2nd Quarter Results

Ford Motor Co
20 July 2006


NEWS

Contact: 

Media:          Equity Investment   Fixed Income            Shareholder Inquiries:
Becky Sanch     Community:          Investment Community:   1.800.555.5259 or
1.313.594.4410  Raj Modi            Rob Moeller             1.313.845.8540
[e-mail] 1.313.323.8221      1.313.621.0881          [e-mail]
                [e-mail]       [e-mail]



FOR IMMEDIATE RELEASE


FORD REPORTS SECOND QUARTER 2006 FINANCIAL RESULTS


     •   Net loss of 7 cents per share, or $123 million, for the second quarter 
         of 2006. 

     •   Loss from continuing operations, excluding special items, of 3 cents 
         per share, or $48 million.* 

     •   Strong liquidity with total automotive cash, including cash equivalents, 
         marketable securities and loaned securities, at $23.6 billion. 

     •   Ford Credit pre-tax profit of $656 million. 
 


DEARBORN, Mich., July 20, 2006 - Ford Motor Company (NYSE: F) today reported a 
net loss of 7 cents per share, or $123 million, for the second quarter of 2006.  
This compares with net income of 47 cents per share, or $946 million, in the 
second quarter of 2005.   

Ford's second-quarter loss from continuing operations, excluding special items, 
was 3 cents per share, or $48 million, compared with a profit of 47 cents per 
share, or $936 million, in the same period a year ago.*

Ford's second-quarter total sales and revenue was $42 billion, down $2.5 billion 
from a year ago. 

* Earnings per share from continuing operations, excluding special items, is 
calculated on a basis that includes pre-tax profit and provision for taxes and 
minority interest.  See table following 'Safe Harbor/Risk Factors' for the 
nature and amount of these special items and a reconciliation to GAAP.


'We've seen an improvement in North America results in the second quarter, but 
the external factors we face aren't going to get any easier,' said Chairman and 
Chief Executive Officer Bill Ford. 'Mark Fields (executive vice president and 
president - The Americas) and his team have been working on plans to accelerate 
their efforts. Within the next 60 days, we'll be in a position to discuss the 
additional actions we will be taking.'

Special items reduced earnings by 4 cents per share in the second quarter. The 
pre-tax effect of these items included:

o     A favorable adjustment of $146 million, or 5 cents per share, to the 
      previously announced first-quarter $1.7 billion special charge pertaining 
      to expected layoff and jobs bank benefits and voluntary termination 
      packages. This adjustment is based on recent agreements at the Atlanta
      Assembly Plant and the St. Louis Assembly Plant for buyouts and employee 
      relocation.

o     A charge of $171 million, or 6 cents per share, associated with additional 
      personnel reduction programs at facilities other than those being idled, 
      as well as a related charge of $315 million, or 11 cents per share, 
      associated with pension curtailments related to second-quarter buyouts. The
      pension curtailment charge represents the impact of earlier retirements, 
      enhanced benefits, and the accelerated recognition of future service costs 
      associated with our U.S. hourly pension plan.

o     Other gains of $148 million, or 8 cents per share, primarily associated 
      with our equity interest in a non-recurring gain that Mazda realized on 
      the transfer of its pension liabilities back to the Japanese government.

Year-to-date highlights included:

o     Continued strong performance of Ford Fusion, Mercury Milan and Lincoln 
      Zephyr in North America.

o     Significant warranty enhancements to our 2007-model Ford, Lincoln and 
      Mercury vehicles sold in the United States and Canada, as well as 
      increased standardization of customer-valued safety features.

o     Court approval of the U.A.W.-Ford health care agreement.

o     Successful introduction of the all-new S-MAX, new Galaxy, and new Transit 
      in Europe.

o     Successful launch of the all-new Jaguar XK Coupe and Convertible, 
      continued strong global sales growth at Land Rover and Aston Martin, and 
      positive initial reception of the new Volvo S80 sedan.

o     Continued strong year-to-date sales growth in major international markets, 
      including a 100 percent increase in China, and a 75 percent increase in 
      India.


Executive Vice President and Chief Financial Officer Don Leclair said, 'Although 
we've made progress on a number of fronts, clearly we have more to do. This 
includes maintaining our focus on improving our quality, reducing our costs and 
maintaining our strong liquidity as we respond to the tougher operating 
environment we face.'

