principles for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for
complete financial statements. In the opinion of management, all adjustments, including normal recurring items, considered necessary for a fair presentation of financial data have been included. Certain reclassifications of amounts reported in prior
years have been made to conform to the 2006 classifications. The results of operations for interim periods are not necessarily indicative of the results that may be expected for the entire year. The condensed consolidated financial statements should
be read in conjunction with the consolidated financial statements and accompanying notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2005.

Preparation of the financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Management believes the most complex and sensitive judgments, because of their
significance to the consolidated financial statements, result primarily from the need to make estimates about the effects of matters that are inherently uncertain. Managements Discussion and Analysis and Notes 2 and 14 to the Consolidated
Financial Statements in the Companys Annual Report on Form 10-K for the calendar year 2005, describe the most significant accounting estimates and policies used in preparation of the Consolidated Financial Statements. Actual results in these
areas could differ materially from managements estimates. There have been no significant changes in the Companys assumptions regarding critical accounting estimates during the first nine months of 2006.

Note 2. Comprehensive Income

Total comprehensive
income consisted of the following (dollars in millions):



|                                                    |  |                                  |       |   |                                |   |       |      |  |   |       |   |  |   |       |  
|--------------------------------------------------- |  | -------------------------------- | ----- | - | ------------------------------ | - | ----- | ---- |  | - | ----- | - |  | - | ----- | -
|                                                    |  | Three months ended September 30, |       |   | Nine months endedSeptember 30, |  
|                                                    |  | 2006                             |       |   | 2005                           |   |       | 2006 |  |   | 2005  |  
|Net income                                          |  | $                                | 150.9 |   |                                | $ | 159.1 |      |  | $ | 426.7 |   |  | $ | 491.9 |  
|Foreign currency translation effects                |  |                                  | 16.1  |   |                                |   | (1.2  | )    |  |   | 50.5  |   |  |   | (84.4 | )
|Deferred gain/(loss) on hedge contracts, net of tax |  |                                  | (13.2 | ) |                                |   | 7.7   |      |  |   | (2.8  | ) |  |   | 0.9   |  
|Minimum pension liability adjustment, net of tax    |  |                                  | (1.4  | ) |                                |   | 2.6   |      |  |   | (4.6  | ) |  |   | 8.8   |  
|                                                    |  |                                  |       |   |                                |   |       |      |  |   |       |   |  |   |       |  
|Total comprehensive income                          |  | $                                | 152.4 |   |                                | $ | 168.2 |      |  | $ | 469.8 |   |  | $ | 417.2 |  
|                                                    |  |                                  |       |   |                                |   |       |      |  |   |       |   |  |   |       |  

Note 3. Net Income Per Share

Basic net income per share has been computed using the weighted average number of common shares outstanding. The average number of outstanding shares of common stock used in computing diluted net income per share for
the three months ended September 30, 2006 and 2005 included 4,454,934 and 5,776,810 weighted average incremental shares, respectively, primarily for the assumed exercise of stock options; the nine-month periods ended September 30, 2006 and



5



---

2005 included 4,492,725 and 5,878,098 weighted average incremental shares, respectively. The weighted average incremental shares represent the net amount of
shares the Company would issue upon the assumed exercise of in-the-money employee stock options after assuming that the Company would use the proceeds from the exercise of options to repurchase treasury stock. The average number of outstanding
shares of common stock used in computing diluted net income per share for the three months ended September 30, 2006 and 2005 excluded 2,344,196 and 83,884 shares associated with options to purchase shares of the Companys stock,
respectively, due to their anti-dilutive effect. The nine month periods ended September 30, 2006 and 2005 excluded 2,150,422 and 318,136 shares due to their anti-dilutive effect. Anti-dilutive options represent those options whose exercise
price was greater than the average price of the Companys common stock during the three and nine month periods ended September 30, 2006 and 2005, respectively.

Note 4. Capital Stock

On September 20, 2006 a dividend of $0.18 per share of common stock was
paid to shareholders of record as of September 1, 2006, totaling $35.9 million. On June 20, 2006 a dividend of $0.18 per share of common stock was paid to shareholders of record as of June 1, 2006, totaling $36.3 million. On
March 20, 2006 a dividend of $0.18 per share of common stock was paid to shareholders of record as of March 1, 2006 totaling $36.7 million. On October 5, 2006, the Board of Directors approved the payment of a dividend of $0.18 per
share of common stock to be paid on December 20, 2006, to shareholders of record on December 1, 2006.

Following is a summary of
net shares outstanding and shares issued or reacquired during the first, second and third quarters of 2006.



|                                             |  |                                  |  |                |   |  |                       |  
|-------------------------------------------- |  | -------------------------------- |  | -------------- | - |  | --------------------- | -
|                                             |  | Number of Shares of Common Stock | 
|                                             |  | Total Shares                     |  | TreasuryShares |   |  | Net SharesOutstanding |  
|Balance, December 31, 2005                   |  | 251,769,794                      |  | (45,028,398    | ) |  | 206,741,396           |  
|                                             |  |                                  | 
|Shares issued upon exercise of stock options |  | 502                              |  | 428,312        |   |  | 428,814               |  
|Stock purchased for treasury                 |  |                                 |  | (4,491,150     | ) |  | (4,491,150            | )
|Shares issued to ESOP                        |  |                                 |  | 463,275        |   |  | 463,275               |  
|Shares issued to ESPP                        |  |                                 |  | 60,320         |   |  | 60,320                |  
|Other shares issued, net                     |  |                                 |  | 25,586         |   |  | 25,586                |  
|                                             |  |                                  |  |                |   |  |                       |  
|Balance, March 31, 2006                      |  | 251,770,296                      |  | (48,542,055    | ) |  | 203,228,241           |  
|                                             |  |                                  | 
|Shares issued upon exercise of stock options |  | 802                              |  | 887,080        |   |  | 887,882               |  
|Stock purchased for treasury                 |  |                                 |  | (4,135,150     | ) |  | (4,135,150            | )
|Shares issued to ESOP                        |  |                                 |  | 385,744        |   |  | 385,744               |  
|Shares issued to ESPP                        |  |                                 |  | 81,522         |   |  | 81,522                |  
|Other shares issued, net                     |  |                                 |  | 13,169         |   |  | 13,169                |  
|                                             |  |                                  |  |                |   |  |                       |  
|Balance, June 30, 2006                       |  | 251,771,098                      |  | (51,309,690    | ) |  | 200,461,408           |  
|                                             |  |                                  | 
|Shares issued upon exercise of stock options |  |                                 |  | 317,593        |   |  | 317,593               |  
|Stock purchased for treasury                 |  |                                 |  | (2,346,700     | ) |  | (2,346,700            | )
|Shares issued to ESOP                        |  |                                 |  | 418,726        |   |  | 418,726               |  
|Shares issued to ESPP                        |  |                                 |  | 61,100         |   |  | 61,100                |  
|Other shares issued, net                     |  |                                 |  | 13,980         |   |  | 13,980                |  
|                                             |  |                                  |  |                |   |  |                       |  
|Balance, September 30, 2006                  |  | 251,771,098                      |  | (52,844,991    | ) |  | 198,926,107           |  
|                                             |  |                                  |  |                |   |  |                       |  

The Company accounts for purchases of treasury stock under the cost method as defined in
Accounting Principles Board Opinion Number 6, Status of Accounting Research Bulletinswith the costs of such share purchases reflected in treasury stock in the accompanying consolidated balance sheets. When treasury shares are reissued they
are recorded at the average cost of



6



---

treasury shares acquired since the inception of the share buy back programs, net of shares previously reissued and the Company reflects the difference
between the average cost paid and the amount received for the reissued shares in capital surplus. The primary objective of the Companys share repurchase program is to provide a return to investors and to a lesser extent to satisfy stock option
exercises. At September 30, 2006, the Company had an unexpended balance of $12.5 million available to repurchase shares under an authorization by the Board of Directors. On October 5, 2006, the Board of Directors approved the purchase of
additional shares by an amount not to exceed $500 million. The Company expects to utilize this additional amount through December 31, 2007.

Note
5. Stock-Based Compensation

The Company adopted the provisions of Statement of Financial Accounting Standard No. 123 (Revised
2004) (FAS 123R), Share Based Paymentson January 1, 2006.FAS 123R requires the Company to measure and recognize in its consolidated statement of income, the expense associated with all share-based payment awards made
to employees and directors including stock options, restricted stock units, restricted stock grants and discounts on employee stock purchases associated with the Employee Stock Purchase Plan (ESPP) based on either estimated fair values
or actual fair values in the case of restricted stock and restricted stock unit grants. The Company adopted FAS 123R using the modified prospective approach. Under the modified prospective approach, the Company began to recognize as expense the cost
of unvested awards outstanding as of January 1, 2006 as well as the cost of awards granted after January 1, 2006. Prior to January 1, 2006, the Company accounted for share-based payments under APB Opinion No. 25, Accounting
for Stock Issued to Employees(APB 25). Under APB 25 compensation cost was not recognized for substantially all options granted because the exercise price of options granted was equal to the market value of the Companys common
stock on the grant date and the ESPP plan was deemed noncompensatory. In March 2005, the Securities and Exchange Commission issued Staff Accounting Bulletin No. 107 (SAB 107) relating to FAS 123R. The Company considered the
provisions of SAB 107 when it adopted FAS 123R. SAB 107 provides guidance in the area of valuation techniques, expected volatility and expected term calculations and disclosure requirements.

The Company recognizes compensation cost for each share-based payment award over the requisite service period of the award. Compensation cost is measured
on the grant date of the award, which is the date the Companys Board of Directors approves the granting of the award. Compensation cost on discounts associated with ESPP purchases is recognized on the date that shares are purchased. The
accompanying consolidated statements of income for the three months and nine months ended September 30, 2006 include $7.8 million and $23.7 million of stock based compensation expense, respectively. The estimated tax benefit associated with
this expense was $2.4 million and $7.3 million for the three and nine month periods ended September 30, 2006, respectively. Prior period consolidated statements of income have not been restated. To measure the fair value of stock option awards,
the Company utilizes the Black-Scholes option valuation method. To measure the fair value of restricted stock unit grants, the Company uses the fair market value of the Companys stock on the grant date. The Black-Scholes option valuation
method considers the following factors when calculating fair value  the exercise price of the option, the stock price on the date of the grant, the expected term of the option, the expected volatility during the expected term of the option,
the expected dividends to be paid and the risk free interest rate expected during the options term. The requisite service period for substantially all of the Companys stock options is the explicit vesting period included in the terms of the
stock option award. Accordingly, the Company estimates compensation expense based on the number of awards it believes will ultimately vest, which includes an estimate of the number of awards expected to be forfeited. The estimated fair value of the
award is recognized on a straight line basis over the requisite service period of the award. The Company periodically reviews its estimate of forfeitures and revises the estimate as facts and circumstances warrant.



7



---

The Company issues stock options to employees in key positions who have the ability to impact business
performance over time. The Company believes stock option awards promote the long-term success of the Company by aligning the interests of our leaders and other key employees with the interests of our shareholders. In 2002 shareholders approved the
Omnibus Incentive Plan (the 2002 Omnibus Plan), effective January 1, 2002, under which awards may be granted to employees and non-employee directors in the form of stock options, restricted stock, restricted stock units, stock
appreciation rights (SARs) and certain other incentive awards. The maximum number of shares or units that may be issued under the 2002 Omnibus Plan is 16,500,000, of which no more than 2,475,000 may be used for awards other than stock
options or SARs. At September 30, 2006, options to purchase a total of 9,246,466 shares were outstanding and there were 5,289,248 shares available for grant under the 2002 Omnibus Plan. The Company also has a 1995 Stock Incentive Plan (the
1995 Stock Plan) under which similar awards were granted. At September 30, 2006, options to purchase a total of 9,126,614 shares were outstanding under the 1995 Stock Plan. No further awards will be made under the 1995 Stock Plan.
Stock option awards granted under the 2002 Omnibus Plan and the 1995 Stock Plan generally vest ratably over three years on the anniversary date of the awards and are exercisable generally over a period of ten years.

In 1997, shareholders approved the establishment of the ESPP commencing January 1, 1998. Upon enrollment, employees purchase shares of the
Companys common stock at the end of each calendar quarter, through payroll deductions, at a discount of 15% from the market price, as quoted on the New York Stock Exchange on the last trading day of each calendar quarter.

On February 1, 2006, the Company issued 52,473 shares of restricted stock (RS) to certain employees. A summary of stock option and RS
activity and related information for the nine months ended September 30, 2006 and year ended December 31, 2005 is as follows:



|                                     |  |                          |   |                  |                                |  |                                       |       |                                 |          |   |                                       |   |      
|------------------------------------ |  | ------------------------ | - | ---------------- | ------------------------------ |  | ------------------------------------- | ----- | ------------------------------- | -------- | - | ------------------------------------- | - | -----
|                                     |  | Stock Options            |   | Restricted Stock
|                                     |  | Shares UnderlyingOptions |   |                  | Weighted-Average ExercisePrice |  | Weighted-Average Fair Value Of
Grants |       | SharesUnderlyingRestrictedStock |          |   | Weighted -AverageGrant DateFair Value
|Outstanding December 31, 2004        |  | 17,665,563               |   |                  | 20.67                          |  |                                       |       |                                 | 249,999  |   |                                       |   |      
|Granted                              |  | 2,599,225                |   |                  | 43.35                          |  | $                                     | 10.09 |                                 |         |   |                                       |   |      
|Exercised(options)/Vested(RSs)      |  | (1,884,882               | ) |                  | 18.96                          |  |                                       |       |                                 | (249,999 | ) |                                       |   |      
|Forfeited                            |  | (516,518                 | ) |                  | 32.35                          |  |                                       |       |                                 |         |   |                                       |   |      
|                                     |  |                          |   |                  |                                |  |                                       |       |                                 |          |   |                                       |   |      
|Outstanding December 31, 2005        |  | 17,863,388               |   |                  | 23.82                          |  |                                       |       |                                 |         |   |                                       |   |      
|Granted                              |  | 2,513,050                |   |                  | 37.21                          |  | $                                     | 9.80  |                                 | 52,473   |   |                                       | $ | 36.87
|Exercised(options)/Vested(RSs)      |  | (1,632,743               | ) |                  | 20.38                          |  |                                       |       |                                 | (1,546   | ) |                                       |   |      
|Forfeited                            |  | (370,615                 | ) |                  | 37.53                          |  |                                       |       |                                 |         |   |                                       |   |      
|                                     |  |                          |   |                  |                                |  |                                       |       |                                 |          |   |                                       |   |      
|Outstanding September 30, 2006       |  | 18,373,080               |   |                  | 25.68                          |  |                                       |       |                                 | 50,927   |   |                                       |   |      
|                                     |  |                          |   |                  |                                |  |                                       |       |                                 |          |   |                                       |   |      
|Exercisable at end of period:        |  |                          |   |                  |                                |  |                                       |       |                                 |          |   |                                       |   |      
|Year ended December 31, 2005         |  | 10,178,830               |   |                  |                                |  |                                       |       |                                 |          |   |                                       |   |      
|Nine months ended September 30, 2006 |  | 11,290,171               |   |                  |                                |  |                                       |       |                                 |          |   |                                       |   |      

The total aggregate intrinsic value of awards outstanding as of September 30, 2006 is $299.4
million. Aggregate intrinsic value is calculated by subtracting the exercise price of the option from the closing price of the Companys common stock on September 30, 2006 multiplied by the number of shares per each option. In addition,
the weighted average remaining contractual life of options outstanding as of September 30, 2006 is 6.0 years. The total intrinsic value of options exercised during the nine months ended September 30, 2006 was $37.2 million and the



8



---

total fair value of shares vested during the same period was $24.4 million. In addition, the Company recognized an actual tax benefit of $1.8 million and
$12.1 million on options exercised during the three and nine month periods ended September 30, 2006. The 7,082,909 of nonvested options as of September 30, 2006 will result in the recognition of $34.6 million of compensation cost. This
cost will be recognized over the weighted average vesting period of 1.88 years.

The following table summarizes the significant assumptions
used during the three and nine months periods ended September 30, 2006.



|                                       |  |                                       |         |   |                                      |   |         |  
|-------------------------------------- |  | ------------------------------------- | ------- | - | ------------------------------------ | - | ------- | -
|Assumption                             |  | Three months ended September 30, 2006 |         |   | Nine months ended September 30, 2006 |  
|Weighted average grant date fair value |  | $                                     | 10.91   |   |                                      | $ | 9.80    |  
|Risk-free interest rate                |  |                                       | 4.73    | % |                                      |   | 4.52    | %
|Expected volatility                    |  |                                       | 26.0    | % |                                      |   | 26.0    | %
|Expected holding period                |  |                                       | 5 years |   |                                      |   | 5 years |  
|Expected forfeiture rate               |  |                                       | 4.0     | % |                                      |   | 4.0     | %
|Dividend yield                         |  |                                       | 1.64    | % |                                      |   | 1.62    | %

The weighted average grant date fair value was calculated under the Black-Scholes option- pricing
model. The risk free interest rate is based on the yield of U.S. Treasury securities that correspond to the expected holding period of the options. The Company reviewed the historic volatility of its common stock over 12-month, 5-year and 10-year
periods, and the implied volatility of at the money options to purchase shares of the Companys common stock. Based on this data, the Company chose to use the average of the 5-year historical volatility of the Companys common stock and
the average implied volatility of at the money options. The 5-year historical volatility period was selected since that period corresponds with the expected holding period. The expected holding period was calculated by reviewing the historical
exercise pattern of all holders that were granted options from 1995 through 2005, the exercise pattern of domestic versus international option holders (including an analysis by country) and the exercise behavior of officers versus non officers. The
results of the analysis support one expected term for all groups of employees. The expected forfeiture rate was determined based on the historical stock option forfeiture data. The dividend yield was based on the Companys expected dividend
rate.

The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value
recognition provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation during the three months and nine months ended September 30, 2005 (dollars in millions except per share
data).



|                                                                                                                                                    |  |                                      |       |                                     |   |      
|--------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------ | ----- | ----------------------------------- | - | -----
|                                                                                                                                                    |  | Three Months EndedSeptember 30, 2005 |       | Nine Months EndedSeptember 30, 2005
|Net income, as reported                                                                                                                             |  | $                                    | 159.1 |                                     | $ | 491.9
|Deduct: Total stock-based compensation expense, net of tax, determined under fair value method for all stock option awards and discounts under
ESPP |  |                                      | 4.8   |                                     |   | 15.0 
|                                                                                                                                                    |  |                                      |       |                                     |   |      
|Pro forma net income                                                                                                                                |  | $                                    | 154.3 |                                     | $ | 476.9
|                                                                                                                                                    |  |                                      |       |                                     |   |      
|Earnings per share:                                                                                                                                 |  |                                      |       |                                     |   |      
|Basic  as reported                                                                                                                                 |  | $                                    | .76   |                                     | $ | 2.32 
|                                                                                                                                                    |  |                                      |       |                                     |   |      
|Basic  pro forma                                                                                                                                   |  | $                                    | .73   |                                     | $ | 2.25 
|                                                                                                                                                    |  |                                      |       |                                     |   |      
|Diluted  as reported                                                                                                                               |  | $                                    | .74   |                                     | $ | 2.26 
|                                                                                                                                                    |  |                                      |       |                                     |   |      
|Diluted  pro forma                                                                                                                                 |  | $                                    | .72   |                                     | $ | 2.19 
|                                                                                                                                                    |  |                                      |       |                                     |   |      



9



---

The weighted average fair value per option for grants made during the three and nine months ended
September 30, 2005 was $10.17 and $10.12, respectively. The fair value of the stock options in 2005 was estimated at the date of grant using the Black-Scholes option-pricing model with the following assumptions: risk-free interest rate of 3.85%
and 3.74% for the three and nine months ended September 30, 2005; volatility of 23.0% and 23.0% for the three and nine months ended September 30, 2005; an expected average life of 5 years for the three and nine months ended
September 30, 2005; and a dividend yield of 1.30% and 1.38% for the three and nine months ended September 30, 2005.

Note 6. Warranties,
Guarantees, Commitments and Contingencies

Warranties

Products sold by the Company are covered by a basic limited warranty with terms and conditions that vary depending upon the product and country in which
they are sold. Limited warranties cover the equipment, parts and, in limited circumstances labor necessary to satisfy the warranty obligation for a period ranging from one to ten years generally, and for the lifetime of certain bath and kitchen
faucets and residential furnace heat exchangers. The Company estimates the costs that may be incurred under its warranty obligations and records a liability in the amount of such costs at the time product revenue is recognized. Factors that affect
the Companys warranty liabilities include the number of units sold, historical and anticipated rates of warranty claims, and cost per claim. On a quarterly basis the Company assesses the adequacy of its recorded warranty liabilities and
adjusts the amounts as necessary. Costs to satisfy warranty claims are charged as incurred to the accrued warranty liability.