The following discussion of the results of our Automotive sector and Automotive 
business units is on a basis that excludes special items. See table following 
'Safe Harbor/Risk Factors' for the nature and amount of these special items and 
a reconciliation to GAAP.


AUTOMOTIVE SECTOR

On a pre-tax basis, worldwide Automotive sector losses in the second quarter 
were $808 million. This compares with a pre-tax loss of $245 million during the 
same period a year ago.

Worldwide automotive sales for the second quarter declined to $37.7 billion from 
$38.7 billion in the same period last year. Worldwide vehicle unit sales in the 
quarter were 1,732,000, up from 1,718,000 a year ago.

Total cash, including cash equivalents, marketable securities and loaned 
securities, at June 30, 2006 was $23.6 billion, down from $23.7 billion at the 
end of the first quarter.

THE AMERICAS

For the second quarter, The Americas reported a pre-tax loss of $702 million, 
compared with a pre-tax loss of $819 million in the same period a year ago.

North America: In the second quarter, Ford's North America automotive operations 
reported a pre-tax loss of $797 million, compared with a pre-tax loss of $907 
million a year ago. The improvement is more than explained by cost reductions in 
most areas of the business, partially offset by a mix shift from trucks to 
passenger cars, higher incentives and adverse foreign currency exchange. Sales 
were $19.2 billion, down from $19.9 billion for the same period a year ago.

South America; Ford's South America automotive operations reported a 
second-quarter pre-tax profit of $95 million, an improvement from a pre-tax 
profit of $88 million a year ago. The improvement was more than explained by 
higher industry volume. Sales for the second quarter improved to $1.3 billion 
from $1 billion in 2005.

INTERNATIONAL OPERATIONS

In the second quarter, International Operations reported a pre-tax loss of $21 
million, compared with a pretax profit of $176 million in second quarter 2005.

FORD EUROPE AND PREMIER AUTOMOTIVE GROUP (PAG)

The combined second-quarter pre-tax loss for Ford Europe and PAG automotive 
operations was $57 million, compared with a pre-tax profit of $83 million in the 
same period a year ago.

Ford Europe: Ford Europe's second-quarter pre-tax profit was $105 million 
compared with a pre-tax profit of $66 million during the 2005 period. The 
improvement was explained by cost reductions, primarily in material costs. 
Unfavorable market mix of vehicle sales and lower net pricing were partial 
offsets. During the second quarter, Ford Europe's sales were $7.4 billion, 
compared with $7.9 billion during second quarter 2005.

Premier Automotive Group (PAG): PAG reported a pre-tax loss of $162 million for 
the second quarter, compared with a pre-tax profit of $17 million for the same 
period in 2005. The decline is more than explained by the impact of the 
expiration of favorable hedges that were put in place in previous years, 
adjustments to warranty accruals for prior models, and lower market share at 
Volvo in advance of new model introductions. These factors were partially offset 
by favorable product and market mix, driven largely by the success of new 
products at Land Rover, Jaguar and Aston Martin. Second-quarter sales for PAG 
were $7.8 billion, compared with $7.9 billion a year ago.

ASIA PACIFIC AND AFRICA/MAZDA

In the second quarter, Asia Pacific and Africa/Mazda reported a combined pre-tax 
profit of $36 million, compared with a pre-tax profit of $93 million in 2005.

Asia Pacific and Africa: For the second quarter, Asia Pacific and Africa 
reported a pre-tax profit of $4 million, compared with a pre-tax profit of 
$36 million a year ago. Lower Ford Falcon volumes and weaker industry volumes in 
traditional markets were partially offset by cost reductions. Sales were 
$1.8 billion, compared with $2 billion in 2005.

Mazda: During the second quarter of 2006, Ford's share of Mazda pre-tax profits 
and associated operations was $32 million; compared with $57 million during the 
same period a year ago. The decline is more than explained by the non-recurrence 
of gains during the second quarter of 2005 on our investment in Mazda's 
convertible bonds, which have now been entirely converted to equity.

OTHER AUTOMOTIVE

Second-quarter results included a pre-tax loss of $85 million in Other 
Automotive, compared with a profit of $398 million a year ago. The year-over-year 
decline is more than explained by the non-recurrence of tax-related interest 
adjustments, partially offset by higher interest income from the company's cash 
portfolio reflecting higher short-term interest rates and higher average cash 
balances,

FINANCIAL SERVICES SECTOR

For the second quarter, Financial Services sector earned a pre-tax profit of 
£646 million, compared with pre-tax profits of $1.3 billion a year ago.

Ford Motor Credit Company: Ford Motor Credit Company reported net income of 
$441 million in the second quarter of 2006, down $299 million from earnings of 
$740 million a year earlier. On a pre-tax basis from continuing operations, Ford 
Motor Credit earned $656 million in the second quarter, compared with $1.2 
billion in the previous year. The decrease in earnings primarily reflected 
higher borrowing costs, the impact of lower average receivable levels, lower 
credit loss reserve reductions and higher depreciation expense.

THIRD-QUARTER PRODUCTION VOLUMES

North America third-quarter production is projected at 670,000 units, down 
58,000 units on a year-over-year basis, and 40,000 units less than what was 
previously announced. This change from the prior level is more than explained by 
lower truck production, reflecting our intention to maintain appropriate dealer 
inventory levels. Ford Europe production is projected at 410,000 units, up 
38,000 units from last year, primarily reflecting the timing of vacation 
shutdowns. PAG production is projected at 150,000 units, down 3,000 units from 
last year.

SECOND-QUARTER CONFERENCE CALL DETAILS

Ford Motor Company will release second-quarter 2006 financial results at 7 a.m. 
EDT on Thursday, July 20. The following briefings will be held after the 
announcement:

At 9 a.m. EDT, Chairman and CEO Bill Ford and Executive Vice President and CFO 
Don Leclair will host a conference call for news media and analysts to discuss 
second-quarter financial results.

Following the earnings call, at 11 a.m. EDT, Ford Vice President and Treasurer 
Ami Marie Petach, Ford Motor Credit Company Vice Chairman and CFO K.R, Kent, and 
Ford Vice President and Controller Jim Gouin will host a conference call for 
fixed income analysts and investors.

The presentations (listen-only) and supporting materials will be available on 
the Internet at www.shareholderSord.com. Representatives of the news media and 
the investment community participating by teleconference will have the 
opportunity to ask questions following the presentations.

Access Information - Thursday, July 20
Toll Free: 800-706-7741 
International: 617-614-3471

Earnings: 9:00 a.m. EDT
Earnings Passcode: 'Ford Earnings Call'

Fixed Income: 11:00 a.m. EDT
Fixed Income Passcode: 'Ford Fixed Income'

Replays - Available through Thursday, July 27
www.shareholder, ford, com 
Toll Free: 888-286-8010 
International: 617-801-6888

Passcodes:
Earnings: 29481628 
Fixed Income: 55865600

Ford Motor Company, a global automotive industry leader based in Dearborn, 
Mich., manufactures and distributes automobiles in 200 markets across six 
continents. With about 300,000 employees and more than 100 plants worldwide, the 
company's core and affiliated automotive brands include Aston Martin, Ford, 
Jaguar, Land Rover, Lincoln, Mazda, Mercury and Volvo. Its automotive-related 
services include Ford Motor Credit Company.

Statements included or incorporated by reference herein may constitute 
'forward-looking statements' within the meaning of the Private Securities 
Litigation Reform Act of 1995. Forward-looking statements are based on 
expectations, forecasts and assumptions by our management and involve a number 
of risks, uncertainties, and other factors that could cause actual results to 
differ materially from those stated, including, without limitation:

o     Continued decline in market share;
o     Continued or increased price competition resulting from industry 
      overcapacity, currency fluctuations or other factors;
o     A market shift (or an increase in or acceleration of market shift) away 
      from sales of trucks or sport utility vehicles, or from sales of other 
      more profitable vehicles, in the United States;
o     A significant decline in industry sales, particularly in the United States 
      or Europe, resulting from slowing economic growth, geo-political events 
      (e.g., an escalation or expansion of armed conflict in or beyond the
      Middle East) or other factors;
o     Lower-than-anticipated market acceptance of new or existing products;
o     Continued or increased high prices for or reduced availability of fuel;
o     Currency or commodity price fluctuations;
o     Adverse effects from the bankruptcy or insolvency of, change in ownership 
      or control of, or alliances entered into by a major competitor;
o     Economic distress of suppliers that has in the past and may in the future 
      require us to provide financial support or take other measures to ensure 
      supplies of components or materials;
o     Work stoppages at Ford or supplier facilities or other interruptions of 
      supplies;
o     Single-source supply of components or materials;
o     Labor or other constraints on our ability to restructure our business;
o     Worse-tban-assumed economic and demographic experience for our 
      postretirement benefit plans (e.g., discount rates, investment returns, 
      and health care cost trends);
o     The discovery of defects in vehicles resulting in delays in new model 
      launches, recall campaigns or increased warranty costs;
o     Increased safety, emissions, fuel economy or other (e.g., pension funding) 
      regulation resulting in higher costs, cash expenditures, and/or sales 
      restrictions;
o     Unusual or significant litigation or governmental investigations arising 
      out of alleged defects hi our products or otherwise;
o     A change in our requirements for parts or materials where we have entered 
      into long-term supply arrangements that commit us to purchase minimum or 
      fixed quantities of certain parts or materials, or to pay a minimum amount 
      to the seller ('take-or-pay contracts');
o     Inability to access debt or securitization markets around the world at 
      competitive rates or in sufficient amounts due to additional credit rating 
      downgrades or otherwise;
o     Higher-than-expected credit losses;
o     Increased competition from banks or other financial institutions seeking 
      to increase their share of financing Ford vehicles;
o     Changes in interest rates;
o     Collection and servicing problems related to finance receivables and net 
      investment in operating leases;
o     Lower-than-anticipated residual values or higher-than-expected return 
      volumes for leased vehicles;
o     New or increased credit, consumer or data protection or other regulations 
      resulting in higher costs and/or additional financing restrictions; and
o     Inability to implement the Way Forward plan.

We cannot be certain that any expectation, forecast or assumption made by 
management in preparing these forward-looking statements will prove accurate, or 
that any projection will be realized. It is to be expected that there may be 
differences between projected and actual results. Our forward-looking statements 
speak only as of the date of their initial issuance, and we do not undertake any 
obligation to update or revise publicly any forward-looking statement, whether 
as a result of new information, future events or otherwise. For additional 
discussion, see 'Item 1A. Risk Factors' in our 2005 10-K Report.

TOTAL COMPANY 2006 SECOND QUARTER INCOME FROM CONTINUING OPERATIONS COMPARED 
WITH NET INCOME

                                                         Second Quarter     
                                              Earnings     After-Tax     Pre-Tax
                                              Per Share*     Profit       Profit
                                                             (Mils.)     (Mils.)
                                             __________________________________
lncome/(Loss) from Continuing Operations     $   (0.03)    $   (48)   $   (162)
Excluding Special Items
Special Items

•  Jobs Bank/Employee Separation Programs    $    0.05     $    95    $    146
•  Additional Personnel Reduction Programs       (0.06)       (111)       (171)
•  Pension Curtailment Charges                   (0.11)       (205)       (315)
•  Other Gains (Primarily Mazda Pension           0.08         144         148
   Adjustment)                               __________________________________

   Total Special Items                       $   (0.04)    $   (77)   $   (192)
                                             __________________________________
   Income/(Loss) from Continuing Operations  $   (0.07)    $  (125)   $   (354)
                                             __________________________________
Memo: Total Net lncome/(Loss)                $   (0.07)    $  (123)

*  Earnings per share from continuing operations is calculated on a basis that 
   includes pre-tax profit, provision for taxes, and minority interest; 
   additional information regarding the method of calculating earnings per share 
   is available in the materials supporting the July 20, 2006, conference calls 
   at wmv.siiareholder. ford.com.