The Company
also sells a variety of extended warranty contracts for up to ten years on certain air conditioning products. Revenues from the sales of extended warranties are deferred and amortized on a straight-line basis over the terms of the contracts or based
upon historical experience. Actual costs to satisfy claims on extended warranty contracts are charged to cost of sales as incurred and were $11.8 million and $12.1 million for the three months ended September 30, 2006 and 2005,
respectively, and $32.4 million and $32.2 million for the nine-months ended September 30, 2006 and 2005, respectively. Total warranty expense was $68.9 million and $51.7 million for the three months ended September 30, 2006 and 2005,
respectively, and $180.4 million and $158.0 million for the nine-month periods then ended, respectively.

Following is a summary of changes
in the Companys product warranty liability for the three and nine months ended September 30, 2006 and 2005 (dollars in millions).



|                                                                                                                        |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|----------------------------------------------------------------------------------------------------------------------- |  | -------------------------------- | ------ | - | ------------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                                                        |  | Three Months Ended September 30, |        |   | Nine Months Ended September 30, |  
|                                                                                                                        |  | 2006                             |        |   | 2005                            |   |        | 2006 |  |   | 2005   |  
|Balance of basic limited warranty costs accrued and deferred income on extended warranty contracts, beginning of period |  | $                                | 461.4  |   |                                 | $ | 410.3  |      |  | $ | 428.6  |   |  | $ | 397.5  |  
|Warranty costs accrued                                                                                                  |  |                                  | 58.8   |   |                                 |   | 39.7   |      |  |   | 152.2  |   |  |   | 128.1  |  
|Deferred income on extended warranty contracts sold                                                                     |  |                                  | 20.5   |   |                                 |   | 19.3   |      |  |   | 61.5   |   |  |   | 55.5   |  
|Warranty claims settled                                                                                                 |  |                                  | (53.2  | ) |                                 |   | (38.8  | )    |  |   | (129.1 | ) |  |   | (121.3 | )
|Amortization of deferred income on extended warranty contracts                                                          |  |                                  | (17.6  | ) |                                 |   | (15.6  | )    |  |   | (44.4  | ) |  |   | (40.4  | )
|Increases (decreases) in warranty estimates made in prior periods, including foreign exchange translation effects, net  |  |                                  | (0.9   | ) |                                 |   | (0.9   | )    |  |   | 0.2    |   |  |   | (5.4   | )
|                                                                                                                        |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Balance of basic warranty costs accrued and deferred income on extended warranty contracts, end of period               |  |                                  | 469.0  |   |                                 |   | 414.0  |      |  |   | 469.0  |   |  |   | 414.0  |  
|Current portion included in current liabilities                                                                         |  |                                  | (199.2 | ) |                                 |   | (171.3 | )    |  |   | (199.2 | ) |  |   | (171.3 | )
|                                                                                                                        |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  
|Long-term warranty liability                                                                                            |  | $                                | 269.8  |   |                                 | $ | 242.7  |      |  | $ | 269.8  |   |  | $ | 242.7  |  
|                                                                                                                        |  |                                  |        |   |                                 |   |        |      |  |   |        |   |  |   |        |  



10



---

Guarantees and Commitments

The Company has commitments and performance guarantees, including energy savings guarantees totaling $68.1 million as of September 30, 2006,
extending from 2006 to 2025, under long-term service and maintenance contracts related to its air conditioning equipment and system controls. Through September 30, 2006 the Company has experienced one insignificant loss under such energy
savings guarantees and considers the probability of any significant future losses to be unlikely and has therefore not recorded a liability for such guarantees.

The Company fully and unconditionally guarantees the debt obligations under all the Companys Senior Notes that were issued by its wholly owned subsidiary American Standard Inc. The Company also guarantees other
debt obligations issued by other subsidiaries, including $38.1 million of Euro-denominated Senior Bonds (at September 30, 2006 exchange rates). The Company, American Standard Inc., and ASII guarantee obligations under the primary bank
credit agreement. See Note 12 of Notes to Financial Statements.

Contingencies

General

The Company and
certain of its subsidiaries are parties to a number of pending legal and tax proceedings. The Company is also subject to federal, state and local environmental laws and regulations and is involved in environmental proceedings concerning the
investigation and remediation of various sites, including certain facilities in the process of being closed. In those instances where it is probable as a result of such proceedings that the Company will incur costs that can be reasonably determined,
the Company has recorded a liability.

Income Tax Provision

The income tax provision for the third quarter of 2006 was $60.5 million, or 28.6% of pre-tax income, compared with a provision of $62.2 million, or
28.1% of pre-tax income in the third quarter of 2005. The third quarter of 2006 tax provision reflected adjustments totaling $3.9 million principally related to adjustments of the 2005 tax provision to the final filed tax returns. The income tax
rate for the third quarter of 2005 included the recording of an amount to adjust the 2004 tax provision to the final U.S. return. The tax provision for the first nine-months of 2006 was $170.1 million, or 28.5% of pre-tax income, compared with a
provision of $107.5 million or 17.9% of pre-tax income for the nine-months ended September 30, 2005. The income tax rate for the first nine-months of 2006 included the $3.9 million of tax benefits referred to above as well as $9 million of
benefits primarily related to the reduction of a tax contingency as a result of an expiring statute of limitations in a jurisdiction outside the U.S. as compared to $84.4 million of tax benefits in the first nine months of 2005 associated with the
resolution of tax audits, tax contingencies and the impact of certain non-U.S. tax planning initiatives on prior tax years and an amount to adjust the 2004 tax provision to the final U.S. tax return.

Litigation

In October 1999,
in Haynes Trane Service Agency, Inc. and Frederick M. Haynes v. American Standard, Inc., d/b/a the Trane Company,in the United States District Court for the District of Colorado, verdicts were returned against the Company for a total of $18
million on the claim that it wrongfully terminated distribution agreements. On August 28, 2002, the appellate court ruled in favor of the Company and vacated the $18 million judgment. The appellate court also reinstated the Companys
counterclaims, including fraud, and remanded to the trial court



11



---

limited portions of Haynes initial claims. On December 7, 2005, a jury in the United States District Court in Colorado returned a favorable
verdict for the Company in its lawsuit alleging fraud by Haynes Trane Service Agency, Inc. (HTSA), a former distributor of the Companys unitary air conditioning business. Damages will be determined by the court at a later date. The jury also
returned an advisory verdict recommending that the court award Fred Haynes $4.8 million, because the jurors concluded that the Company had wrongfully terminated an agency agreement with Mr. Haynes, the owner of HTSA, after discovering
HTSAs fraudulent activities in 1995. The trial judge is now responsible for issuing a ruling on the merits of this claim. The Company has not recorded a liability related to this matter because it is unable to estimate the amount of the
liability given the status of the ruling.

As previously reported, in November 2004, the Company was contacted by the European Commission
as part of a multi-company investigation into possible infringement of European Union competition regulations relating to the distribution of bath and kitchen fixtures and fittings in certain European countries. In November 2005, the European
Commission sent the Company a written request for information. The Company is cooperating fully with the investigation which is ongoing. The Company believes that the European Commission is preparing a statement of objections setting forth its
allegations against the parties involved, including the Company. At this time, the Company is unable to reasonably estimate the loss or range of loss that may result from the investigation. However, the Company believes that the resolution of this
matter will not have a material adverse effect on the financial condition or liquidity of the Company.

On February 23, 2005, the
Company received a grand jury subpoena from the Antitrust Division of the U.S. Department of Justice seeking information primarily related to the sale and marketing of bathroom fittings by its European affiliates from January 1997 to the present.
Because the Company has not been accused of any wrong-doing in this investigation, which is ongoing, the Company is unable to reasonably estimate the loss or range of loss that may result from it. The Company is cooperating fully with this
investigation.

Also in February 2005, the Company was named as a defendant in several lawsuits filed in the United States District Court
for the Eastern District of Pennsylvania and in various state courts in the State of California alleging that the Company and certain of its competitors conspired to fix prices for fittings and fixtures in the U.S. The federal cases have been
consolidated, and in June 2005 the plaintiffs filed an amended complaint in the federal action alleging that the Company conspired to fix prices for fixtures in the U.S. The amended complaint deletes reference to fittings and identifies a somewhat
different group of alleged co-conspirator co-defendants. On September 22, 2005, the Company filed a motion to dismiss the complaint in the federal action, which was argued before the trial court on January 26, 2006. The other defendants in
the federal action also filed motions to dismiss. On July 19, 2006, the trial judge granted the defendants motions to dismiss the complaint, but granted the plaintiffs 30 days to file an amended complaint. Despite thereafter being granted
an additional two weeks in which to file an amended complaint, plaintiffs failed to do so, and the complaint has been dismissed.

The
California cases have been consolidated in the San Francisco Superior Court and in December 2005, the plaintiffs filed an amended complaint in the California action alleging that the Company had conspired to fix prices for fixtures and fittings in
the U.S. The amended complaint identifies a somewhat different group of alleged co-conspirator co-defendants and purports to add a new and significantly larger class of plaintiffs. The Company removed the consolidated California action to the United
States District Court for the Northern District of California on January 3, 2006. The court granted plaintiffs motion to remand the action back to San Francisco Superior Court on March 3, 2006. The Company and other defendants
thereafter filed a demurrer, or motion to dismiss, on April 10, 2006, which is currently pending with the court. None of these civil suits specify the amount of damages claimed. The Company believes that these lawsuits



12



---

were the result of press reports about the European Commissions investigation. The Company further believes that the lawsuits are without merit and
will defend them vigorously. While the Company cannot predict the outcome of the remaining California cases with certainty, the Company believes that the resolution of these lawsuits will not, individually or in the aggregate, have a material
adverse effect on the financial condition, results of operations or liquidity of the Company.

In February 2005, the French Competition
Council issued a statement of objections (notifications de griefs) addressed to more than 100 separate enterprises, including the French subsidiary of the Companys Bath and Kitchen business, alleging that the addressees illegally
restricted the distribution of certain bath and kitchen and other products in violation of French and European Union competition regulations. On March 9, 2006, the French Competition Council dismissed all allegations against the Companys
Bath and Kitchen subsidiary, imposing no fine.

Asbestos Litigation

Over the years, the Company has been named as a defendant in numerous lawsuits alleging various asbestos-related personal injury claims arising primarily
from its historical sales of boilers and railroad brake shoes.

In these asbestos-related lawsuits, the Company is usually named as
one of a large group of defendants. Many of these lawsuits involve multiple claimants, do not specifically identify the injury or disease for which damages are sought and/or do not allege a connection between any Company product and a claimed injury
or disease. As a result, numerous lawsuits have been placed, and may remain on, inactive or deferred dockets, which some jurisdictions have established.

Accounting for Asbestos-related Contingencies

Until the fourth quarter of 2004, the Company recorded
a liability only for filed asbestos claims. Costs associated with claims that might be filed in the future were not recorded because the Company did not believe its history and experience with asbestos-related litigation was sufficient to allow it
to make a reasonable estimate of this liability. As described in Note 14 (Warranties, Guarantees, Commitments and Contingencies) to the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2005, in the
fourth quarter of 2004, the Company increased its recorded liability for asbestos claims by $616 million to reflect the Companys total estimated liability for pending and unasserted future claims. A description of the events that led to the
Companys decision to increase its asbestos-related liability, and the factors relied on by the Companys outside experts in calculating the estimate of the Companys total liability for pending and unasserted potential future
asbestos-related claims, are set forth in detail in Note 14 to the Companys 2005 Form 10-K.

At September 30, 2006 and
December 31, 2005 the total asbestos liability was estimated at $678.5 million and $686.0 million, respectively. The asbestos indemnity liability decreased by $7.5 million during the first nine months of 2006 due to claims payments made during
the year. The asbestos indemnity liability decreased by $13.4 million in 2005, from $699.4 million as of December 31, 2004 to $686.0 million as of December 31, 2005. This decrease was due to claims payments made during the year.



13



---

Asbestos Claims Activity

From receipt of its first asbestos claim more than twenty years ago to September 30, 2006, the Company has resolved 55,674 claims. The total amount
of all settlements paid by the Company (excluding insurance recoveries) and by its insurance carriers is approximately $71.9 million, for an average payment per resolved claim of $1,292. The average payment per claim resolved during the nine months
ended September 30, 2006 and the year ended December 31, 2005 was $580 and $924, respectively.

The table below provides
additional information regarding asbestos-related claims filed against the Company, reflecting updated information for all periods.



|                            |  |                                     |   |  |                 |   |  |                  |  
|--------------------------- |  | ----------------------------------- | - |  | --------------- | - |  | ---------------- | -
|                            |  | Nine months endedSeptember 30, 2006 |   |  | Year ended 2005 |   |  | Cumulative Total |  
|Open Claims  January 1,    |  | 120,880                             |   |  | 123,241         |   |  | N/A              |  
|New claims filed            |  | 3,380                               |   |  | 10,953          |   |  | 169,905          |  
|Claims settled              |  | (545                                | ) |  | (945            | ) |  | (9,609           | )
|Claims dismissed            |  | (12,701                             | ) |  | (12,368         | ) |  | (46,065          | )
|Inactive claims             |  |                                    |   |  | (1              | ) |  | (3,217           | )
|                            |  |                                     |   |  |                 |   |  |                  |  
|Open Claims  September 30, |  | 111,014                             |   |  |                 |   |  |                  |  
|                            |  |                                     |   |  |                 |   |  |                  |  
|Open Claims  December 31,  |  |                                     |   |  | 120,880         |   |  | N/A              |  
|                            |  |                                     |   |  |                 |   |  |                  |  

Because claims are frequently filed and settled in large groups, the amount and timing of
settlements, as well as the number of open claims, can fluctuate significantly from period to period.

Asbestos Insurance Recovery

The Company is in litigation against certain carriers whose policies it believes provide coverage for asbestos claims. The insurance
carriers named in this suit are challenging the Companys right to recovery. The Company filed the action in April 1999 in the Superior Court of New Jersey, Middlesex County, against various of its primary and lower layer excess insurance
carriers, seeking coverage for environmental claims (the NJ Litigation). The NJ Litigation was later expanded to also seek coverage for asbestos related liabilities from twenty-one primary and lower layer excess carriers and underwriting
syndicates. On September 19, 2005, the court granted the Companys motion to add to the NJ Litigation 16 additional insurers and 117 new insurance policies. The court also required the parties to submit all contested matters to mediation.
The Company and the defendants in the NJ Litigation have engaged in several mediation sessions since January 18, 2006. On September 12, 2006, the Court issued an order extending discovery through September 21, 2007.

With the addition of the parties and policies referred to above, the NJ Litigation would resolve the coverage issues with respect to approximately 94% of
the recorded receivable. The remaining 6% of the recorded receivable comes from policies as to which the Company has not sought resolution of coverage because the policies were issued by parties whose coverage obligations are triggered at higher
excess layers that are not expected to be reached in the near future. Ninety-two percent of the recorded insurance recovery receivables are with carriers rated A or better by AM Best. This percentage excludes amounts that have been settled but not
yet collected, including amounts from Equitas which remain in a trust.

The Company estimates and records an asbestos receivable for
amounts due to the Company for previously settled and paid claims, the reimbursable portion of incurred legal expenses, and the probable reimbursements relating to its estimated liability for pending and future claims. Please see Note 14 to the
Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2005 for a discussion of the methodology used by the Company to calculate the receivable and the factors considered by the Company when concluding that its
insurance receivable including amounts in litigation is probable of recovery.



14



---

At September 30, 2006 and December 31, 2005 the asbestos receivable was $387.8 million and
$390.0 million, respectively. The asbestos receivable decreased by $2.2 million during the first nine months of 2006. The decrease is primarily driven by cash receipts from insurance companies of $10.1 million, offset by the recoverable portion of
incurred legal expenses and refinements to settlements of $8.4 million. The Companys asbestos insurance receivable decreased from $405.6 million as of December 31, 2004 to $390.0 million as of December 31, 2005. The reduction was
primarily the result of cash received from insurance companies of $23.7 million and refinements to solvency rates and settlements of $20.4 million. This reduction was partially offset by refinements to other data, including claims data, and policy
information of $20.5 million and the recoverable portion of incurred legal expenses of $8.0 million.

In February 2005 the Company settled
with Equitas for $84.5 million to buy-out the participants of certain underwriters in pre-1993 Lloyds, London policies included in the Companys insurance coverage. Through September 30, 2006, $17.1 million of this amount was
received by the Company to cover asbestos and environmental costs, and $67.4 million remains in a trust expiring January 3, 2007. If, during the trust period, there is federal legislation that takes asbestos claims out of the courts and
requires Equitas to make a duplicate payment to the asbestos trust, the remaining balance in the trust will be disbursed to Equitas minus some allowance to the Company for claim settlements that may be made or have been made in the period
January 1, 2005 through January 3, 2008. If there is no such legislation by January 3, 2007, the balance of funds in the trust, including accrued interest, will be disbursed to the Company.

Critical Accounting Assumptions

The
amounts recorded by the Company for asbestos-related liability and insurance-related receivables rely on assumptions that are based on currently known facts and strategy. The Companys actual expenses or insurance recoveries could be
significantly higher or lower than those recorded if assumptions used in the calculations vary significantly from actual results. Key variables in these assumptions include the number and type of new claims to be filed each year, the average cost of
disposing of each such new claim, average annual defense costs, the resolution of coverage issues among insurance carriers, and the solvency risk with respect to the Companys insurance carriers. Furthermore, predictions with respect to these
variables are subject to greater uncertainty as the projection period lengthens. Other factors that may affect the Companys liability and ability to recover under its insurance policies include uncertainties surrounding the litigation process
from jurisdiction to jurisdiction and from case to case, reforms that may be made by state and federal courts, and the passage of the state or federal tort reform legislation. The Company reviews these assumptions on a periodic basis to determine
whether any adjustments are required to the estimate of its recorded asbestos-related liability and the related insurance receivables. The Company may also adjust these estimates based upon the outcome of court-ordered mediation referenced above
and/or expected settlement discussions.

The Company does not believe that asbestos payments to claimants, net of insurance recoveries,
will have a material adverse effect on its financial condition or liquidity in any particular year or in the aggregate. Adjustments, if any, to the Companys estimate of its recorded asbestos-related liability and/or insurance receivable could
be material to operating results for the periods in which the adjustments to the liability or receivable is recorded.



15



---

Note 7. Debt

On June 1, 2006, the 7.125% Euro senior notes became due and payable. The Company repaid this debt with borrowings from its primary bank credit agreement.

From February 27, 2006 through July 18, 2006, American Standard Inc. executed 364 day U.S. dollar credit agreements with banking institutions totaling $150 million. The Company and ASIl guarantee obligations
under the agreements. The total amount outstanding as of September 30, 2006 was $70 million. Debt outstanding under the agreements was classified as long term debt in the accompanying consolidated balance sheet because the Company has the
intent and ability to renew it or refinance them.

In addition, a subsidiary of the Company has entered into a 40 million Euro ($51
million at September 30, 2006 exchange rates) 364 day credit agreement dated March 30, 2006. The facility is guaranteed by the Company, American Standard Inc. and ASII. As of September 30, 2006, there was an outstanding balance of $32
million. Also, a subsidiary of the Company has entered into a $50 million 364 day credit agreement dated April 13, 2006. The amount outstanding under this facility at September 30, 2006 was $36 million. Borrowings under this facility are
primarily in Canadian dollars. The facility is guaranteed by the Company, American Standard Inc. and ASII.

Note 8. Effect of Recently Issued
Accounting Standards

In September 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial
Accounting Standard (SFAS) No. 157, Fair Value Measurements. SFAS No. 157 defines fair value, provides a framework for measuring fair value under current standards in GAAP, and requires additional disclosure about fair
value measurements. In accordance with the Statement, the definition of fair value retains the exchange price notion, and exchange price is defined as the price in an orderly transaction between market participants to sell an asset or transfer a
liability. If there is a principal market for the asset or liability, the fair value measurement should reflect that price, whether that price is directly observable or otherwise used in a valuation technique. Depending on the asset or liability
being valued, the inputs used to determine fair value can range from observable inputs (i.e. prices based on market data independent from the entity) and unobservable inputs (i.e. entitys own assumptions about the assumptions that market
participants would use). The Statement applies to other accounting pronouncements that require or permit fair value measurements and will be effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal
years. The Company is currently evaluating the provisions of SFAS No. 157 to determine the potential impact, if any, the adoption will have on the Companys financial statements.