                    FORD MOTOR COMPANY AND SUBSIDIARIES

                       CONSOLIDATED STATEMENT OF INCOME
                 For the Periods Ended June 30, 2006 and 2005
                   (in millions, except per share amounts)

                               Second Quarter               First Half
                             2006          2005          2006         2005
                                 (unaudited)                (unaudited)
    Sales and revenues
    Automotive sales       $37,747      $38,685      $74,732      $78,017
    Financial Services
     revenues                4,218        5,863        8,288       11,667
      Total sales and
       revenues             41,965       44,548       83,020       89,684

    Costs and expenses
    Automotive cost of
     sales                  35,964       36,713       72,638       72,271
    Selling, administrative
     and other expenses      4,631        6,127        9,223       12,217
    Interest expense         2,178        1,719        4,197        3,683
    Financial Services
     provision for credit
     and insurance losses       61          (17)          96          168
      Total costs and
       expenses             42,834       44,542       86,154       88,339

    Automotive interest
     income and other
     non-operating income/
     (expense), net            310          651          525          804
    Automotive equity in net
     income/(loss) of
     affiliated companies      205           69          284          126
    Income/(loss) before
     income taxes             (354)         726       (2,325)       2,275
    Provision for/(benefit
     from) income taxes       (248)        (301)      (1,091)          13
    Income/(loss) before
     minority interests       (106)       1,027       (1,234)       2,262
    Minority interests in
     net income/(loss) of
     subsidiaries               19           84           78          142
    Income/(loss) from
     continuing operations    (125)         943       (1,312)       2,120
    Income/(loss) from
     discontinued operations     2            3            2           38
    Net income/(loss)        $(123)        $946      $(1,310)      $2,158

    AMOUNTS PER SHARE OF COMMON AND CLASS B STOCK
    Basic income/(loss)
     Income/(loss) from
      continuing
      operations            $(0.07)       $0.51       $(0.70)       $1.16
     Income/(loss) from
      discontinued
      operations                 -            -            -         0.02
     Net income/(loss)      $(0.07)       $0.51       $(0.70)       $1.18
    Diluted income/(loss)
     Income/(loss) from
      continuing
      operations            $(0.07)       $0.47       $(0.70)       $1.05
     Income/(loss) from
      discontinued
      operations                 -            -            -         0.01
     Net income/(loss)      $(0.07)       $0.47       $(0.70)       $1.06
    Cash dividends           $0.10        $0.10        $0.20        $0.20


                     FORD MOTOR COMPANY AND SUBSIDIARIES

                          SECTOR STATEMENT OF INCOME
                 For the Periods Ended June 30, 2006 and 2005
                   (in millions, except per share amounts)

                               Second Quarter              First Half
                             2006          2005         2006         2005
                                (unaudited)                (unaudited)
    AUTOMOTIVE
    Sales                  $37,747      $38,685      $74,732      $78,017
    Costs and expenses
    Cost of sales           35,964       36,713       72,638       72,271
    Selling, administrative
     and other expenses      2,950        3,076        5,924        6,185
      Total costs and
       expenses             38,914       39,789       78,562       78,456
    Operating income/(loss) (1,167)      (1,104)      (3,830)        (439)

    Interest expense           348          187          694          589

    Interest income and other
     non-operating income/
     (expense), net            310          651          525          804
    Equity in net income/
     (loss) of affiliated
     companies                 205           69          284          126
    Income/(loss) before
     income taxes
     - Automotive           (1,000)        (571)      (3,715)         (98)

    FINANCIAL SERVICES
    Revenues                 4,218        5,863        8,288       11,667
    Costs and expenses
    Interest expense         1,830        1,532        3,503        3,094
    Depreciation             1,291        1,540        2,499        3,054
    Operating and other
     expenses                  390        1,511          800        2,978
    Provision for credit and
     insurance losses           61          (17)          96          168
      Total costs and
       expenses              3,572        4,566        6,898        9,294
    Income/(loss) before
     income taxes
     - Financial Services      646        1,297        1,390        2,373

    TOTAL COMPANY
    Income/(loss) before
     income taxes             (354)         726       (2,325)       2,275
    Provision for/(benefit
     from) income taxes       (248)        (301)      (1,091)          13
    Income/(loss) before
     minority interests       (106)       1,027       (1,234)       2,262
    Minority interests in
     net income/(loss) of
     subsidiaries               19           84           78          142
    Income/(loss) from
     continuing operations    (125)         943       (1,312)       2,120
    Income/(loss) from
     discontinued operations     2            3            2           38
    Net income/(loss)        $(123)        $946      $(1,310)      $2,158