In September 2006, the FASB issued SFAS No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans. SFAS
No. 158 requires companies to recognize the over funded or under funded status of a defined benefit postretirement plan as an asset or liability in the statement of financial position. The funded status of a plan represents the difference
between the fair value of plan assets and the related plan projected benefit obligation. Changes in the funded status should be recognized through comprehensive income in the year in which the changes occur. Additionally, disclosure of additional
information about certain effects on net periodic benefit cost for the next fiscal year that arise from delayed recognition of gains or losses, prior service costs or credits, and transition assets or obligations will be required. SFAS No. 158
is effective for the Company for this fiscal year ending December 31, 2006. SFAS No. 158 also requires the funded status of a plan to be measured as of the date of the year-end statement of financial position. The Company uses the end of
its fiscal year as the measurement date for measuring plan assets and liabilities. As such, this requirement will not impact our financial statements. The Company is currently unable to estimate the impact of adopting SFAS No. 158 on



16



---

its Consolidated Balance Sheet. The impact of adopting SFAS No. 158 is dependent on plan asset performance through the end of 2006 as well as interest
rates and other factors that will be applicable as of December 31, 2006.

In July 2006, the FASB issued FASB Interpretation
No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109 (FIN 48). FIN 48 provides recognition criteria and a related measurement model for tax positions taken by companies. In accordance
with FIN 48, a tax position is a position in a previously filed tax return or a position expected to be taken in a future tax filing that is reflected in measuring current or deferred income tax assets and liabilities. Tax positions shall be
recognized only when it is more likely than not (likelihood of greater than 50%), based on technical merits, that the position will be sustained upon examination. Tax positions that meet the more likely than not threshold should be measured using a
probability weighted approach as the largest amount of tax benefit that is greater than 50% likely of being realized upon settlement. FIN 48 is effective for fiscal years beginning after December 15, 2006 and the Company will adopt FIN 48 as of
January 1, 2007. The Company is currently evaluating the provisions of FIN 48 to determine the potential impact, if any, the adoption will have on the Companys financial statements.

Note 9. Operational Consolidation Expenses

During
2005 and 2006 the Company incurred charges related to operational consolidation activities consisting of previously announced plant reductions, severance, asset impairments and similar expenses as more fully described below. The Company expects to
complete these plans by the end of 2007.

During the third quarter of 2006, the Company recorded $29.3 million of operational consolidation
expenses of which $20.9 million was included in cost of sales and $8.4 million was included in selling and administrative expenses. Included in the $29.3 million was $28.3 million related to 2006 programs and $1.1 million related to programs that
were initiated prior to 2006. This was partially offset by a reversal of operational consolidation expenses of $0.1 million pertaining to 2005 plans. This compares to $10.9 million of expenses incurred during the third quarter of 2005. During the
first nine months of 2006, the Company recorded $52.3 million of operational consolidation expenses, $34.1 million was included in cost of sales and $18.2 million was included in selling and administrative expenses. Of this amount, $47.8 million
related to 2006 programs and $6.2 million related to programs that were initiated prior to 2006. This was partially offset by a reversal of operational consolidation expenses of $1.7 million pertaining to 2005 plans. The Company incurred $55.5
million of operational consolidation expenses during the first nine months of 2005.



17



---

The following is a summary of the operational consolidation programs outstanding as of September 30,
2006.



|                                                         |  |                                               |       |   |                  |   |      |       |  |   |       |   |  |   |       |  
|-------------------------------------------------------- |  | --------------------------------------------- | ----- | - | ---------------- | - | ---- | ----- |  | - | ----- | - |  | - | ----- | -
|                                                         |  | Termination Payments and Other Employee Costs |       |   | AssetImpairments |   |      | Other |  |   | Total |  
|2006 Operational Consolidation Programs                  |  |                                               |       |   |                  |   |      |       |  |   |       |   |  |   |       |  
|Charges during the first nine months of 2006             |  | $                                             | 40.9  |   |                  | $ | 5.4  |       |  | $ | 1.5   |   |  | $ | 47.8  |  
|Payments during the first nine months of 2006            |  |                                               | (16.7 | ) |                  |   |     |       |  |   | (1.2  | ) |  |   | (17.9 | )
|Reversals during the first nine months of 2006           |  |                                               | (0.1  | ) |                  |   |     |       |  |   | 0.1   |   |  |   |      |  
|Non-cash write-offs during the first nine months of 2006 |  |                                               |      |   |                  |   | (5.4 | )     |  |   |      |   |  |   | (5.4  | )
|                                                         |  |                                               |       |   |                  |   |      |       |  |   |       |   |  |   |       |  
|Balance as of September 30, 2006                         |  | $                                             | 24.1  |   |                  | $ |     |       |  | $ | 0.4   |   |  | $ | 24.5  |  
|                                                         |  |                                               |       |   |                  |   |      |       |  |   |       |   |  |   |       |  



|                                                         |  |                                               |       |   |                  |   |      |       |  |   |       |   |  |   |       |  
|-------------------------------------------------------- |  | --------------------------------------------- | ----- | - | ---------------- | - | ---- | ----- |  | - | ----- | - |  | - | ----- | -
|                                                         |  | Termination Payments and Other Employee Costs |       |   | AssetImpairments |   |      | Other |  |   | Total |  
|2005 Operational Consolidation Programs                  |  |                                               |       |   |                  |   |      |       |  |   |       |   |  |   |       |  
|Balance as of December 31, 2005                          |  | $                                             | 14.4  |   |                  | $ | 0.8  |       |  | $ | 1.4   |   |  | $ | 16.6  |  
|Charges during the first nine months of 2006             |  |                                               | 2.6   |   |                  |   | 1.0  |       |  |   | 1.6   |   |  |   | 5.2   |  
|Payments during the first nine months of 2006            |  |                                               | (13.2 | ) |                  |   |     |       |  |   | (1.5  | ) |  |   | (14.7 | )
|Non-cash write-offs during the first nine months of 2006 |  |                                               |      |   |                  |   | (1.4 | )     |  |   |      |   |  |   | (1.4  | )
|Reversals during the first nine months of 2006           |  |                                               | (0.7  | ) |                  |   |     |       |  |   | (1.0  | ) |  |   | (1.7  | )
|                                                         |  |                                               |       |   |                  |   |      |       |  |   |       |   |  |   |       |  
|Balance as of September 30, 2006                         |  | $                                             | 3.1   |   |                  | $ | 0.4  |       |  | $ | 0.5   |   |  | $ | 4.0   |  
|                                                         |  |                                               |       |   |                  |   |      |       |  |   |       |   |  |   |       |  



|                                                         |  |                                               |      |   |                  |   |       |  |   |       |   |  |   |      |  
|-------------------------------------------------------- |  | --------------------------------------------- | ---- | - | ---------------- | - | ----- |  | - | ----- | - |  | - | ---- | -
|                                                         |  | Termination Payments and Other Employee Costs |      |   | AssetImpairments |   | Other |  |   | Total |  
|2004 Operational Consolidation Programs                  |  |                                               |      |   |                  |   |       |  |   |       |   |  |   |      |  
|Balance as of December 31, 2005                          |  | $                                             | 2.0  |   |                  | $ |      |  | $ | 1.7   |   |  | $ | 3.7  |  
|Charges during the first nine months of 2006             |  |                                               | 0.6  |   |                  |   |      |  |   | 0.4   |   |  |   | 1.0  |  
|Payments during the first nine months of 2006            |  |                                               | (1.3 | ) |                  |   |      |  |   | (0.6  | ) |  |   | (1.9 | )
|Non-cash write-offs during the first nine months of 2006 |  |                                               |     |   |                  |   |      |  |   | (0.8  | ) |  |   | (0.8 | )
|                                                         |  |                                               |      |   |                  |   |       |  |   |       |   |  |   |      |  
|Balance as of September 30, 2006                         |  | $                                             | 1.3  |   |                  | $ |      |  | $ | 0.7   |   |  | $ | 2.0  |  
|                                                         |  |                                               |      |   |                  |   |       |  |   |       |   |  |   |      |  
|Total Balance as of September 30, 2006                   |  | $                                             | 28.5 |   |                  | $ | 0.4   |  | $ | 1.6   |   |  | $ | 30.5 |  
|                                                         |  |                                               |      |   |                  |   |       |  |   |       |   |  |   |      |  

Air Conditioning Systems and Services incurred $0.4 million of operational consolidation expenses
during the third quarter of 2006. The amount includes a reversal of $0.1 million, which primarily relates to over estimated severance costs with respect to prior period plans and $0.5 million of expense related to severance associated with the
consolidation of administrative functions. Air Conditioning Systems and Services incurred charges totaling $1.7 million during the first nine months of 2006 related to severance, offset by a reversal of $1.7 million related to overestimated
severance costs on prior period plans and expended $1.6 million of cash on operational consolidation activities. Air Conditioning Systems and Services recognized $3.4 million of operational consolidation expenses during the third quarter of 2005 and
$25.0 million of operational consolidation expenses during the first nine months of 2005.

Bath and Kitchen incurred $25.4 million of
operational consolidation expenses during the third quarter of 2006 of which $24.5 million related to 2006 plans and $0.9 million related to programs that were initiated prior to 2006 and expended $14.5 million of cash on operational consolidation
activities in the third quarter on 2006 and prior period programs. In the third quarter, Bath and Kitchen incurred $13.0 million of operational consolidation charges associated with a plan designed to keep the business cost competitive, optimize
manufacturing capabilities and continue to rebuild the profitability of the business. Specifically, the Company announced on July 19, 2006 a consolidation of its ceramics manufacturing operations in the United Kingdom. The Company will
discontinue the production of ceramics at its Hull location and relocate all of these products to more cost-effective locations. The charge is comprised of $7.7 million of severance and job elimination expenses and $5.3 million of other exit related
costs. The remaining $11.5 million of third quarter expenses related to 2006 plans are primarily associated with charges for



18



---

employee termination costs for actions pertaining to selling, manufacturing and operating expense reductions. Bath and Kitchen incurred $45.4 million of
operational consolidation expenses during the nine-months ended September 30, 2006 and expended $30.0 million of cash on operational consolidation activities. Of this amount, $39.8 million was associated with 2006 programs and $5.6 million was
associated with programs initiated prior to 2006. The breakdown of 2006 program charges includes the following actions in addition to the third quarter actions described above:



| | (i) | $10.8 million of charges associated with severance related to plans initiated in the second quarter of 2006 to consolidate some new product development, supply chain, finance and
administrative activities in its European operations.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (ii) | $4.5 million associated with the consolidation of administrative and manufacturing processes.
| | ---- | ---------------------------------------------------------------------------------------------

Bath and Kitchen incurred $6.5 million of operational consolidation expenses during the third quarter of 2005 and $22.5 million of operational
consolidation expenses during the first nine months of 2005. Bath and Kitchen expects to incur an additional $4.9 million during 2006 and the first half of 2007 to complete the outstanding programs as of September 30, 2006.

The Vehicle Control Systems business incurred $3.4 million of operational consolidation expenses during the third quarter of 2006 of which $3.2 million
is primarily associated with severance relating to 2006 plans and $0.2 million pertaining to prior period plans. The majority of the 2006 plan expenses are associated with the consolidation of administrative functions. Vehicle Control Systems
expended $1.7 million of cash on operational consolidation activities in the third quarter of 2006. Vehicle Control Systems incurred $6.3 million of operational consolidation expenses during the nine months ended September 30, 2006 and expended
$2.7 million of cash. Of this charge, $5.6 million related to 2006 plans and $0.7 million related to prior period plans, all related to severance. Vehicle Control Systems incurred $1.0 million of operational consolidation expenses during the third
quarter of 2005 and $8.0 million during the first nine months of 2005. Vehicle Control Systems expects to incur $2.2 million during the remainder of 2006 to complete the plans outstanding as of September 30, 2006.

The Company expects that essentially all of the $30.5 million balance as of September 30, 2006 will be utilized by the end of 2007.

During 2005 the Company incurred charges related to operational consolidation activities in each of its businesses as more fully described in our Form
10-K for the year ended December 31, 2005. The total cost of the 2005 actions was $69.2 million and included the elimination of 1,108 jobs.



19



---

Note 10. Post-retirement Benefits

Post-retirement pension, health and life insurance costs had the following components for the three months and nine months ended September 30, 2006 (dollars in millions):



|                                                        |  |                                  |       |   |                                 |   |      |                  |  |   |                             |   |  |                  |      |   |                             |   |       |                  |  |   |                             |   |  |   |       |   |  |   |      |  
|------------------------------------------------------- |  | -------------------------------- | ----- | - | ------------------------------- | - | ---- | ---------------- |  | - | --------------------------- | - |  | ---------------- | ---- | - | --------------------------- | - | ----- | ---------------- |  | - | --------------------------- | - |  | - | ----- | - |  | - | ---- | -
|                                                        |  | Three Months Ended September 30, |       |   | Nine Months Ended September 30, |  
|                                                        |  | 2006                             |       |   | 2006                            |   |      | 2005             |  |   | 2005                        |   |  | 2006             |      |   | 2006                        |   |       | 2005             |  |   | 2005                        |  
|                                                        |  | Pension Benefits                 |       |   | Health & Life Ins. Benefits     |   |      | Pension Benefits |  |   | Health & Life Ins. Benefits |   |  | Pension Benefits |      |   | Health & Life Ins. Benefits |   |       | Pension Benefits |  |   | Health & Life Ins. Benefits |  
|Service cost-benefits earned during the period          |  | $                                | 16.1  |   |                                 | $ | 2.0  |                  |  | $ | 13.7                        |   |  | $                | 1.6  |   |                             | $ | 43.8  |                  |  | $ | 6.0                         |   |  | $ | 43.9  |   |  | $ | 6.0  |  
|Interest cost on the projected benefit obligation       |  |                                  | 21.2  |   |                                 |   | 4.4  |                  |  |   | 19.6                        |   |  |                  | 4.1  |   |                             |   | 62.6  |                  |  |   | 13.1                        |   |  |   | 60.1  |   |  |   | 12.9 |  
|Less assumed return on plan assets                      |  |                                  | (21.3 | ) |                                 |   |     |                  |  |   | (17.6                       | ) |  |                  |     |   |                             |   | (64.1 | )                |  |   |                            |   |  |   | (54.0 | ) |  |   |     |  
|Amortization of prior service cost                      |  |                                  | 1.8   |   |                                 |   | (1.2 | )                |  |   | 1.6                         |   |  |                  | (1.1 | ) |                             |   | 5.4   |                  |  |   | (3.6                        | ) |  |   | 4.7   |   |  |   | (3.3 | )
|Amortization of net loss                                |  |                                  | 3.7   |   |                                 |   | 1.6  |                  |  |   | 3.7                         |   |  |                  | 1.4  |   |                             |   | 11.2  |                  |  |   | 4.9                         |   |  |   | 10.1  |   |  |   | 4.8  |  
|                                                        |  |                                  |       |   |                                 |   |      |                  |  |   |                             |   |  |                  |      |   |                             |   |       |                  |  |   |                             |   |  |   |       |   |  |   |      |  
|Defined benefit plan cost                               |  |                                  | 21.5  |   |                                 |   | 6.8  |                  |  |   | 21.0                        |   |  |                  | 6.0  |   |                             |   | 58.9  |                  |  |   | 20.4                        |   |  |   | 64.8  |   |  |   | 20.4 |  
|Curtailment gain                                        |  |                                  |      |   |                                 |   |     |                  |  |   | 0.5                         |   |  |                  |     |   |                             |   |      |                  |  |   |                            |   |  |   | 0.5   |   |  |   | (0.1 | )
|                                                        |  |                                  |       |   |                                 |   |      |                  |  |   |                             |   |  |                  |      |   |                             |   |       |                  |  |   |                             |   |  |   |       |   |  |   |      |  
|Net defined benefit cost afte curtailment gain          |  | $                                | 21.5  |   |                                 | $ | 6.8  |                  |  | $ | 21.5                        |   |  | $                | 6.0  |   |                             | $ | 58.9  |                  |  | $ | 20.4                        |   |  | $ | 65.3  |   |  | $ | 20.3 |  
|                                                        |  |                                  |       |   |                                 |   |      |                  |  |   |                             |   |  |                  |      |   |                             |   |       |                  |  |   |                             |   |  |   |       |   |  |   |      |  
|Accretion expense reflected in Other expense (income) |  | $                                | (0.1  | ) |                                 | $ | 4.4  |                  |  | $ | 2.0                         |   |  | $                | 4.1  |   |                             | $ | (1.5  | )                |  | $ | 13.1                        |   |  | $ | 6.1   |   |  | $ | 12.9 |  
|                                                        |  |                                  |       |   |                                 |   |      |                  |  |   |                             |   |  |                  |      |   |                             |   |       |                  |  |   |                             |   |  |   |       |   |  |   |      |  

Amortization of prior service cost is recorded on the straight-line method over the average
remaining service period of active participants.

The Company expects to contribute $55.3 million to the domestic pension plans and
$23 million to non-U.S. plans in 2006. In the third quarter of 2006, $3.6 million was contributed to domestic plans and $5.1 million was contributed to foreign plans. For the nine months ended September 30, 2006, $15.5 million was contributed
to non-U.S. plans and $55.3 million was contributed to domestic plans.



20



---

Note 11. Goodwill and Intangible Assets

The following table summarizes the changes in the carrying amount of goodwill for the nine months ended September 30, 2006 (dollars in millions):



|                                      |  |                   |         |              |   |              |  |                             |   |       |   |      |                    |   |       |   |  |   |        
|------------------------------------- |  | ----------------- | ------- | ------------ | - | ------------ |  | --------------------------- | - | ----- | - | ---- | ------------------ | - | ----- | - |  | - | -------
|Segment                               |  | December 31, 2005 |         | Acquisitions |   | Dispositions |  | ForeignExchange Translation |   | Other |   |      | September 30, 2006
|Air Conditioning Systems and Services |  | $                 | 305.1   |              | $ |             |  | $                           |  |       | $ | 1.2  |                    |   | 0.1   |   |  | $ | 306.4  
|Bath and Kitchen                      |  |                   | 542.1   |              |   |             |  |                             |  |       |   | 38.4 |                    |   | (17.0 | ) |  |   | 563.5  
|Vehicle Control Systems               |  |                   | 311.7   |              |   |             |  |                             |  |       |   | 21.0 |                    |   |      |   |  |   | 332.7  
|                                      |  |                   |         |              |   |              |  |                             |   |       |   |      |                    |   |       |   |  |   |        
|Total                                 |  | $                 | 1,158.9 |              | $ |             |  | $                           |  |       | $ | 60.6 |                    | $ | (16.9 | ) |  | $ | 1,202.6
|                                      |  |                   |         |              |   |              |  |                             |   |       |   |      |                    |   |       |   |  |   |        

The $17 million reduction of Bath and Kitchen goodwill during 2006 relates to the reversal of a
valuation allowance on deferred tax assets associated with a previously acquired entity that were fully reserved for at the time of the acquisition.

The following table summarizes the Companys intangible assets by asset classification as of September 30, 2006 and December 31, 2005:



|                        |  |                                 |      |                                             |   |       |                        |  |                                         |     |  |   |      |  
|----------------------- |  | ------------------------------- | ---- | ------------------------------------------- | - | ----- | ---------------------- |  | --------------------------------------- | --- |  | - | ---- | -
|Description             |  | September 30, 2006 Gross Amount |      | September 30, 2006 Accumulated Amortization |   |       | September 30, 2006 Net |  | ExpectedAmortizationfor the Next5 Years |    
|Patents                 |  | $                               | 7.6  |                                             | $ | (7.1  | )                      |  | $                                       | 0.5 |  | $ | (0.4 | )
|Trademarks              |  |                                 | 7.9  |                                             |   | (2.3  | )                      |  |                                         | 5.6 |  |   | (1.4 | )
|Customer lists          |  |                                 | 2.5  |                                             |   | (0.8  | )                      |  |                                         | 1.7 |  |   | (0.8 | )
|Covenant not to compete |  |                                 | 1.3  |                                             |   | (1.2  | )                      |  |                                         | 0.1 |  |   | (0.1 | )
|Other                   |  |                                 | 2.7  |                                             |   | (2.1  | )                      |  |                                         | 0.6 |  |   | (0.6 | )
|                        |  |                                 |      |                                             |   |       |                        |  |                                         |     |  |   |      |  
|Total                   |  | $                               | 22.0 |                                             | $ | (13.5 | )                      |  | $                                       | 8.5 |  | $ | (3.3 | )
|                        |  |                                 |      |                                             |   |       |                        |  |                                         |     |  |   |      |  



|                        |  |                               |      |                                            |   |       |                      |  |   |    
|----------------------- |  | ----------------------------- | ---- | ------------------------------------------ | - | ----- | -------------------- |  | - | ---
|Description             |  | December 31, 2005Gross Amount |      | December 31, 2005 Accumulated Amortization |   |       | December 31, 2005Net
|Patents                 |  | $                             | 7.7  |                                            | $ | (6.9  | )                    |  | $ | 0.8
|Trademarks              |  |                               | 7.9  |                                            |   | (1.8  | )                    |  |   | 6.1
|Customer lists          |  |                               | 2.2  |                                            |   | (0.3  | )                    |  |   | 1.9
|Covenant not to compete |  |                               | 1.3  |                                            |   | (1.0  | )                    |  |   | 0.3
|Other                   |  |                               | 1.8  |                                            |   | (1.6  | )                    |  |   | 0.2
|                        |  |                               |      |                                            |   |       |                      |  |   |    
|Total                   |  | $                             | 20.9 |                                            | $ | (11.6 | )                    |  | $ | 9.3
|                        |  |                               |      |                                            |   |       |                      |  |   |    

The Company recognized $0.7 million and $0.6 million of amortization expense related to intangible
assets during the third quarter of 2006 and 2005, respectively. The Company recognized $1.5 million and $1.3 million of amortization expense during the first nine months of 2006 and 2005, respectively.



21



---

Note 12. Supplemental Consolidating Condensed Financial Information

All of the Companys Senior Notes were issued by its 100%-owned subsidiary, American Standard Inc. (ASI). American Standard Companies
Inc. (the Parent Company) and American Standard International Inc. (ASII) fully and unconditionally guarantee the payment obligations under these securities (the Public Debt). In lieu of providing separate
financial statements for ASI and ASII, the Company has included the accompanying consolidating condensed financial information. The following supplemental financial information sets forth, on a consolidating basis, unaudited statements of income for
the three and nine months ended September 30, 2006 and 2005, unaudited statements of cash flows for the nine months ended September 30, 2006 and 2005, and unaudited balance sheets as of September 30, 2006 and December 31, 2005
for the Parent Company, ASI, ASII and the subsidiaries of the Parent Company which are not subsidiaries of ASI or ASII (the Other Subsidiaries). None of the Other Subsidiaries guarantees the Public Debt of ASI. The equity method of
accounting is used to reflect investments of the Parent Company in ASI , ASII and Other Subsidiaries.

CONSOLIDATING CONDENSED STATEMENTS OF
INCOME

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2006

(unaudited)



|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|-------------------------------------------------------------------------------- |  | -------------- | ----- | --- | - | ------- |  | - | ----------------- | - |  | ------------ | ---- | - | ------------------ | - | ------ | - |  | - | -------
|(Dollars in millions)                                                            |  | Parent Company |       | ASI |   | ASII    |  |   | OtherSubsidiaries |   |  | Eliminations |      |   | Consolidated Total
|Sales                                                                            |  | $              |      |     | $ | 1,562.5 |  | $ | 1,509.9           |   |  | $            | 4.2  |   |                    | $ | (111.8 | ) |  | $ | 2,964.8
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Costs and expenses and other (income)/expense:                                   |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Cost of sales                                                                    |  |                |      |     |   | 1,116.4 |  |   | 1,185.0           |   |  |              | 5.7  |   |                    |   | (111.4 | ) |  |   | 2,195.7
|Selling and administrative expenses                                              |  |                |      |     |   | 301.4   |  |   | 221.4             |   |  |              | 0.1  |   |                    |   | (1.0   | ) |  |   | 521.9  
|Other (income)/expense                                                           |  |                |      |     |   | 9.7     |  |   | (1.4              | ) |  |              | (2.8 | ) |                    |   | 0.6    |   |  |   | 6.1    
|Interest expense                                                                 |  |                |      |     |   | 25.2    |  |   | 4.5               |   |  |              |     |   |                    |   |       |   |  |   | 29.7   
|Intercompany interest expense (income)                                           |  |                |      |     |   | 14.0    |  |   | (14.0             | ) |  |              |     |   |                    |   |       |   |  |   |       
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Total expenses                                                                   |  |                |      |     |   | 1,466.7 |  |   | 1,395.5           |   |  |              | 3.0  |   |                    |   | (111.8 | ) |  |   | 2,753.4
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Income before income taxes and equity in net income of consolidated subsidiaries |  |                |      |     |   | 95.8    |  |   | 114.4             |   |  |              | 1.2  |   |                    |   |       |   |  |   | 211.4  
|Income taxes                                                                     |  |                |      |     |   | 19.1    |  |   | 41.0              |   |  |              | 0.4  |   |                    |   |       |   |  |   | 60.5   
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Income/(loss) before equity in net income of consolidated subsidiaries           |  |                |      |     |   | 76.7    |  |   | 73.4              |   |  |              | 0.8  |   |                    |   |       |   |  |   | 150.9  
|Equity in net income of consolidated subsidiaries                                |  |                | 150.9 |     |   |        |  |   |                  |   |  |              |     |   |                    |   | (150.9 | ) |  |   |       
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Net income/(loss)                                                                |  | $              | 150.9 |     | $ | 76.7    |  | $ | 73.4              |   |  | $            | 0.8  |   |                    | $ | (150.9 | ) |  | $ | 150.9  
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        



22



---

Note 12. Supplemental Consolidating Condensed Financial Information (continued)

CONSOLIDATING CONDENSED STATEMENTS OF INCOME

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006

(unaudited)



|                                                                                 |  |                |       |     |   |         |  |   |                  |   |  |              |      |   |                    |   |        |   |  |   |        
|-------------------------------------------------------------------------------- |  | -------------- | ----- | --- | - | ------- |  | - | ---------------- | - |  | ------------ | ---- | - | ------------------ | - | ------ | - |  | - | -------
|(Dollars in millions)                                                            |  | Parent Company |       | ASI |   | ASII    |  |   | OtherSubsidaries |   |  | Eliminations |      |   | Consolidated Total
|Sales                                                                            |  | $              |      |     | $ | 4,471.5 |  | $ | 4,331.8          |   |  | $            | 12.0 |   |                    | $ | (307.8 | ) |  | $ | 8,507.5
|                                                                                 |  |                |       |     |   |         |  |   |                  |   |  |              |      |   |                    |   |        |   |  |   |        
|Costs and expenses and other expense:                                            |  |                |       |     |   |         |  |   |                  |   |  |              |      |   |                    |   |        |   |  |   |        
|Cost of sales                                                                    |  |                |      |     |   | 3,191.8 |  |   | 3,365.6          |   |  |              | 14.4 |   |                    |   | (307.0 | ) |  |   | 6,264.8
|Selling and administrative expenses                                              |  |                |      |     |   | 882.9   |  |   | 665.0            |   |  |              | 0.2  |   |                    |   | (3.1   | ) |  |   | 1,545.0
|Other (income) expense                                                           |  |                |      |     |   | 12.8    |  |   | 1.7              |   |  |              | (7.5 | ) |                    |   | 2.3    |   |  |   | 9.3    
|Interest expense                                                                 |  |                |      |     |   | 78.2    |  |   | 13.4             |   |  |              |     |   |                    |   |       |   |  |   | 91.6   
|Intercompany interest expense (income)                                           |  |                |      |     |   | 38.6    |  |   | (38.6            | ) |  |              |     |   |                    |   |       |   |  |   |       
|                                                                                 |  |                |       |     |   |         |  |   |                  |   |  |              |      |   |                    |   |        |   |  |   |        
|Total expenses                                                                   |  |                |      |     |   | 4,204.3 |  |   | 4,007.1          |   |  |              | 7.1  |   |                    |   | (307.8 | ) |  |   | 7,910.7
|                                                                                 |  |                |       |     |   |         |  |   |                  |   |  |              |      |   |                    |   |        |   |  |   |        
|Income before income taxes and equity in net income of consolidated subsidiaries |  |                |      |     |   | 267.2   |  |   | 324.7            |   |  |              | 4.9  |   |                    |   |       |   |  |   | 596.8  
|Income taxes                                                                     |  |                |      |     |   | 66.8    |  |   | 101.5            |   |  |              | 1.8  |   |                    |   |       |   |  |   | 170.1  
|                                                                                 |  |                |       |     |   |         |  |   |                  |   |  |              |      |   |                    |   |        |   |  |   |        
|Income before equity in net income of consolidated subsidiaries                  |  |                |      |     |   | 200.4   |  |   | 223.2            |   |  |              | 3.1  |   |                    |   |       |   |  |   | 426.7  
|Equity in net income of consolidated subsidiaries                                |  |                | 426.7 |     |   |        |  |   |                 |   |  |              |     |   |                    |   | (426.7 | ) |  |   |       
|                                                                                 |  |                |       |     |   |         |  |   |                  |   |  |              |      |   |                    |   |        |   |  |   |        
|Net income/(loss)                                                                |  | $              | 426.7 |     | $ | 200.4   |  | $ | 223.2            |   |  | $            | 3.1  |   |                    | $ | (426.7 | ) |  | $ | 426.7  
|                                                                                 |  |                |       |     |   |         |  |   |                  |   |  |              |      |   |                    |   |        |   |  |   |        



23



---

Note 12. Supplemental Consolidating Condensed Financial Information (continued)

CONSOLIDATING CONDENSED BALANCE SHEETS

AS OF
SEPTEMBER 30, 2006

(unaudited)



|                                                     |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|---------------------------------------------------- |  | -------------- | ------- | - | --- | - | ------- | ---- |  | - | ------------------ | - |  | ------------ | ------ | - | ------------------ | - | -------- | - |  | - | -------
|(Dollars in millions)                                |  | Parent Company |         |   | ASI |   |         | ASII |  |   | Other Subsidiaries |   |  | Eliminations |        |   | Consolidated Total
|ASSETS                                               |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Current assets:                                      |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Cash and cash equivalents                            |  | $              | 0.9     |   |     | $ | 1.2     |      |  | $ | 242.5              |   |  | $            | 2.8    |   |                    | $ |         |   |  | $ | 247.4  
|Accounts receivable, net                             |  |                |        |   |     |   | 683.3   |      |  |   | 837.0              |   |  |              | 40.5   |   |                    |   |         |   |  |   | 1,560.8
|Inventories                                          |  |                |        |   |     |   | 628.4   |      |  |   | 688.5              |   |  |              |       |   |                    |   |         |   |  |   | 1,316.9
|Other current assets                                 |  |                |        |   |     |   | 246.8   |      |  |   | 194.1              |   |  |              | 11.7   |   |                    |   |         |   |  |   | 452.6  
|                                                     |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total current assets                                 |  |                | 0.9     |   |     |   | 1,559.7 |      |  |   | 1,962.1            |   |  |              | 55.0   |   |                    |   |         |   |  |   | 3,577.7
|Facilities, net                                      |  |                |        |   |     |   | 646.6   |      |  |   | 1,001.4            |   |  |              |       |   |                    |   |         |   |  |   | 1,648.0
|Goodwill, net                                        |  |                |        |   |     |   | 178.0   |      |  |   | 1,024.6            |   |  |              |       |   |                    |   |         |   |  |   | 1,202.6
|Investment in subsidiaries                           |  |                | 3,004.4 |   |     |   |        |      |  |   |                   |   |  |              |       |   |                    |   | (3,004.4 | ) |  |   |       
|Long-term asbestos receivable                        |  |                |        |   |     |   | 381.8   |      |  |   |                   |   |  |              |       |   |                    |   |         |   |  |   | 381.8  
|Other assets                                         |  |                |        |   |     |   | 464.1   |      |  |   | 160.4              |   |  |              | 9.2    |   |                    |   |         |   |  |   | 633.7  
|                                                     |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total assets                                         |  | $              | 3,005.3 |   |     | $ | 3,230.2 |      |  | $ | 4,148.5            |   |  | $            | 64.2   |   |                    | $ | (3,004.4 | ) |  | $ | 7,443.8
|                                                     |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|LIABILITIES AND SHAREHOLDERS EQUITY (DEFICIT)       |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Current liabilities:                                 |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Loans payable to banks                               |  | $              |        |   |     | $ | 78.5    |      |  | $ | 30.4               |   |  | $            |       |   |                    | $ |         |   |  | $ | 108.9  
|Current maturities of long-term debt                 |  |                |        |   |     |   | 1.5     |      |  |   | 1.3                |   |  |              |       |   |                    |   |         |   |  |   | 2.8    
|Other current liabilities                            |  |                |        |   |     |   | 953.7   |      |  |   | 1,589.7            |   |  |              | 81.6   |   |                    |   |         |   |  |   | 2,625.0
|                                                     |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total current liabilities                            |  |                |        |   |     |   | 1,033.7 |      |  |   | 1,621.4            |   |  |              | 81.6   |   |                    |   |         |   |  |   | 2,736.7
|Long-term debt                                       |  |                |        |   |     |   | 1,393.3 |      |  |   | 322.6              |   |  |              |       |   |                    |   |         |   |  |   | 1,715.9
|Reserve for post-retirement benefits                 |  |                |        |   |     |   | 222.4   |      |  |   | 408.3              |   |  |              |       |   |                    |   |         |   |  |   | 630.7  
|Intercompany accounts, net                           |  |                | 2,043.2 |   |     |   | (43.9   | )    |  |   | (1,839.6           | ) |  |              | (159.7 | ) |                    |   |         |   |  |   |       
|Long-term portion of asbestos liability              |  |                |        |   |     |   | 665.5   |      |  |   |                   |   |  |              |       |   |                    |   |         |   |  |   | 665.5  
|Other long-term liabilities                          |  |                | (1.0    | ) |     |   | 358.1   |      |  |   | 189.3              |   |  |              | 185.5  |   |                    |   |         |   |  |   | 731.9  
|                                                     |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total liabilities                                    |  |                | 2,042.2 |   |     |   | 3,629.1 |      |  |   | 702.0              |   |  |              | 107.4  |   |                    |   |         |   |  |   | 6,480.7
|                                                     |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total shareholders equity (deficit)                 |  |                | 963.1   |   |     |   | (398.9  | )    |  |   | 3,446.5            |   |  |              | (43.2  | ) |                    |   | (3,004.4 | ) |  |   | 963.1  
|                                                     |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total liabilities and shareholders equity (deficit) |  | $              | 3,005.3 |   |     | $ | 3,230.2 |      |  | $ | 4,148.5            |   |  | $            | 64.2   |   |                    | $ | (3,004.4 | ) |  | $ | 7,443.8
|                                                     |  |                |         |   |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        



24



---

Note 12. Supplemental Consolidating Condensed Financial Information (continued)

CONSOLIDATING CONDENSED STATEMENTS OF CASH FLOW

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006

(unaudited)



|                                                                        |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|----------------------------------------------------------------------- |  | -------------- | ------ | - | --- | - | ------ | ---- |  | - | ------------------- | - |  | ------------- | ----- | - | ------------------- | - | ------ | - |  | - | ------ | -
|(Dollars in millions)                                                   |  | Parent Company |        |   | ASI |   |        | ASII |  |   | Other Subsid-iaries |   |  | Elimin-ations |       |   | Consoli-dated Total |  
|Cash provided (used) by:                                                |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Operating activities:                                                   |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Net income                                                              |  | $              | 426.7  |   |     | $ | 200.4  |      |  | $ | 223.2               |   |  | $             | 3.1   |   |                     | $ | (426.7 | ) |  | $ | 426.7  |  
|Adjustments to reconcile net income to net cash provided by operations: |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Depreciation and amortization                                           |  |                |       |   |     |   | 76.5   |      |  |   | 130.5               |   |  |               |      |   |                     |   |       |   |  |   | 207.0  |  
|Equity in earnings of affiliates, net of dividends received             |  |                |       |   |     |   | (3.7   | )    |  |   | (10.0               | ) |  |               |      |   |                     |   |       |   |  |   | (13.7  | )
|Non-cash stock compensation                                             |  |                |       |   |     |   | 75.0   |      |  |   |                    |   |  |               |      |   |                     |   |       |   |  |   | 75.0   |  
|Gain/loss on sale of property and equipment                             |  |                |       |   |     |   |       |      |  |   | (3.9                | ) |  |               |      |   |                     |   |       |   |  |   | (3.9   | )
|Equity in net income of subsidiary                                      |  |                | (426.7 | ) |     |   |       |      |  |   |                    |   |  |               |      |   |                     |   | 426.7  |   |  |   |       |  
|Changes in assets and liabilities:                                      |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Accounts receivable                                                     |  |                |       |   |     |   | (146.0 | )    |  |   | (201.3              | ) |  |               | (17.5 | ) |                     |   |       |   |  |   | (364.8 | )
|Inventories                                                             |  |                |       |   |     |   | (115.6 | )    |  |   | (93.5               | ) |  |               |      |   |                     |   |       |   |  |   | (209.1 | )
|Accounts payable                                                        |  |                |       |   |     |   | 51.4   |      |  |   | 87.5                |   |  |               |      |   |                     |   |       |   |  |   | 138.9  |  
|Other accrued liabilities                                               |  |                |       |   |     |   | 78.6   |      |  |   | 150.8               |   |  |               | (5.1  | ) |                     |   |       |   |  |   | 224.3  |  
|Post-retirement benefits                                                |  |                |       |   |     |   | (32.6  | )    |  |   | 3.4                 |   |  |               |      |   |                     |   |       |   |  |   | (29.2  | )
|Asbestos receivable/liability, net                                      |  |                |       |   |     |   | (5.3   | )    |  |   |                    |   |  |               |      |   |                     |   |       |   |  |   | (5.3   | )
|Other long-term liabilities                                             |  |                |       |   |     |   | 15.7   |      |  |   | (36.7               | ) |  |               | 8.5   |   |                     |   |       |   |  |   | (12.5  | )
|Other current and long-term assets                                      |  |                |       |   |     |   | (12.3  | )    |  |   | (5.9                | ) |  |               | 8.4   |   |                     |   |       |   |  |   | (9.8   | )
|                                                                        |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Net cash (used)/provided by operating activities                        |  |                |       |   |     |   | 182.1  |      |  |   | 244.1               |   |  |               | (2.6  | ) |                     |   |       |   |  |   | 423.6  |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Investing activities:                                                   |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Purchase of property, plant and equipment                               |  |                |       |   |     |   | (67.6  | )    |  |   | (70.7               | ) |  |               |      |   |                     |   |       |   |  |   | (138.3 | )
|Investments in affiliated companies                                     |  |                |       |   |     |   |       |      |  |   |                    |   |  |               |      |   |                     |   |       |   |  |   |       |  
|Investments in computer software                                        |  |                |       |   |     |   | (18.7  | )    |  |   | (9.2                | ) |  |               |      |   |                     |   |       |   |  |   | (27.9  | )
|Loan to unconsolidated joint venture, net                               |  |                |       |   |     |   | 3.9    |      |  |   |                    |   |  |               |      |   |                     |   |       |   |  |   | 3.9    |  
|Proceeds from the disposal of property/equipment                        |  |                |       |   |     |   |       |      |  |   | 16.0                |   |  |               |      |   |                     |   |       |   |  |   | 16.0   |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Net cash used by investing activities                                   |  |                |       |   |     |   | (82.4  | )    |  |   | (63.9               | ) |  |               |      |   |                     |   |       |   |  |   | (146.3 | )
|                                                                        |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Financing activities:                                                   |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Proceeds from issuance of long-term debt                                |  |                |       |   |     |   | 14.1   |      |  |   | 0.8                 |   |  |               |      |   |                     |   |       |   |  |   | 14.9   |  
|Repayments of long-term debt                                            |  |                |       |   |     |   | (310.5 | )    |  |   | (1.1                | ) |  |               |      |   |                     |   |       |   |  |   | (311.6 | )
|Net change in revolving credit facility                                 |  |                |       |   |     |   | 378.8  |      |  |   | (93.6               | ) |  |               |      |   |                     |   |       |   |  |   | 285.2  |  
|Net change in other short-term debt                                     |  |                |       |   |     |   | 78.5   |      |  |   | 12.7                |   |  |               |      |   |                     |   |       |   |  |   | 91.2   |  
|Purchases of treasury stock                                             |  |                | (450.0 | ) |     |   |       |      |  |   |                    |   |  |               |      |   |                     |   |       |   |  |   | (450.0 | )
|Dividend payments                                                       |  |                | (108.9 | ) |     |   |       |      |  |   |                    |   |  |               |      |   |                     |   |       |   |  |   | (108.9 | )
|Net change in intercompany accounts                                     |  |                | 510.5  |   |     |   | (402.5 | )    |  |   | (110.8              | ) |  |               | 2.8   |   |                     |   |       |   |  |   |       |  
|Proceeds from exercise of stock options                                 |  |                | 33.2   |   |     |   |       |      |  |   |                    |   |  |               |      |   |                     |   |       |   |  |   | 33.2   |  
|Proceeds from foreign exchange forward contracts                        |  |                |       |   |     |   | 1.4    |      |  |   |                    |   |  |               |      |   |                     |   |       |   |  |   | 1.4    |  
|Other common stock issued or reacquired, net                            |  |                | 16.0   |   |     |   |       |      |  |   |                    |   |  |               |      |   |                     |   |       |   |  |   | 16.0   |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Net cash (used)/provided by financing activities                        |  |                | 0.8    |   |     |   | (240.2 | )    |  |   | (192.0              | ) |  |               | 2.8   |   |                     |   |       |   |  |   | (428.6 | )
|                                                                        |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Effect of exchange rate changes on cash and cash equivalents            |  |                |       |   |     |   |       |      |  |   | 8.0                 |   |  |               |      |   |                     |   |       |   |  |   | 8.0    |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Net increase (decrease) in cash and cash equivalents                    |  |                | 0.8    |   |     |   | (140.5 | )    |  |   | (3.8                | ) |  |               | 0.2   |   |                     |   |       |   |  |   | (143.3 | )
|Cash and cash equivalents at beginning of year                          |  |                | 0.1    |   |     |   | 141.7  |      |  |   | 246.3               |   |  |               | 2.6   |   |                     |   |       |   |  |   | 390.7  |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  
|Cash and cash equivalents at end of year                                |  | $              | 0.9    |   |     | $ | 1.2    |      |  | $ | 242.5               |   |  | $             | 2.8   |   |                     | $ |       |   |  | $ | 247.4  |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                     |   |  |               |       |   |                     |   |        |   |  |   |        |  



25



---

Note 12. Supplemental Consolidating Condensed Financial Information (continued)

CONSOLIDATING CONDENSED STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2005

(unaudited)



|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|-------------------------------------------------------------------------------- |  | -------------- | ----- | --- | - | ------- |  | - | ----------------- | - |  | ------------ | ---- | - | ------------------ | - | ------ | - |  | - | -------
|(Dollars in millions)                                                            |  | Parent Company |       | ASI |   | ASII    |  |   | OtherSubsidiaries |   |  | Eliminations |      |   | Consolidated Total
|Sales                                                                            |  | $              |      |     | $ | 1,395.7 |  | $ | 1,318.6           |   |  | $            | 3.5  |   |                    | $ | (93.8  | ) |  | $ | 2,624.0
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Costs and expenses and other expense:                                            |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Cost of sales                                                                    |  |                |      |     |   | 988.1   |  |   | 997.1             |   |  |              | 4.5  |   |                    |   | (93.2  | ) |  |   | 1,896.5
|Selling and administrative expenses                                              |  |                |      |     |   | 264.1   |  |   | 208.0             |   |  |              | 0.1  |   |                    |   | (1.1   | ) |  |   | 471.1  
|Other (income) expense                                                           |  |                |      |     |   | 8.3     |  |   | (1.2              | ) |  |              | (1.4 | ) |                    |   | 0.5    |   |  |   | 6.2    
|Interest expense                                                                 |  |                |      |     |   | 27.6    |  |   | 1.3               |   |  |              |     |   |                    |   |       |   |  |   | 28.9   
|Intercompany interest expense (income)                                           |  |                |      |     |   | 4.1     |  |   | (4.1              | ) |  |              |     |   |                    |   |       |   |  |   |        
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Total expenses                                                                   |  |                |      |     |   | 1,292.2 |  |   | 1,201.1           |   |  |              | 3.2  |   |                    |   | (93.8  | ) |  |   | 2,402.7
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Income before income taxes and equity in net income of consolidated subsidiaries |  |                |      |     |   | 103.5   |  |   | 117.5             |   |  |              | 0.3  |   |                    |   |       |   |  |   | 221.3  
|Income taxes                                                                     |  |                |      |     |   | 17.6    |  |   | 44.6              |   |  |              |     |   |                    |   |       |   |  |   | 62.2   
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Income/(loss) before equity in net income of consolidated subsidiaries           |  |                |      |     |   | 85.9    |  |   | 72.9              |   |  |              | 0.3  |   |                    |   |       |   |  |   | 159.1  
|Equity in net income of consolidated subsidiaries                                |  |                | 159.1 |     |   |        |  |   |                  |   |  |              |     |   |                    |   | (159.1 | ) |  |   |       
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Net income/(loss)                                                                |  | $              | 159.1 |     | $ | 85.9    |  | $ | 72.9              |   |  | $            | 0.3  |   |                    | $ | (159.1 | ) |  | $ | 159.1  
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        

CONSOLIDATING CONDENSED STATEMENTS OF INCOME

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2005

(Unaudited)



|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|-------------------------------------------------------------------------------- |  | -------------- | ----- | --- | - | ------- |  | - | ----------------- | - |  | ------------ | ---- | - | ------------------ | - | ------ | - |  | - | -------
|(Dollars in millions)                                                            |  | Parent Company |       | ASI |   | ASII    |  |   | OtherSubsidiaries |   |  | Eliminations |      |   | Consolidated Total
|Sales                                                                            |  | $              |      |     | $ | 3,968.3 |  | $ | 4,067.4           |   |  | $            | 9.9  |   |                    | $ | (326.3 | ) |  | $ | 7,719.3
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Costs and expenses and other expense:                                            |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Cost of sales                                                                    |  |                |      |     |   | 2,837.8 |  |   | 3,091.6           |   |  |              | 11.5 |   |                    |   | (325.3 | ) |  |   | 5,615.6
|Selling and administrative expenses                                              |  |                |      |     |   | 780.2   |  |   | 637.6             |   |  |              | 0.4  |   |                    |   | (3.1   | ) |  |   | 1,415.1
|Other (income) expense                                                           |  |                |      |     |   | 48.7    |  |   | (46.4             | ) |  |              | (4.3 | ) |                    |   | 2.1    |   |  |   | 0.1    
|Interest expense                                                                 |  |                |      |     |   | 83.5    |  |   | 5.6               |   |  |              |     |   |                    |   |       |   |  |   | 89.1   
|Intercompany interest expense (income)                                           |  |                |      |     |   | 10.7    |  |   | (10.7             | ) |  |              |     |   |                    |   |       |   |  |   |       
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Total expenses                                                                   |  |                |      |     |   | 3,760.9 |  |   | 3,677.7           |   |  |              | 7.6  |   |                    |   | (326.3 | ) |  |   | 7,119.9
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Income before income taxes and equity in net income of consolidated subsidiaries |  |                |      |     |   | 207.4   |  |   | 389.7             |   |  |              | 2.3  |   |                    |   |       |   |  |   | 599.4  
|Income taxes                                                                     |  |                |      |     |   | 42.5    |  |   | 64.3              |   |  |              | 0.7  |   |                    |   |       |   |  |   | 107.5  
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Income before equity in net income of consolidated subsidiaries                  |  |                |      |     |   | 164.9   |  |   | 325.4             |   |  |              | 1.6  |   |                    |   |       |   |  |   | 491.9  
|Equity in net income of consolidated subsidiaries                                |  |                | 491.9 |     |   |        |  |   |                  |   |  |              |     |   |                    |   | (491.9 | ) |  |   |       
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        
|Net income                                                                       |  | $              | 491.9 |     | $ | 164.9   |  | $ | 325.4             |   |  | $            | 1.6  |   |                    | $ | (491.9 | ) |  | $ | 491.9  
|                                                                                 |  |                |       |     |   |         |  |   |                   |   |  |              |      |   |                    |   |        |   |  |   |        



26



---

Note 12. Supplemental Consolidating Condensed Financial Information (continued)

CONSOLIDATING CONDENSED BALANCE SHEETS

AS OF
DECEMBER 31, 2005



|                                                     |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|---------------------------------------------------- |  | -------------- | ------- | --- | - | ------- | ---- |  | - | ------------------ | - |  | ------------ | ------ | - | ------------------ | - | -------- | - |  | - | -------
|(Dollars in millions)                                |  | Parent Company |         | ASI |   |         | ASII |  |   | Other Subsidiaries |   |  | Eliminations |        |   | Consolidated Total
|ASSETS                                               |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Current assets:                                      |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Cash and cash equivalents                            |  | $              | 0.1     |     | $ | 141.7   |      |  | $ | 246.3              |   |  | $            | 2.6    |   |                    | $ |         |   |  | $ | 390.7  
|Accounts receivable, net                             |  |                |        |     |   | 537.3   |      |  |   | 601.0              |   |  |              | 23.0   |   |                    |   |         |   |  |   | 1,161.3
|Inventories                                          |  |                |        |     |   | 512.8   |      |  |   | 565.4              |   |  |              |       |   |                    |   |         |   |  |   | 1,078.2
|Other current assets                                 |  |                |        |     |   | 258.6   |      |  |   | 161.3              |   |  |              | 16.1   |   |                    |   |         |   |  |   | 436.0  
|                                                     |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total current assets                                 |  |                | 0.1     |     |   | 1,450.4 |      |  |   | 1,574.0            |   |  |              | 41.7   |   |                    |   |         |   |  |   | 3,066.2
|Facilities, net                                      |  |                |        |     |   | 629.7   |      |  |   | 986.5              |   |  |              |       |   |                    |   |         |   |  |   | 1,616.2
|Goodwill, net                                        |  |                |        |     |   | 178.0   |      |  |   | 980.9              |   |  |              |       |   |                    |   |         |   |  |   | 1,158.9
|Investment in subsidiaries                           |  |                | 2,454.2 |     |   |        |      |  |   |                   |   |  |              |       |   |                    |   | (2,454.2 | ) |  |   |       
|Long-term asbestos receivable                        |  |                |        |     |   | 384.0   |      |  |   |                   |   |  |              |       |   |                    |   |         |   |  |   | 384.0  
|Other assets                                         |  |                |        |     |   | 449.1   |      |  |   | 181.2              |   |  |              | 12.2   |   |                    |   |         |   |  |   | 642.5  
|                                                     |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total assets                                         |  | $              | 2,454.3 |     | $ | 3,091.2 |      |  | $ | 3,722.6            |   |  | $            | 53.9   |   |                    | $ | (2,454.2 | ) |  | $ | 6,867.8
|                                                     |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|LIABILITIES AND SHAREHOLDERS EQUITY (DEFICIT)       |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Current liabilities:                                 |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Loans payable to banks                               |  | $              |        |     | $ |        |      |  | $ | 17.5               |   |  | $            |       |   |                    | $ |         |   |  | $ | 17.5   
|Current maturities of long-term debt                 |  |                |        |     |   | 2.0     |      |  |   | 0.6                |   |  |              |       |   |                    |   |         |   |  |   | 2.6    
|Other current liabilities                            |  |                |        |     |   | 876.7   |      |  |   | 1,314.6            |   |  |              | 17.5   |   |                    |   |         |   |  |   | 2,208.8
|                                                     |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total current liabilities                            |  |                |        |     |   | 878.7   |      |  |   | 1,332.7            |   |  |              | 17.5   |   |                    |   |         |   |  |   | 2,228.9
|Long-term debt                                       |  |                |        |     |   | 1,282.8 |      |  |   | 393.3              |   |  |              |       |   |                    |   |         |   |  |   | 1,676.1
|Reserve for post-retirement benefits                 |  |                |        |     |   | 254.9   |      |  |   | 376.7              |   |  |              |       |   |                    |   |         |   |  |   | 631.6  
|Intercompany accounts, net                           |  |                | 1,531.8 |     |   | 362.4   |      |  |   | (1,760.7           | ) |  |              | (133.5 | ) |                    |   |         |   |  |   |       
|Long-term portion of asbestos liability              |  |                |        |     |   | 673.0   |      |  |   |                   |   |  |              |       |   |                    |   |         |   |  |   | 673.0  
|Other long-term liabilities                          |  |                |        |     |   | 296.5   |      |  |   | 273.2              |   |  |              | 166.0  |   |                    |   |         |   |  |   | 735.7  
|                                                     |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total liabilities                                    |  |                | 1,531.8 |     |   | 3,748.3 |      |  |   | 615.2              |   |  |              | 50.0   |   |                    |   |         |   |  |   | 5,945.3
|                                                     |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total shareholders equity (deficit)                 |  |                | 922.5   |     |   | (657.1  | )    |  |   | 3,107.4            |   |  |              | 3.9    |   |                    |   | (2,454.2 | ) |  |   | 922.5  
|                                                     |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        
|Total liabilities and shareholders equity (deficit) |  | $              | 2,454.3 |     | $ | 3,091.2 |      |  | $ | 3,722.6            |   |  | $            | 53.9   |   |                    | $ | (2,454.2 | ) |  | $ | 6,867.8
|                                                     |  |                |         |     |   |         |      |  |   |                    |   |  |              |        |   |                    |   |          |   |  |   |        



27



---

Note 12. Supplemental Consolidating Condensed Financial Information (continued)

CONSOLIDATING CONDENSED STATEMENTS OF CASH FLOW

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2005

(unaudited)



|                                                                        |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|----------------------------------------------------------------------- |  | -------------- | ------ | - | --- | - | ------ | ---- |  | - | ------------------ | - |  | ------------ | ----- | - | ------------------ | - | ------ | - |  | - | ------ | -
|(Dollars in millions)                                                   |  | Parent Company |        |   | ASI |   |        | ASII |  |   | Other Subsidiaries |   |  | Eliminations |       |   | Consolidated Total |  
|Cash provided (used) by:                                                |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Operating activities:                                                   |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Net income                                                              |  | $              | 491.9  |   |     | $ | 164.9  |      |  | $ | 325.4              |   |  | $            | 1.6   |   |                    | $ | (491.9 | ) |  | $ | 491.9  |  
|Adjustments to reconcile net income to net cash provided by operations: |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Depreciation and amortization                                           |  |                |       |   |     |   | 74.4   |      |  |   | 123.0              |   |  |              |      |   |                    |   |       |   |  |   | 197.4  |  
|Equity in earnings of affiliates, net of dividends received             |  |                |       |   |     |   | (9.0   | )    |  |   | (8.2               | ) |  |              |      |   |                    |   |       |   |  |   | (17.2  | )
|Non-cash stock compensation                                             |  |                |       |   |     |   | 49.0   |      |  |   |                   |   |  |              |      |   |                    |   |       |   |  |   | 49.0   |  
|Other                                                                   |  |                |       |   |     |   | (3.7   | )    |  |   | (0.9               | ) |  |              |      |   |                    |   |       |   |  |   | (4.6   | )
|Equity in net income of subsidiaries                                    |  |                | (491.9 | ) |     |   |       |      |  |   |                   |   |  |              |      |   |                    |   | 491.9  |   |  |   |       |  
|Changes in assets and liabilities:                                      |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Accounts receivable                                                     |  |                |       |   |     |   | (98.7  | )    |  |   | (88.6              | ) |  |              |      |   |                    |   |       |   |  |   | (187.3 | )
|Inventories                                                             |  |                |       |   |     |   | (57.3  | )    |  |   | (40.3              | ) |  |              |      |   |                    |   |       |   |  |   | (97.6  | )
|Accounts payable                                                        |  |                |       |   |     |   | 44.2   |      |  |   | (28.3              | ) |  |              | 0.2   |   |                    |   |       |   |  |   | 16.1   |  
|Other accrued liabilities and taxes                                     |  |                |       |   |     |   | (56.1  | )    |  |   | 161.0              |   |  |              | (14.5 | ) |                    |   |       |   |  |   | 90.4   |  
|Post-retirement benefits                                                |  |                |       |   |     |   | (32.6  | )    |  |   | 8.0                |   |  |              |      |   |                    |   |       |   |  |   | (24.6  | )
|Asbestos receivable/liability, net                                      |  |                |       |   |     |   | 3.5    |      |  |   |                   |   |  |              |      |   |                    |   |       |   |  |   | 3.5    |  
|Other current and long-term assets                                      |  |                |       |   |     |   | 50.3   |      |  |   | (57.4              | ) |  |              | 13.1  |   |                    |   |       |   |  |   | 6.0    |  
|Other long-term liabilities                                             |  |                |       |   |     |   | 36.2   |      |  |   | (38.7              | ) |  |              | 16.0  |   |                    |   |       |   |  |   | 13.5   |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Net cash provided by operating activities                               |  |                |       |   |     |   | 165.1  |      |  |   | 355.0              |   |  |              | 16.4  |   |                    |   |       |   |  |   | 536.5  |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Investing activities:                                                   |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Purchase of property, plant and equipment                               |  |                |       |   |     |   | (94.1  | )    |  |   | (94.2              | ) |  |              |      |   |                    |   |       |   |  |   | (188.3 | )
|Investment in affiliated companies                                      |  |                |       |   |     |   | (4.8   | )    |  |   | (15.2              | ) |  |              |      |   |                    |   |       |   |  |   | (20.0  | )
|Investments in computer software                                        |  |                |       |   |     |   | (17.4  | )    |  |   | (15.7              | ) |  |              |      |   |                    |   |       |   |  |   | (33.1  | )
|Loan to unconsolidated joint venture, net                               |  |                |       |   |     |   | 8.9    |      |  |   |                   |   |  |              |      |   |                    |   |       |   |  |   | 8.9    |  
|Proceeds from the disposal of property/equipment                        |  |                |       |   |     |   | 18.1   |      |  |   | 8.4                |   |  |              |      |   |                    |   |       |   |  |   | 26.5   |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Net cash used by investing activities                                   |  |                |       |   |     |   | (89.3  | )    |  |   | (116.7             | ) |  |              |      |   |                    |   |       |   |  |   | (206.0 | )
|                                                                        |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Financing activities:                                                   |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Proceeds from issuance of long-term debt                                |  |                |       |   |     |   | 201.2  |      |  |   | 1.3                |   |  |              |      |   |                    |   |       |   |  |   | 202.5  |  
|Repayments of long-term debt                                            |  |                |       |   |     |   | (209.2 | )    |  |   | (0.8               | ) |  |              |      |   |                    |   |       |   |  |   | (210.0 | )
|Net change in revolving credit facility                                 |  |                |       |   |     |   | 195.0  |      |  |   | 4.5                |   |  |              |      |   |                    |   |       |   |  |   | 199.5  |  
|Net change in other short-term debt                                     |  |                |       |   |     |   | (11.5  | )    |  |   | (6.3               | ) |  |              |      |   |                    |   |       |   |  |   | (17.8  | )
|Purchases of treasury stock                                             |  |                | (338.4 | ) |     |   |       |      |  |   |                   |   |  |              |      |   |                    |   |       |   |  |   | (338.4 | )
|Dividend payments                                                       |  |                | (95.3  | ) |     |   |       |      |  |   |                   |   |  |              |      |   |                    |   |       |   |  |   | (95.3  | )
|Net change in intercompany accounts                                     |  |                | 396.9  |   |     |   | (246.8 | )    |  |   | (134.0             | ) |  |              | (16.1 | ) |                    |   |       |   |  |   |       |  
|Proceeds from exercise of stock options                                 |  |                | 30.3   |   |     |   |       |      |  |   |                   |   |  |              |      |   |                    |   |       |   |  |   | 30.3   |  
|Proceeds from settlement of foreign exchange forward contracts          |  |                |       |   |     |   | (2.8   | )    |  |   |                   |   |  |              |      |   |                    |   |       |   |  |   | (2.8   | )
|Other common stock issued or reacquired, net                            |  |                | 6.6    |   |     |   |       |      |  |   |                   |   |  |              |      |   |                    |   |       |   |  |   | 6.6    |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Net cash used by financing activities                                   |  |                | 0.1    |   |     |   | (74.1  | )    |  |   | (135.3             | ) |  |              | (16.1 | ) |                    |   |       |   |  |   | (225.4 | )
|                                                                        |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Effect of exchange rate changes on cash and cash equivalents            |  |                |       |   |     |   |       |      |  |   | (4.4               | ) |  |              |      |   |                    |   |       |   |  |   | (4.4   | )
|                                                                        |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Net increase in cash and cash equivalents                               |  |                | 0.1    |   |     |   | 1.7    |      |  |   | 98.6               |   |  |              | 0.3   |   |                    |   |       |   |  |   | 100.7  |  
|Cash and cash equivalents at beginning of year                          |  |                | 0.1    |   |     |   | (8.6   | )    |  |   | 235.1              |   |  |              | 2.8   |   |                    |   |       |   |  |   | 229.4  |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  
|Cash and cash equivalents at end of year                                |  | $              | 0.2    |   |     | $ | (6.9   | )    |  | $ | 333.7              |   |  | $            | 3.1   |   |                    | $ |       |   |  | $ | 330.1  |  
|                                                                        |  |                |        |   |     |   |        |      |  |   |                    |   |  |              |       |   |                    |   |        |   |  |   |        |  



28



---

Note 13. Divestiture

On May 31, 2006, the Company sold the ceramic cartridge manufacturing operation of its European faucet business. The Company received approximately $13.1 million of net cash proceeds from the sale transaction and
recognized a pretax gain of approximately $6.3 million, which is included in other income in the accompanying consolidated statements of income.

Note
14. Segment Data

Summary Segment and Income Statement Data

Dollars in millions

(unaudited)



|                                                      |  |                                 |         |                                |      |   |         |  |   |         |   |  |   |        
|----------------------------------------------------- |  | ------------------------------- | ------- | ------------------------------ | ---- | - | ------- |  | - | ------- | - |  | - | -------
|                                                      |  | Three months endedSeptember 30, |         | Nine months endedSeptember 30,
|                                                      |  | 2006                            |         |                                | 2005 |   | 2006    |  |   | 2005   
|Sales:                                                |  |                                 |         |                                |      |   |         |  |   |         |   |  |   |        
|Air Conditioning Systems and Services                 |  | $                               | 1,840.0 |                                |      | $ | 1,599.0 |  | $ | 5,161.9 |   |  | $ | 4,484.0
|Bath and Kitchen                                      |  |                                 | 620.2   |                                |      |   | 590.0   |  |   | 1,849.9 |   |  |   | 1,843.0
|Vehicle Control Systems                               |  |                                 | 504.6   |                                |      |   | 435.0   |  |   | 1,495.7 |   |  |   | 1,392.3
|                                                      |  |                                 |         |                                |      |   |         |  |   |         |   |  |   |        
|Total Sales                                           |  | $                               | 2,964.8 |                                |      | $ | 2,624.0 |  | $ | 8,507.5 |   |  | $ | 7,719.3
|                                                      |  |                                 |         |                                |      |   |         |  |   |         |   |  |   |        
|Segment Income:                                       |  |                                 |         |                                |      |   |         |  |   |         |   |  |   |        
|Air Conditioning Systems and Services                 |  | $                               | 247.6   |                                |      | $ | 214.8   |  | $ | 656.5   |   |  | $ | 521.3  
|Bath and Kitchen                                      |  |                                 | (18.9   | )                              |      |   | 21.3    |  |   | (14.7   | ) |  |   | 101.7  
|Vehicle Control Systems                               |  |                                 | 63.8    |                                |      |   | 57.3    |  |   | 191.2   |   |  |   | 193.0  
|                                                      |  |                                 |         |                                |      |   |         |  |   |         |   |  |   |        
|Total Segment Income                                  |  |                                 | 292.5   |                                |      |   | 293.4   |  |   | 833.0   |   |  |   | 816.0  
|Equity in net income of unconsolidated joint ventures |  |                                 | 5.6     |                                |      |   | 8.6     |  |   | 27.6    |   |  |   | 27.4   
|                                                      |  |                                 |         |                                |      |   |         |  |   |         |   |  |   |        
|                                                      |  |                                 | 298.1   |                                |      |   | 302.0   |  |   | 860.6   |   |  |   | 843.4  
|Interest expense                                      |  |                                 | 29.7    |                                |      |   | 28.9    |  |   | 91.6    |   |  |   | 89.1   
|Corporate and other expenses                          |  |                                 | 57.0    |                                |      |   | 51.8    |  |   | 172.2   |   |  |   | 154.9  
|                                                      |  |                                 |         |                                |      |   |         |  |   |         |   |  |   |        
|Income before income taxes                            |  |                                 | 211.4   |                                |      |   | 221.3   |  |   | 596.8   |   |  |   | 599.4  
|Income Taxes                                          |  |                                 | 60.5    |                                |      |   | 62.2    |  |   | 170.1   |   |  |   | 107.5  
|                                                      |  |                                 |         |                                |      |   |         |  |   |         |   |  |   |        
|Net income applicable to common shares                |  | $                               | 150.9   |                                |      | $ | 159.1   |  | $ | 426.7   |   |  | $ | 491.9  
|                                                      |  |                                 |         |                                |      |   |         |  |   |         |   |  |   |        

Upon adoption of FAS 123R in 2006, each of the Companys segments includes compensation
expense associated with share-based payment awards. For the three months ended September 30, 2006 segment income of Air Conditioning Systems and Services, Bath and Kitchen and Vehicle Control Systems includes $2.9 million, $1.0 million and $0.6
million, respectively, of compensation expense associated with share-based payment awards. For the nine months ended September 30, 2006 segment income of Air Conditioning Systems and Services, Bath and Kitchen and Vehicle Control Systems
includes $8.6 million, $3.1 million and $1.8 million of compensation expense associated with share-based payment awards, respectively.

Corporate and other expenses are comprised of corporate functional spending, minority interest expense and other corporate expenses. Corporate functional spending includes salaries, fringe benefits, share-based compensation expense and
professional fees associated with corporate functions such as human resources, finance, information technology, and legal. Other corporate expenses include costs associated with incentive compensation related to the corporate functions listed above,
asbestos litigation costs, losses on sales of receivables associated with our receivable securitization programs (See Note 8 of Notes to Financial Statements in our Form 10-K



29



---

for the year ended December 31, 2005), pension and post-retirement benefit costs related to the corporate functions listed above and accretion expense
associated with the Companys post-retirement benefit plans (See Note 6 of Notes to Financial Statements in our Form 10-K for the year ended December 31, 2005), non-operating foreign exchange gains/losses and other miscellaneous corporate
related expenses. For the three months and nine months ended September 30, 2006, corporate and other expenses include $3.3 million and $10.2 million, respectively, of compensation expense associated with share-based payment awards.

For a comparative analysis of this Summary Segment and Income Statement Data, see Managements Discussion and Analysis of Financial Condition and
Results of Operations on the following pages.



30



---

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

Executive Overview

The Company
operates in three major business segments: Air Conditioning Systems and Services, Bath and Kitchen and Vehicle Control Systems. Air Conditioning Systems and Services is a global manufacturer of commercial and residential heating, ventilation and air
conditioning (HVAC) equipment systems and controls. Bath and Kitchen is a producer of bathroom and kitchen fixtures and fittings in Europe, the Americas and Asia. Vehicle Control Systems designs, manufactures and sells braking and control systems
primarily for the worldwide commercial vehicle industry. Company management analyzes the performance of the business using the following general framework and describes the performance of the business in this context throughout the remainder of this
discussion and analysis of financial condition and results of operations.

Sales  The Company analyzes its sales activity based on the impacts of its
pricing initiatives and the volume and mix of its products. The realization of price increases and the execution of the strategy to improve sales mix to more profitable new products are important to the Company in order to offset commodity and other
cost escalations and grow profitability.

Productivity  The Company identifies the impact of key productivity programs in the areas of materials
procurement and labor.

Commodities  Each of the Companys businesses use commodities such as steel, copper, aluminum and natural gas in the
manufacturing process. The impact of changing costs for these commodities can have a significant impact on the Companys performance.

Investments
 The Company analyzes its ongoing costs for new products in each of its businesses and its investments in sales and marketing programs in support of sales growth. Investments in new products are important to sustaining organic growth and to
improve the mix of products through innovation and new product launches.

Costs associated with shipping, handling, purchasing, receiving, inspecting,
warehousing, internal transfer costs and other costs of distribution incurred on sales of products are included in the determination of segment income and total segment income and in the determination of cost of sales in the Consolidated Statement
of Income. The Companys measure of cost of sales may not be comparable to those of other companies as some companies exclude a portion of these costs from cost of sales and include them in another caption within their income statement.

Financial Results Overview

Total
segment income as referred to in the table below represents the summation of segment income of the Companys three business segments: Air Conditioning Systems and Services, Bath and Kitchen and Vehicle Control Systems. The presentation of total
segment income and total segment income as a percentage of sales is not in conformity with GAAP. This measure may not be comparable to similar measures of other companies as not all companies calculate this measure in the same manner. In addition,
the presentation of total segment income and total segment income as a percentage of sales are not meant to be substitutes for measurements prepared in conformity with GAAP, nor to be considered in isolation. Management believes that presenting
these measures is useful to shareholders because it enhances their



31



---

understanding of how management assesses the performance of the Companys businesses. In addition, the Company uses total segment income to make
strategic and capital investment decisions, allocate resources and report business performance to the Board of Directors. Segment income also may be used, in part, to determine incentive compensation for certain employees. See Note 14 of Notes to
Financial Statements for a reconciliation of segment income to net income applicable to common shares. In addition, please see the table directly below for presentation of total segment income as a percentage of sales and net income applicable to
common shares as a percentage of sales and information on the presentation of segment income excluding effects of foreign exchange translation in results of operations by business segment. Net income applicable to common shares is the most directly
comparable GAAP measure to total segment income.

Following is an analysis of changes in sales, total segment income and total segment
income as a percentage of sales for the Company for the third quarter of 2006 compared with the third quarter of 2005, with and without the effects of foreign exchange translation.



|                                                                |  |                                                |         |                      |                                       |   |                          |                          |  |      |                                        |  |   |         |   |  |          |   
|--------------------------------------------------------------- |  | ---------------------------------------------- | ------- | -------------------- | ------------------------------------- | - | ------------------------ | ------------------------ |  | ---- | -------------------------------------- |  | - | ------- | - |  | -------- | --
|                                                                |  |                                                |         |                      | Three Months Ended September 30, 2006 |  
|(Dollars in millions)                                           |  | Three Months Ended September 30, 2005 Reported |         |                      | 2006 Reported                         |   |                          | PercentageChangeReported |  |      | Excluding foreign exchange translation | 
|                                                                |  |                                                |         | 2006 Adjusted Amount |                                       |   | PercentageChangeAdjusted |                         
|Sales                                                           |  | $                                              | 2,624.0 |                      |                                       | $ | 2,964.8                  |                          |  | 13.0 | %                                      |  | $ | 2,914.5 |   |  | 11.1     | % 
|Total segment income                                            |  |                                                | 293.4   |                      |                                       |   | 292.5                    |                          |  | (0.3 | )%                                     |  |   | 289.0   |   |  | (1.5     | )%
|Total segment income as a percentage of sales                   |  |                                                | 11.2    | %                    |                                       |   | 9.9                      | %                        |  | (1.3 | ) pts.                                 |  |   | 9.9     | % |  | 0.0 pts. |   
|Net income applicable to common shares                          |  | $                                              | 159.1   |                      |                                       | $ | 150.9                    |                          |  |      |                                        |  |   |         |   |  |          |   
|Net income applicable to common shares as a percentage of sales |  |                                                | 6.1     | %                    |                                       |   | 5.1                      | %                        |  |      |                                        |  |   |         |   |  |          |   

Sales in the third quarter of 2006 were $2,964.8 million, an increase of 13.0% (11.1% excluding
favorable foreign exchange translation effects) from $2,624.0 million in the third quarter of 2005. Sales increased 15.1% for Air Conditioning Systems and Services, increased 5.1% for Bath and Kitchen and increased 16.0% for Vehicle Control
Systems. Sales for the nine-months ended September 30, 2006 were $8,507.5 million, an increase of 10.2% (10.3% excluding unfavorable foreign exchange translation effects) from $7,719.3 million during the first nine months of 2005. Sales
increased 15.1% for Air Conditioning Systems and Services, increased 0.4% for Bath and Kitchen and increased 7.4% for Vehicle Control Systems.

Total segment income was $292.5 million for the third quarter of 2006, a decrease of 0.3% (a decrease of 1.5% excluding favorable foreign exchange translation effects) from $293.4 million in the third quarter of 2005. Segment income
increased $32.8 million or 15.3% for Air Conditioning Systems and Services, decreased $40.2 million for Bath and Kitchen and increased $6.5 million or 11.3% for Vehicle Control Systems. Total segment income for the third quarter of 2006 as compared
to 2005 reflected strong performance in the Companys Air Conditioning Systems and Services and Vehicle Controls segments, which almost offset the significant decrease in performance of the Bath and Kitchen segment. The results of each of the
Companys reportable segments are discussed in greater detail in the Results of Operations by Business Segment



32



---

discussion that follows. Total segment income was $833.0 million for the first nine months of 2006, an increase of 2.1% with and without foreign exchange
translation effects from $816.0 million during the first nine months of 2005. Segment income increased $135.2 million or 25.9% for Air Conditioning Systems and Services, decreased $116.4 million for Bath and Kitchen and decreased $1.8 million
or 0.9% for Vehicle Control Systems. Segment income for the nine months ended September 30, 2006 was impacted by the same factors as discussed above.

Net income for the third quarter of 2006 was $150.9 million, down 5.2% from $159.1 million a year ago. Net income was $0.74 per diluted share in the third quarter of 2006, flat when compared to $0.74 per
diluted share a year ago. Total segment income remained relatively flat year over year as improved performance in the Air Conditioning Systems and Services and Vehicle Control Systems principally offset significantly reduced performance in the
Companys Bath and Kitchen segment. Net income in the quarter included $29.3 million of operational consolidation expenses ($20.2 million net of $9.1 million of tax benefits), primarily related to actions taken in the Bath and Kitchen segment
as compared to $10.9 million ($6.6 million net of $4.3 million of tax benefits) in 2005 (see Note 9 of Notes to Financial Statements). Net income for the three months ended September 30, 2006 also included $7.8 million of compensation expense
($5.4 million net of $2.4 million of tax benefits and $0.03 per diluted share) attributable to the fair value of share based payment awards.

Net income for the nine months ended September 30, 2006 was $426.7 million, down 13.3% from $491.9 million a year ago. Net income was $2.06 per diluted share, down 8.8% from $2.26 per diluted share a year ago. The improvement
in total segment income performance was not enough to offset lower tax benefits during 2006 as compared to 2005, which resulted in lower net income. Specifically, the Company recorded $84.4 million of tax benefits in 2005 primarily related to the
resolution of tax audits, tax contingencies and the impact of other non-U.S. tax planning initiatives on prior tax years as compared to $12.5 million of benefits during the first nine months of 2006 primarily related to the reduction of a tax
contingency and amounts principally related to adjustments of the 2005 tax provision to the final 2005 tax returns. Net income for the nine months ended September 30, 2006 included $52.3 million of operational consolidation expenses ($36.5
million net of $15.8 million of tax benefits) as compared to $55.5 million ($37.6 million net of $17.9 million of tax benefits) in 2005 (see Note 9 of Notes to Financial Statements). Net income for the nine months ended September 30, 2006 also
included $23.7 million of compensation expense ($16.4 million net of $7.3 million of tax benefits and $0.08 per diluted share) attributable to the fair value of share based payment awards and a $6.3 million gain ($3.9 million net of tax benefits)
associated with the sale of the ceramic cartridge manufacturing operation of its European Bath and Kitchen business.

In the third quarter
of 2006, total segment income was essentially flat as compared to 2005. Total segment income in 2006 reflected improved pricing of approximately $59 million, volume and mix increases of approximately $57 million, productivity improvements through
materials management and other programs of approximately $35 million and the benefits from prior operational consolidations of approximately $11 million. Offsetting these improvements were continued commodity, energy and logistics cost escalations
of approximately $80 million primarily due to increased copper, aluminum and fuel costs, additional investments primarily in new product development and marketing of approximately $24 million, labor cost inflation and costs associated with inventory
reduction programs related to Bath and Kitchen of approximately $28 million, increased operational consolidation expenses of $18 million and increased warranty costs of approximately $7 million primarily driven by higher sales. Segment income for
the quarter also reflected $4.6 million of compensation expense attributable to the fair value of share based



33



---

payment awards. The Companys performance for the nine months ended September 30, 2006 was impacted by many of the same items mentioned above. See
discussions below for year over year change in segment income for each business segment.

In the fourth quarter, the Company plans to
continue to evaluate additional operational consolidation activities, asset sales and tax items. However, the Company is not certain of the amount or timing of operational consolidation expenses and gains or losses on asset sales and tax items that
may occur in the future.

The Company has elected to prospectively recognize stock compensation expense and has not restated prior period
results. In 2005, the Company accounted for share based payment awards in accordance with APB 25. Since the exercise price of awards was equal to the fair market value of the Companys stock on the grant date, the Company was not required to
recognize compensation expense for outstanding awards. A disclosure is included in Note 5 of Notes to Financial Statements regarding the impact of expensing the fair value of share based awards. The expense of $7.8 million ($5.4 million net of tax)
recognized during the third quarter of 2006 represents an increase of $0.6 million when compared to the pro forma expense for the third quarter of 2005. The expense of $23.7 million ($16.4 million net of tax) recognized during the first nine months
of 2006 represents an increase of $1.4 million when compared to the pro forma expense for the first nine months of 2005. The increase relates to restricted stock expense in 2006. As of September 30, 2006, the Company has unrecognized share
based payment expense of $34.6 million that will be recognized over the remainder of the requisite service period, which the Company expects to be approximately $8.0 million per quarter in 2006. See Note 5 of Notes to Financial Statements.

Results of Operations by Business Segment

The following discussion and analysis addresses year-over-year changes in the line items shown in the Summary Segment and Income Statement Data in Note 14 of Notes to Financial Statements. Approximately half of the Companys business
is outside the U.S. and therefore, changes in exchange rates can have a significant effect on segment income when presented in U.S. dollars. Year-over-year changes in sales and segment income and, in certain cases, segment income as a percentage of
sales, for 2006 compared with 2005 are presented both with and without the effects of foreign exchange translation. Presenting segment income excluding the translation effects of foreign exchange amounts is not in conformity with generally accepted
accounting principles (GAAP), but management analyzes the data in this manner because it is useful to them for understanding operational performance of the business. Management also uses data adjusted in this manner for purposes of determining
incentive compensation. Accordingly, management believes that presenting information in this manner is also useful to shareholders in understanding the performance of the business. Changes in sales and segment income excluding foreign exchange
effects are calculated using current year sales and segment income translated at prior year exchange rates. The presentation of sales, segment income, total segment income and segment income as a percentage of sales with and without the effects of
foreign currency translation are not meant to be a substitute for measurements prepared in conformity with GAAP, nor to be considered in isolation.



34



---

Air Conditioning Systems and Services Segment

Following is an analysis of changes in sales, segment income and segment income as a percentage of sales for Air Conditioning Systems and Services for the
third quarter of 2006 compared with the third quarter of 2005, showing the effect of foreign exchange translation.



|                                        |  |                                                |         |                      |                                       |   |                          |                          |  |         |                                        |  |   |         |   |  |         |  
|--------------------------------------- |  | ---------------------------------------------- | ------- | -------------------- | ------------------------------------- | - | ------------------------ | ------------------------ |  | ------- | -------------------------------------- |  | - | ------- | - |  | ------- | -
|                                        |  |                                                |         |                      | Three Months Ended September 30, 2006 |  
|(Dollars in millions)                   |  | Three Months Ended September 30, 2005 Reported |         |                      | 2006 Reported                         |   |                          | PercentageChangeReported |  |         | Excluding foreign exchange translation | 
|                                        |  |                                                |         | 2006 Adjusted Amount |                                       |   | PercentageChangeAdjusted |                         
|Sales                                   |  | $                                              | 1,599.0 |                      |                                       | $ | 1,840.0                  |                          |  | 15.1    | %                                      |  | $ | 1,828.3 |   |  | 14.3    | %
|Segment income                          |  | $                                              | 214.8   |                      |                                       | $ | 247.6                    |                          |  | 15.3    | %                                      |  | $ | 246.5   |   |  | 14.8    | %
|Segment income as a percentage of sales |  |                                                | 13.4    | %                    |                                       |   | 13.5                     | %                        |  | 0.1pts. |                                        |  |   | 13.5    | % |  | 0.1pts. |  

Sales of Air Conditioning Systems and Services increased 15.1% (14.3% excluding favorable foreign
exchange translation effects) to $1,840.0 million for the third quarter of 2006 from $1,599.0 million for the third quarter of 2005. Overall, sales benefited from favorable mix of high-efficiency residential equipment sales, continued
improvements in commercial equipment sales and continued growing parts and services sales. Sales benefited during the third quarter of 2006 from price increases of approximately $50 million with the remainder of the increase driven by volume and
mix. The price increases realized in the quarter helped offset rising copper and aluminum commodity costs, but despite such price increases the rising commodity costs continue to impact segment income as a percentage of sales. Commercial equipment
sales, which represent approximately 25% of total Company sales, increased 17.5% on a global basis. This was the fourth consecutive quarter of double-digit growth and tenth consecutive quarter of growing commercial equipment sales at an accelerated
rate. Within the commercial equipment segment, for the quarter global unitary sales were up 17.2%, and global applied sales were up 17.9%. Sales increased 9.4% in the parts, services and solutions part of our business for the quarter.

Globally, orders were up 25% (excluding favorable foreign exchange translation effects) in the third quarter of 2006 as compared to 2005. In the
Americas, total orders were up 27%, with both applied and unitary orders experiencing double-digit growth. Internationally, orders increased 18% (excluding favorable foreign exchange translation effects) in the third quarter of 2006. Backlog at the
end of the quarter was $982 million, up 50% (excluding favorable foreign exchange translation effects) from the third quarter of last year. This marks the eleventh consecutive quarter of year-over-year backlog growth. The Company believes that the
current quarters continued growth in sales, backlog and orders are indicators that global commercial equipment market is in the middle of its current growth cycle. The commercial equipment market in the U.S. was up an estimated 14%
year-over-year, consisting of 3% growth in price and 10-11% growth in volume. Within the U.S. commercial equipment market, the Company experienced growth in the lodging, manufacturing, government and healthcare markets. Markets in Europe, the Middle
East and Asia increased in the mid-single digits.



35



---

Sales of the Companys residential products continued to grow, up 17.4% year-over-year. This
increase was driven by the combination of favorable mix and improved price. Continued favorable mix was driven by the continued increase in sales of higher efficiency 13 SEER (Seasonal Energy Efficiency Ratio) and above models. The
government mandated transition to higher efficiency technology, through its minimum 13 SEER requirement, became effective on January 23, 2006. Partially offsetting the favorable mix and improved price was a volume decrease during the quarter
from lower market unit volume. The Company estimates that the residential unitary market was down approximately 25% in units in the third quarter of 2006 as compared to the third quarter of 2005. The Company believes that the market decrease in the
third quarter was attributable to higher final buys of 10 SEER products in 2005 in advance of the 13 SEER transition in the first quarter of 2006, along with the slowing home building market and slightly cooler weather in 2006 as compared to 2005.
The Company believes that the continued contraction of the U.S. housing market and the lack of 10 SEER pre-buy activity for the remainder of 2006 as compared to 2005 will continue to exert pressure on industry growth for the remainder of 2006.

Air Conditioning Systems and Services sales for the nine-months ended September 30, 2006 were $5,161.9 million up 15.1% when compared
to sales for the nine-months ended September 30, 2005. Sales for the nine-months ended September 30, 2006 were favorably impacted by many of the same factors that drove revenue growth in the third quarter 2006.

Segment income of Air Conditioning Systems and Services increased 15.3% (14.8% excluding favorable foreign exchange translation effects) to
$247.6 million in the third quarter of 2006 from $214.8 million in the third quarter of 2005. Segment income benefited from price increases of approximately $50 million, volume and mix increases of approximately $49 million, productivity
improvements of approximately $17 million and benefits from prior operational consolidation programs of approximately $2 million. In addition, segment income included $2.9 million less of operational consolidation expenses as compared to 2005. These
improvements were partially offset by commodity cost increases principally associated with copper and aluminum of approximately $49 million, labor cost and other operating costs escalations of approximately $19 million, incremental investments
primarily in new product development and marketing of approximately $17 million and increased warranty costs of approximately $3 million. The residential business expects to continue to invest in higher energy-efficient solutions and new product
launches associated with indoor air quality products and the commercial business will continue investments in new equipment and controls related products. Segment income for the third quarter of 2006 and the nine-months ended September 30, 2006
included $2.9 million and $8.6 million, respectively, of compensation expense associated with expensing the fair value of share-based payment awards.

Segment income increased 25.9% (25.6% excluding favorable foreign exchange translation effects) to $656.5 million in the first nine-months of 2006 from $521.3 million in the comparable prior period of 2005.
The improvement in segment income during the first nine-months of 2006 was due to the same items as mentioned above. In addition, operational consolidation expenses for the first nine-months of 2006 were $0.4 million as compared to an expense of
$25.0 million in 2005. Operational consolidation expenses in 2005 included charges associated with severance and job eliminations designed to improve the effectiveness and efficiency of the business on a global basis as well as charges associated
with the closure of a plant.



36



---

Bath and Kitchen Segment

Following is an analysis of changes in sales, segment income and segment income as a percentage of sales for Bath and Kitchen for the third quarter of 2006 compared with the third quarter of 2005, showing the effect
of foreign exchange translation.



|                                        |  |                                                |       |                      |                                       |   |                          |                          |  |        |                                        |  |   |       |    |  |        |      
|--------------------------------------- |  | ---------------------------------------------- | ----- | -------------------- | ------------------------------------- | - | ------------------------ | ------------------------ |  | ------ | -------------------------------------- |  | - | ----- | -- |  | ------ | -----
|                                        |  |                                                |       |                      | Three Months Ended September 30, 2006 |  
|(Dollars in millions)                   |  | Three Months Ended September 30, 2005 Reported |       |                      | 2006 Reported                         |   |                          | PercentageChangeReported |  |        | Excluding foreign exchange translation | 
|                                        |  |                                                |       | 2006 Adjusted Amount |                                       |   | PercentageChangeAdjusted |                         
|Sales                                   |  | $                                              | 590.0 |                      |                                       | $ | 620.2                    |                          |  | 5.1    | %                                      |  | $ | 602.2 |    |  | 2.1    | %    
|Segment income                          |  | $                                              | 21.3  |                      |                                       | $ | (18.9                    | )                        |  | (188.7 | )%                                     |  | $ | (18.7 | )  |  | (187.8 | )%   
|Segment income as a percentage of sales |  |                                                | 3.6   | %                    |                                       |   | (3.0                     | )%                       |  | (6.6   | )pts.                                  |  |   | (3.1  | )% |  | (6.7   | )pts.

Sales for Bath and Kitchen increased 5.1% (2.1% excluding favorable foreign exchange translation
effects) to $620.2 million in the third quarter of 2006 from $590.0 million in the third quarter of 2005. Sales increased 7.6% in Europe (increased 2.9% excluding favorable foreign exchange translation effects) which is the Companys
largest region for this segment, increased 2.1% in the Americas (increased 1.6% excluding favorable foreign exchange translation effects) and increased 3.4% in Asia (decreased 1.4% excluding favorable foreign exchange translation effects). The sales
increase in Europe reflected favorable price and volume, which were partially offset by weaker mix. Sales in the Americas region benefited from pricing actions, but were adversely impacted by volume and mix, due in part to lower fittings sales as
the business continued its launch of new products in this category. Sales in Asia were down as the Chinese government continued to tighten control over the expansion of its property markets. Sales for the nine-months ended September 30, 2006
were $1,849.9 million up 0.4% (0.6% excluding unfavorable foreign exchange translation effects) when compared to sales for the nine-months ended September 30, 2005. Sales for the nine-months ended September 30, 2006 were impacted by many
of the third quarter 2006 factors described above.

Segment income for Bath and Kitchen decreased $40.2 million ($40.0 million excluding
unfavorable foreign exchange translation effects) to $(18.9) million in the third quarter of 2006 from $21.3 million in the third quarter of 2005. Segment income was negatively impacted by a reduction in sales volumes primarily in the
Americas and mix of approximately $9 million, approximately $22 million of commodity and logistics cost increases, including energy and certain metals, approximately $13 million of costs associated with lower production, inventory model reductions
and labor and other cost escalations, approximately $5 million of increased investments in new product development and marketing, approximately $3 million related to increased warranty expenses and $19 million of additional operational consolidation
charges in 2006 as compared to 2005. These were partially offset by approximately $20 million in price increases, approximately $5 million of productivity improvements and approximately $7 million of benefits associated with previous operational
consolidation activities. Segment income for the third quarter of 2006 and the nine months ended September 30, 2006 also included the impact of $1.0 million and $3.1 million, respectively, of expense associated with expensing the fair value of
share-based payment awards.



37



---

Segment income decreased $116.4 million ($115.9 million excluding unfavorable foreign exchange
translation effects) to $(14.7) million in the first nine-months of 2006 from $101.7 million in the comparable period of 2005. The decrease in segment income in the first nine-months of 2006 was largely the result of the same items
impacting results in the third quarter of 2006 mentioned above. Operational consolidation expenses for the first nine-months of 2006 were $45.4 million as compared to $22.5 million in the first nine-months of 2005.

The Company began to take actions in the fourth quarter of 2005 and throughout 2006 to improve manufacturing performance and developed plans to increase
pricing and introduce new products in 2006. The status of these initiatives is as follows:



|(i) | Manufacturing operations in Europe continue to improve, which has led to increased product availability of higher value products to meet marketplace demand in Europe. New product
launches in Europe are being received well and production levels continue to improve.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(ii) | Sales in the Americas of the new improved version of the Cadet 3 mainstream toilet and Lifetime whirlpool tub are progressing well. However, the sales related to new fittings
product launches such as the EverClean and Speed Connect faucets in the Americas are not growing at the rate the Company originally expected. This is adversely impacting financial performance in the Americas as fittings products typically generate
higher margins than ceramic based products.
|---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(iii) | Positive results from pricing actions continue to be realized, but these actions are still lagging behind commodity and energy cost increases.
|----- | ----------------------------------------------------------------------------------------------------------------------------------------------

Bath and Kitchen financial results for the third quarter of 2006 fell below the Companys expectations. Commodity cost escalations and unexpected
sales volume decreases in the Americas, as discussed above, account for the majority of the unfavorable performance in the third quarter of 2006. The Company expects performance in the fourth quarter of 2006 to be similar to that in the third
quarter of 2006.

The Company continues to look for opportunities to improve productivity through simplification of business processes and
product lines. To that end, Bath and Kitchen recognized $25.4 million of operational consolidation expense during the third quarter of 2006. Bath and Kitchen incurred $13.0 million of operational consolidation charges associated with a plan designed
to keep the business cost competitive, optimize manufacturing capabilities and continue to rebuild the profitability of the business. Specifically, the Company announced on July 19, 2006 a consolidation of its ceramics manufacturing operations
in the United Kingdom. The Company will discontinue the production of ceramics at its Hull location and relocate all of these products to more cost-effective locations. The charge is comprised of $7.7 million of severance and job elimination
expenses and $5.3 of other exit related costs and is expected to result in approximately $10.9 million of annualized savings starting in 2007. The remainder of the third quarter charge is associated with other 2006 actions and the continuation of
2005 programs. Operational consolidation expenses for the third quarter of 2005 amounted to $6.5 million. Operational consolidation expenses for the first nine months of 2006 amounted to $45.4 million as compared to $22.5 million in the first nine
months of 2005. The charges for the first nine months of 2006 relate to the third quarter action described above, charges from the second quarter related to plans to consolidate some new product development, supply chain, and finance and
administrative activities in Europe and other 2006 actions. The cumulative 2006 actions discussed above are expected to yield savings of approximately $26 million on an annualized



38



---

basis in 2007. In addition, the Company has initiated the following actions in an effort to continue to rebuild the profitability of the business and focus
on the core of the Bath and Kitchen business:



|(i) | On May 31, 2006, as part of an outsourcing initiative, the Company sold the ceramic cartridge manufacturing operation of its European Bath and Kitchen business in order to
reduce the cost structure of its fittings product portfolio. The Company received approximately $13.1 million of net cash proceeds from the sale transaction and recognized a pretax gain of approximately $6.3 million.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(ii) | Continue to pursue the sale of a non-strategic product line of its Bath and Kitchen segment, which generates approximately $60 million of revenues on an annual basis. However, the
timing of the transaction is uncertain and there can be no assurance that it will be completed.
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company is currently
evaluating additional operational consolidation actions to improve productivity and simplify processes given the unfavorable financial results in 2006. The nature, timing and costs of such actions is not yet determined.

Vehicle Control Systems Segment

Following is an
analysis of changes in sales, segment income and segment income as a percentage of sales for Vehicle Control Systems for the third quarter of 2006 compared with the third quarter of 2005, showing the effect of foreign exchange translation.



|                                        |  |                                                |       |                      |                                       |   |                          |                          |  |      |                                        |  |   |       |   |  |      |      
|--------------------------------------- |  | ---------------------------------------------- | ----- | -------------------- | ------------------------------------- | - | ------------------------ | ------------------------ |  | ---- | -------------------------------------- |  | - | ----- | - |  | ---- | -----
|                                        |  |                                                |       |                      | Three Months Ended September 30, 2006 |  
|(Dollars in millions)                   |  | Three Months Ended September 30, 2005 Reported |       |                      | 2006 Reported                         |   |                          | PercentageChangeReported |  |      | Excluding foreign exchange translation | 
|                                        |  |                                                |       | 2006 Adjusted Amount |                                       |   | PercentageChangeAdjusted |                         
|Sales                                   |  | $                                              | 435.0 |                      |                                       | $ | 504.6                    |                          |  | 16.0 | %                                      |  | $ | 484.1 |   |  | 11.3 | %    
|Segment income                          |  | $                                              | 57.3  |                      |                                       | $ | 63.8                     |                          |  | 11.3 | %                                      |  | $ | 61.2  |   |  | 6.8  | %    
|Segment income as a percentage of sales |  |                                                | 13.2  | %                    |                                       |   | 12.6                     | %                        |  | (0.6 | )pts.                                  |  |   | 12.6  | % |  | (0.6 | )pts.

Sales of Vehicle Control Systems for the third quarter of 2006 were $504.6 million, an increase of
16.0% (11.3% excluding favorable foreign exchange translation effects) from $435.0 million in the third quarter of 2005, due to strong global truck builds, increased content per vehicle, including new applications, and strong aftermarket
growth. This increase was partially offset by approximately $11 million of pricing decreases. Sales in Europe, the Companys largest market, increased 19.3% (13.9% excluding favorable foreign exchange translation) despite negative pricing
pressure as the European truck build market increased approximately 10%. Total aftermarket sales for the third quarter increased 15.5% (10.5% excluding favorable foreign exchange translation). Sales increased 4.2% in North America (with and without
the effects of foreign exchange translation), as sales were impacted by the discontinuation of certain passenger car platforms. In Asia and Latin America, our sales increased 15.1% and decreased 10.9% (excluding foreign exchange translation
effects), respectively. Sales in the Latin American market were impacted by the market contracting approximately 15%. Sales performance in Asia was in line with market growth in that region, which was up approximately 20%. The Company



39



---

expects truck builds in the fourth quarter of 2006 to remain at relatively the same levels as experienced in the third quarter. The North American market is
expecting a large decline in 2007 as a result of pre buy in advance of new emissions standards in 2007. Sales for the nine-months ended September 30, 2006 were $1,495.7 million up 7.4% when compared to sales for the nine-months ended
September 30, 2005. The sales increases recognized in the first nine-months of 2006 were driven by the same factors as discussed above. Backlog at the end of the quarter was $805 million, up 10.6% (5.9% excluding favorable foreign exchange
translation effects) from the third quarter of last year.

Segment income for Vehicle Control Systems increased 11.3% (6.8% excluding
favorable foreign exchange translation effects) to $63.8 million in the third quarter of 2006 from $57.3 million in the third quarter of 2005. Segment income benefited from volume improvements, net of mix decreases of approximately $16 million,
productivity improvements and operating expense reductions of approximately $16 million, and benefits of previously announced operational consolidation expenses of approximately $1.8 million. These improvements were partially offset by several
items, including price decreases of approximately $ 11 million, commodity and logistics costs increases of approximately $9 million, investments primarily in new product development and marketing of approximately $2 million and labor cost
increases of approximately $3 million. Segment income in 2006 as compared to 2005 includes $0.6 million of expense associated with expensing the fair value of share-based payment awards. The third quarter of 2006 included operational consolidation
expenses of $3.4 million primarily associated with severance relating to 2006 plans. Operational consolidation expenses were $1.0 million during the third quarter of 2005. Segment income decreased 0.9% (0.2% excluding unfavorable foreign exchange
translation effects) to $191.2 million in the first nine-months of 2006 from $193.0 million in the comparable prior period of 2005. The reduction in segment income for the first nine-months of 2006 was impacted by many of the same items as
described above and a customer warranty concession that created higher warranty expense in the second quarter of 2006 as compared to the second quarter of 2005.

Other Summary Segment and Income Data Items

Equity in net income of unconsolidated joint ventures decreased to $5.6 million
in the third quarter of 2006 from $8.6 million in the third quarter of 2005 and increased to $27.6 million for the first nine months of 2006 as compared to $27.4 million in the first nine months of 2005. The decrease in third quarter 2006
performance as compared to the third quarter of 2005 reflected a tax adjustment by our WABCO joint venture in India and weaker performance by our WABCO joint venture in the U.S. The improved performance during the nine-months ended September 2006
primarily resulted from the performance of our WABCO joint venture in India, which was partially offset by weaker performance by our Alliance compressor joint venture in the U.S and WABCO joint venture in the U.S.

Interest expense increased $0.8 million in the third quarter of 2006 compared with the third quarter of 2005 and increased $2.5 million in the first nine
months of 2006 to $91.6 million from $89.1 million in the comparable prior period primarily resulting from higher interest rates.

Corporate and other expenses in the third quarter of 2006 increased $4.7 million to $56.5 million from $51.8 million in the third quarter of 2005 due principally to $3.3 million of compensation expense associated with expensing the fair
market value of share-based payment awards. Corporate and other expenses for the nine-months ended September 30, 2006 amounted to $171.8 million, up $16.9 million from $154.9 million in the nine-months ended



40



---

September 30, 2005. The increase in corporate and other expenses for this period was primarily driven by $6.2 million in increased foreign exchange
losses and $10.2 million of compensation expense in 2006 associated with expensing the fair market value of share- based payment awards. Corporate and other expenses, shown in the Summary Segment and Income Statement Data table in Note 14 of Notes
to Financial Statements, primarily include some of the expenses classified as selling and administrative expenses in the Unaudited Summary Consolidated Statement of Income on page 2. Corporate and other expenses also include certain items classified
in Other expense (income) in the Unaudited Summary Consolidated Statement of Income. Period-to-period changes in the significant components of Other expense (income) are explained by the comments in this paragraph on corporate expenses, and in the
first paragraph of this section on equity in net income of unconsolidated joint ventures.

The income tax provision for the third quarter
of 2006 was $60.5 million, or 28.6% of pre-tax income, compared with a provision of $62.2 million, or 28.1% of pre-tax income in the third quarter of 2005. The third quarter of 2006 tax provision reflected adjustments totaling $3.9 million
principally related to adjustments of the 2005 tax provision to the final filed tax returns. The income tax rate for the third quarter of 2005 included the recording of an amount to adjust the tax provision to the final U.S. tax return. The tax
provision for the first nine-months of 2006 was $170.1 million, or 28.5% of pre-tax income, compared with a provision of $107.5 million or 17.9% of pre-tax income for the nine-months ended September 30, 2005. The income tax rate for the first
nine-months of 2006 included the $3.9 million of tax benefits referred to above as well as $9 million of benefits primarily related to the reduction of a tax contingency as a result of an expiring statute of limitations in a jurisdiction outside the
U.S. as compared to $84.4 million of tax benefits in the first nine months of 2005 associated with the resolution of tax audits, tax contingencies, the impact of certain non-U.S. tax planning initiatives on prior tax years and an amount to adjust
the tax provision to the final U.S. tax return.

We expect the Companys effective income tax rate to be in the range of 30% to 31%,
excluding the impact of the resolution of tax audits, tax contingencies, changes in tax rules and regulations and assuming no significant changes in the geographic distribution of the Companys earnings.

Liquidity and Capital Resources

Cash flow provided
by operating activities was $423.6 million in the first nine months of 2006 as compared to cash flow provided by operating activities of $536.5 million in the first nine months of 2005, a decrease of $112.9 million. The decrease was primarily
attributable to increases in working capital. Working capital increased $435 million during the first nine months of 2006 as compared to $268.8 million during the first nine months of 2005. The increase was driven by higher sales volumes, as well
as, the timing of cash collections. In addition, investments in inventory in the Air Conditioning Systems and Services business were higher during the first nine months of 2006, as the 2005 period reflected lower inventory balances due to the
transition to 13 SEER technology.

The Company generated free cash flow of $273.4 million during the first nine months of 2006 as compared
to $341.6 million in the first nine months of 2005. The decrease in free cash flow during the first nine months of 2006 was attributable principally to the reasons mentioned above. Management uses free cash flow when reviewing and assessing the
performance of the business. Free cash flow is also one of several measures used to determine incentive compensation. The following table reconciles free cash flow to cash flows used in operating activities.



41



---

|                                                              |  |                                |        |   |      |   |        |  
|------------------------------------------------------------- |  | ------------------------------ | ------ | - | ---- | - | ------ | -
|                                                              |  | Nine months endedSeptember 30, |       
|                                                              |  | 2006                           |        |   | 2005 |  
|Net cash provided by operating activities                     |  | $                              | 423.6  |   |      | $ | 536.5  |  
|Other deductions or additions to reconcile to free cash flow: |  |                                |        |   |      |   |        |  
|Purchases of property, plant, equipment and computer software |  |                                | (166.2 | ) |      |   | (221.4 | )
|Proceeds from disposal of property                            |  |                                | 16.0   |   |      |   | 26.5   |  
|                                                              |  |                                |        |   |      |   |        |  
|Free cash flow                                                |  | $                              | 273.4  |   |      | $ | 341.6  |  
|                                                              |  |                                |        |   |      |   |        |  

The presentation of free cash flow is not in conformity with GAAP. This measure may not be
comparable to similar measures of other companies as not all companies calculate this measure in the same manner. In addition, the presentation of free cash flow is not meant to be a substitute for measurements prepared in conformity with GAAP, nor
to be considered in isolation. Cash flow from operating activities is the most directly comparable GAAP measure to free cash flow. Free cash flow is one of several measures used to determine incentive compensation for certain employees.

In investing activities, the Company made capital expenditures of $138.3 million in the first nine months of 2006 as compared to capital expenditures
of $188.3 million in the first nine months of 2005. Capital expenditure outlays have stabilized with the completion of the 13 SEER transition in the residential air conditioning business and modernization of a commercial product line in the Air
Conditioning Systems and Services segment. There were no investments in affiliated companies during the nine-months ended September 30, 2006 as compared to $20.0 million of investments during the comparable period in 2005. The investments in
2005 were made to purchase additional ownership in certain majority owned joint ventures in Europe and Asia from minority shareholders and the purchase of sales office operations in the Air Conditioning Systems and Services Segment.

The excess of cash provided by operating and investing activities for the first nine months of 2006 totaled $277.3 million and financing activities used
$428.6 million. The net cash generated by operating and investing activities funded in part dividend payments and share repurchases totaling $108.9 million and $450.0 million, respectively. The excess of cash provided by operating and investing
activities during the nine months of 2005 totaled $330.5 million and financing activities totaled a use of $225.4 million. The net cash generated by operating and investing activities funded in part dividend and share repurchases totaling $95.3
million and $338.4 million, respectively during the first nine months of 2005.

On October 5, 2006, the Board of Directors approved
the payment of a dividend of $0.18 per share of common stock to be paid on December 20, 2006, to shareholders of record on December 1, 2006. On the same date, the Board of Directors approved the purchase of additional shares of an amount
not to exceed $500 million. The Company expects to utilize this additional amount through December 31, 2007.

The Company has one
primary bank credit agreement. The agreement was established on July 7, 2005. The agreement provides the Company and certain subsidiaries (the Borrowers) with a senior, unsecured, five-year $1 billion multi-currency revolving credit
facility that expires in July 2010. Under the primary credit agreement, the Company, American Standard Inc., and ASII guarantee the debt obligations. The primary bank credit agreement contains various covenants that limit, among other things, liens,
transactions, subsidiary indebtedness, and certain mergers



42



---

and sales of assets. The covenants also require the Company to meet certain financial tests: ratio of consolidated debt to EBITDA (Earnings before Interest,
Taxes, Depreciation and Amortization), and consolidated free cash flow to interest expense. The Company is currently in compliance with the covenants contained in the credit agreement.

At September 30, 2006, total indebtedness of the Company was $1,827.6 million. The Company had remaining borrowing capacity under its primary
bank credit agreement at September 30, 2006 of $438.3 million after reduction for borrowings of $519.1 million and $42.6 million of outstanding letters of credit. In addition, the Company had $181.3 million available at September 30, 2006
under other facilities that can be withdrawn by the banks at any time and outstanding letters of credit issued by other banks of $112.8 million as of September 30, 2006.

From February 27, 2006 through July 18, 2006, American Standard Inc. executed 364 day U.S. dollar credit agreements with banking institutions
totaling $150 million. The Company and ASII guarantee obligations under the agreements. The total amount outstanding as of September 30, 2006 was $70 million. Debt outstanding under the agreements was classified as long term debt in the
accompanying consolidated balance sheet because the Company has the intent and ability to renew or refinance them.

In addition, a
subsidiary of the Company has entered into a 40 million Euro Dollar ($51 million at September 30, 2006 exchange rates) 364 day credit agreement dated March 30, 2006. The facility is guaranteed by the Company, American Standard Inc.
and ASII. As of September 30, 2006, there was $32 million outstanding. Also, a subsidiary of the Company has entered into a $50 million 364 day credit agreement dated April 13, 2006. The amount outstanding under this facility at
September 30, 2006 was $36 million. Borrowings under this facility are in Canadian dollars. The facility is guaranteed by the Company, American Standard Inc. and ASII.

On June 1, 2006 the 7.125% Euro Senior Notes became due and payable. The Company repaid this debt with borrowings from its primary bank credit
agreement.

Consistent with prior quarters, at September 30, 2006, the Company was restricted from remitting approximately $58.9
million from China to the U.S. largely due to the absence of locally accumulated statutory earnings. The Company does not believe that such restrictions or other similar restrictions which may affect certain of the Companys foreign
subsidiaries will materially affect the Companys liquidity. The Company does not rely on its cash balance in existence at any point in time to fund operations, but rather its ongoing cash flows from operations.

The Company believes that the amounts available from operating cash flows, funds available under its credit agreements and future borrowings under the
remaining $540.0 million of a $1.0 billion shelf registration statement filed with the Securities and Exchange Commission and access to public and private debt markets will be sufficient to meet the Companys expected operating needs and
planned capital expenditures for the foreseeable future.

Off-Balance Sheet Arrangements

The Company employs several means to manage its liquidity and is not dependent upon any one source of funding. In addition to funds available from operating cash flows,
bank credit agreements and the public and private debt and equity markets as described above, the Company uses two principal off-balance sheet techniques: operating leases and receivables financing arrangements. Operating leases are employed as an
alternative to purchasing certain property,



43



---

plant and equipment when cost effective to do so. Receivables financing arrangements are used to reduce borrowing costs. Future rental commitments under all
non-cancelable leases have not changed significantly from the amounts disclosed in the Companys Annual Report on Form 10-K for the year ended December 31, 2005. To reduce its borrowing cost, during 2002 the Company established accounts
receivable financing facilities in Europe and the U.S. These facilities are subject to annual renewals. The facility in Europe was renewed in May 2006. The U.S. facility was renewed in September 2006. The Company has the ability to renew these
facilities and intends to renew them upon their expiration. The amounts of receivables sold under these securitization programs have not changed significantly from the amounts disclosed in the Companys Annual Report on Form 10-K for the year
ended December 31, 2005. On June 13, 2006, the Company increased the limit on the amount of receivables that can be sold into its U.S. accounts receivable securitization program from $175 million to $200 million.

The Company has commitments and performance guarantees, including energy savings guarantees totaling $68.1 million extending from 2006 to 2025,
under long-term service and maintenance contracts related to its Air Conditioning Systems and Services business. Through September 30, 2006 the Company has only experienced one insignificant loss under such arrangements and considers the
probability of any significant future losses to be unlikely.

Aggregate Contractual Obligations

The Company has contractual obligations for long-term debt, operating leases, purchase obligations, unfunded pension and post-retirement benefit plans and
certain other long-term liabilities that were summarized in a table of aggregate contractual obligations in our 2005 Annual Report on Form 10-K. There have been no material changes to those obligations since December 31, 2005.

Information Concerning Forward Looking Statements

Certain of the statements contained in this report (other than the historical financial data and other statements of historical fact), including, without limitation, statements as to managements expectations and beliefs, are
forward-looking statements. Forward-looking statements are made based upon managements good faith expectations and beliefs concerning future developments and their potential effect upon the Company. There can be no assurance that future
developments will be in accordance with such expectations or that the effect of future developments on the Company will be those anticipated by management. Forward-looking statements can be identified by the use of words such as believe,
expect, plans, strategy, prospects, estimate, project, anticipate, intends and other words of similar meaning in connection with a discussion of future
operating or financial performance. This Report on Form 10-Q includes important information as to risk factors in the sections titled Legal Proceedings and Managements Discussion and Analysis of Financial Condition and
Results of Operations. Many important factors could cause actual results to differ materially from managements expectations, including:



| |  |  | the level of end market activity in the Companys Air Conditioning Systems and Services and Bath and Kitchen businesses and the level of truck and bus production in the
Companys Vehicle Control Systems markets;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



44



---

| |  |  | weather conditions as unexpected cool trends or unseasonably warm trends during the summer season could negatively or positively affect business and results of operations in Air
Conditioning Systems and Services;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the extent to which the Company will be able to realize the estimated savings from materials management and Six Sigma initiatives;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | additional developments which may occur that could affect the Companys estimate of asbestos liabilities and recoveries, such as the nature and number of future claims, the
average cost of disposing of such claims, average annual defense costs, the amount of insurance recovery, legislation or legal decisions affecting claims criteria or payout;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | unpredictable difficulties or delays in the development of new product technology;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | changes in U.S. or international economic conditions, such as inflation, interest rate fluctuations, foreign exchange rate fluctuations or recessions in the Companys markets;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | pricing changes to the Companys supplies or products or those of its competitors, and other competitive pressures on pricing and sales;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | increased difficulties in obtaining a consistent supply of those basic materials at pricing levels which will not have an adverse effect on results of operations;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | labor relations; integration of acquired businesses;
| | - |  | ----------------------------------------------------



| |  |  | difficulties in obtaining or retaining the management and other human resource competencies that the Company needs to achieve its business objectives;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the impact on the Company or a segment from the loss of a significant customer or a few customers;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | risks generally relating to the Companys international operations, including governmental, regulatory or political changes;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in environmental, health or other regulations that may affect one or more of the Companys current products or future products;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------



| |  |  | assumptions made related to post-retirement benefits, including rate of return on plan assets, the discount rate applied to projected benefit obligations and the rate of increase in
the health care cost trend rate;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in laws or different interpretations of laws that may affect the Companys expected effective tax rate for 2006;
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | periodic adjustments to litigation reserves;
| | - |  | --------------------------------------------



| |  |  | the outcome of lawsuits and other contingencies, including government investigations;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | transactions or other events affecting the need for, timing and extent of the Companys capital expenditures; and
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | adoption of new accounting pronouncements promulgated by the Financial Accounting Standards Board or other accounting standard setting agencies.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------



45



---

Critical Accounting Policies and Estimates

Preparation of the financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Management believes the most complex and sensitive judgments, because of their
significance to the consolidated financial statements, result primarily from the need to make estimates about the effects of matters that are inherently uncertain. Managements Discussion and Analysis and Notes 2 and 14 to the Consolidated
Financial Statements in the Companys Annual Report on Form 10-K for the year ended December 31, 2005, describe the most significant accounting estimates and policies used in preparation of the Consolidated Financial Statements. Actual
results in these areas could differ materially from managements estimates. There have been no significant changes in the Companys assumptions regarding critical accounting estimates during the first nine months of 2006.

Stock-Based Compensation - The Company adopted the provisions of Statement of Financial Accounting Standard No. 123 (Revised 2004) (FAS
123R), Share Based Paymentson January 1, 2006.FAS 123R requires the Company to measure and recognize in its consolidated statement of income the expense associated with all share-based payment awards made to employees and
directors including stock options, restricted stock units, restricted stock grants and discounts on employee stock purchases associated with the Employee Stock Purchase Plan (ESPP) based on estimated fair values. The Company utilizes the
Black-Scholes option valuation model to measure the amount of compensation expense to be recognized for each option award. There are several assumptions that must be made when using the Black-Scholes model such as the expected term of each option,
the expected volatility of the stock price during the expected term of the option, the expected dividends to be paid and the risk free interest rate expected during the option term. The Company has reviewed each of these assumptions carefully and
based on the analysis discussed in Note 5 of Notes to Financial Statements determined its best estimate for these variables. Of these assumptions, the expected term of the option and expected volatility of the Companys common stock are the
most difficult to estimate since they are based on the exercise behavior of employees and expected performance of the Companys stock. An increase in the volatility of the Companys stock will increase the amount of compensation expense on
new awards. An increase in the holding period of options will also cause an increase in compensation expense. Dividend yields and risk-free interest rates are less difficult to estimate, but an increase in the dividend yield will cause a decrease in
expense and an increase in the risk-free interest rate will increase compensation expense.

Item 3. Quantitative and Qualitative Disclosures About
Market Risk

There were no material changes to the disclosure on this matter made in the Companys Annual Report on Form 10-K for
the year ended December 31, 2005.

Item 4. Controls and Procedures

The Company has established a Disclosure Controls Committee that assists the Chief Executive Officer and Chief Financial Officer in their evaluation of
the Companys disclosure



46



---

controls and procedures. Our Chief Executive Officer and Chief Financial Officer have concluded, based on their evaluation as of the end of the period
covered by this report, that our disclosure controls and procedures, as defined in the Securities Exchange Act of 1934, Rule 13a-15(e), are (i) effective to ensure that the information required to be disclosed in the reports that the Company
files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms, and (ii) is accumulated and
communicated to the Companys management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. There have been no changes in our internal control over
financial reporting during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



47



---

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

There have been no significant changes since June 30, 2006,
except as discussed below.

As previously reported, the Company was named as a defendant in several lawsuits filed in the United States
District Court for the Eastern District of Pennsylvania alleging that the Company and certain of its competitors conspired to fix prices for fittings and fixtures in the United States. These cases have been consolidated, and in September 2005 the
Company filed a motion to dismiss the complaint which was argued before the trial court in January 2006. On July 19, 2006, the trial judge granted the Companys motion to dismiss the complaint and granted the plaintiffs 30 days to file an
amended complaint. The Court thereafter granted plaintiffs an additional two weeks in which to file an amended complaint, but plaintiffs failed to do so, and the complaint has been dismissed.

As previously reported, in November 2004, the Company was contacted by the European Commission as part of a multi-company investigation into possible
infringement of European Union competition regulations relating to the distribution of bath and kitchen fittings and fixtures in certain European countries. In November 2005, the European Commission sent the Company a written request for
information. The Company is cooperating fully with the investigation which is ongoing. The Company believes that the European Commission is preparing a statement of objections setting forth its allegations against the parties involved, including the
Company.

See also Note 6 of Notes to Financial Statements for additional discussion of legal proceedings.

Item 1A. Risk Factors

There have been no
significant changes to the risk factors disclosed in the Companys Annual Report on Form 10-K for the year ended December 31, 2005.



48



---

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The Companys Board of Directors has on several occasions since 1998 approved expenditures under a program to purchase shares of the Companys
common stock in the open market. The Company has continually stated publicly since 1998 its intention to repurchase shares of its common stock pursuant to those authorizations. On December 8, 2005, the Companys Board of Directors approved
$500 million to purchase shares of the Companys common stock in the open market. As of September 30, 2006, the unexpended authorization on the current program totaled $12.5 million. A summary of the repurchase activity for the first nine
months of 2006 follows:

ISSUER PURCHASES OF EQUITY SECURITIES



|                           |  |                                  |     |  |                              |       |                                                                                  |            |                                                                                          |   |            
|-------------------------- |  | -------------------------------- | --- |  | ---------------------------- | ----- | -------------------------------------------------------------------------------- | ---------- | ---------------------------------------------------------------------------------------- | - | -----------
|Period                     |  | Total Number of Shares Purchased |     |  | Average Price Paid per
Share |       | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs |            | Maximum Dollar Value of Shares That May Yet
Be Purchased Under the Plans or Programs (a)
|January 1-January 31       |  | 887,100                          |     |  | $                            | 38.83 |                                                                                  | 887,100    |                                                                                          | $ | 428,005,297
|February 1-February 28     |  | 2,299,650                        |     |  | $                            | 38.88 |                                                                                  | 2,299,650  |                                                                                          | $ | 338,603,129
|March 1-March 31           |  | 1,304,400                        |     |  | $                            | 40.82 |                                                                                  | 1,304,400  |                                                                                          | $ | 285,354,303
|                           |  |                                  |     |  |                              |       |                                                                                  |            |                                                                                          |   |            
|Total first quarter        |  | 4,491,150                        |     |  | $                            | 39.43 |                                                                                  | 4,491,150  |                                                                                          |   |            
|                           |  |                                  |     |  |                              |       |                                                                                  |            |                                                                                          |   |            
|April 1-April 30           |  | 499,650                          |     |  | $                            | 43.00 |                                                                                  | 499,650    |                                                                                          | $ | 263,868,972
|May 1-May 31               |  | 1,766,800                        |     |  | $                            | 44.22 |                                                                                  | 1,766,800  |                                                                                          | $ | 185,736,950
|June 1-June 30             |  | 1,868,700                        |     |  | $                            | 41.31 |                                                                                  | 1,868,700  |                                                                                          | $ | 108,541,807
|                           |  |                                  |     |  |                              |       |                                                                                  |            |                                                                                          |   |            
|Total second quarter       |  | 4,135,150                        |     |  | $                            | 42.76 |                                                                                  | 4,135,150  |                                                                                          |   |            
|                           |  |                                  |     |  |                              |       |                                                                                  |            |                                                                                          |   |            
|July 1-July 31             |  | 497,900                          |     |  | $                            | 40.70 |                                                                                  | 497,900    |                                                                                          | $ | 88,274,947 
|August 1-August 31         |  | 1,085,400                        |     |  | $                            | 40.20 |                                                                                  | 1,085,400  |                                                                                          | $ | 44,641,612 
|September 1-September 30   |  | 763,400                          |     |  | $                            | 42.16 |                                                                                  | 763,400    |                                                                                          | $ | 12,453,645 
|                           |  |                                  |     |  |                              |       |                                                                                  |            |                                                                                          |   |            
|Total third quarter        |  | 2,346,700                        |     |  | $                            | 40.95 |                                                                                  | 2,346,700  |                                                                                          |   |            
|                           |  |                                  |     |  |                              |       |                                                                                  |            |                                                                                          |   |            
|Total through September 30 |  | 10,973,000                       | (b) |  | $                            | 41.01 |                                                                                  | 10,973,000 |                                                                                          |   |            
|                           |  |                                  |     |  |                              |       |                                                                                  |            |                                                                                          |   |            

---

|(a) | As of December 31, 2005, the Company had one unexpended authorization by the Board of Directors under its share repurchase program. The authorization by the Board of Directors
on December 8, 2005 approved the purchase of shares in an amount not to exceed $500,000,000 with no expiration date. The unexpended balance of $462,451,970 under that authorization as of December 31, 2005 was used to repurchase shares in
the first nine months of 2006 and will continue to be used to repurchase shares for the remainder of 2006. On October 5, 2006, the Board of Directors approved the purchase of additional shares in an amount not to exceed $500,000,000. The
Company expects to utilize this amount through December 31, 2007.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | All share repurchases were effected in accordance with the safe harbor provisions of Rule 10b-18 of the Securities Exchange Act.
|--- | --------------------------------------------------------------------------------------------------------------------------------



49



---

Item 6. Exhibits

The exhibits listed on the accompanying Index to Exhibits are filed as part of this quarterly report on Form 10-Q.



50



---

SIGNATURE

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



AMERICAN STANDARD COMPANIES INC./s/ Brad M. CerepakBrad M. CerepakVice President and Controller(Principal Accounting Officer)


October 24, 2006



51



---

AMERICAN STANDARD COMPANIES INC.

INDEX TO EXHIBITS

(The File Number of the Registrant, American Standard
Companies Inc. is 1-11415)



|            |  |                                                                                                        
|----------- |  | -------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                            
|            | 
|12          |  | Ratio of Earnings to Fixed Charges.                                                                    
|            | 
|31.1        |  | Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|            | 
|31.2        |  | Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|            | 
|32.1        |  | Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|            | 
|32.2        |  | Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



52