    AMOUNTS PER SHARE OF 
    COMMON AND CLASS B STOCK
    Basic income/(loss)
     Income/(loss) from
      continuing operations $(0.07)        $0.51      $(0.70)       $1.16
     Income/(loss) from
      discontinued operations    -            -            -         0.02
     Net income/(loss)      $(0.07)       $0.51       $(0.70)       $1.18
    Diluted income/(loss)
     Income/(loss) from
      continuing
      operations            $(0.07)       $0.47       $(0.70)       $1.05
     Income/(loss) from
      discontinued operations    -            -            -         0.01
     Net income/(loss)      $(0.07)       $0.47       $(0.70)       $1.06
    Cash dividends           $0.10        $0.10        $0.20        $0.20


                     FORD MOTOR COMPANY AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEET
                                (in millions)

                                                    June 30,      December 31,
                                                      2006            2005
                                                   (unaudited)

    ASSETS
    Cash and cash equivalents                        $27,985        $28,406
    Marketable securities                             12,600         10,672
    Loaned securities                                     33          3,461
    Finance receivables, net                         106,554        105,975
    Other receivables, net                             9,194          8,522
    Net investment in operating leases                31,884         27,099
    Retained interest in sold receivables              1,150          1,420
    Inventories                                       12,116         10,271
    Equity in net assets of affiliated companies       2,751          2,579
    Net property                                      41,639         40,706
    Deferred income taxes                              6,879          5,881
    Goodwill and other intangible assets               6,392          5,945
    Assets of discontinued/held-for-sale operations        -              5
    Other assets                                      17,945         18,534
      Total assets                                  $277,122       $269,476

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Payables                                         $23,595        $22,813
    Accrued liabilities and deferred revenue          78,444         72,977
    Debt                                             153,478        154,332
    Deferred income taxes                              5,800          5,275
      Total liabilities                              261,317        255,397

    Minority interests                                 1,054          1,122

    Stockholders' equity
    Capital stock
     Common Stock, par value $0.01 per share
      (1,837 million shares issued)                       18             18
     Class B Stock, par value $0.01 per share
      (71 million shares issued)                           1              1
    Capital in excess of par value of stock            4,636          4,872
    Accumulated other comprehensive income/(loss)       (262)        (3,562)
    Treasury stock                                      (420)          (833)
    Earnings retained for use in business             10,778         12,461
      Total stockholders' equity                      14,751         12,957
      Total liabilities and stockholders' equity    $277,122       $269,476


Prior year amounts have been revised to reflect a reclassification between 
Financial Services sector Cash and cash equivalents and Marketable securities 
as of December 31, 2005.


                     FORD MOTOR COMPANY AND SUBSIDIARIES

                             SECTOR BALANCE SHEET
                                (in millions)

                                                     June 30,     December 31,
                                                       2006           2005
                                                    (unaudited)
    ASSETS
    Automotive
    Cash and cash equivalents                        $14,700        $13,388
    Marketable securities                              8,887          6,860
    Loaned securities                                     33          3,461
      Total cash, marketable and loaned securities    23,620         23,709
    Receivables, net                                   3,496          3,061
    Inventories                                       12,116         10,271
    Deferred income taxes                                832          1,187
    Other current assets                               9,397          8,177
      Total current assets                            49,461         46,405
    Equity in net assets of affiliated companies       1,949          1,756
    Net property                                      41,328         40,378
    Deferred income taxes                             11,855         11,049
    Goodwill and other intangible assets               6,374          5,928
    Assets of discontinued/held-for-sale operations        -              5
    Other assets                                       9,679          8,308
      Total Automotive assets                        120,646        113,829
    Financial Services
    Cash and cash equivalents                         13,285         15,018
    Marketable securities                              3,713          3,812
    Finance receivables, net                         112,252        111,436
    Net investment in operating leases                26,073         22,951
    Retained interest in sold receivables              1,150          1,420
    Goodwill and other intangible assets                  18             17
    Other assets                                       5,943          7,457
    Receivable from Automotive                           759             83
      Total Financial Services assets                163,193        162,194
      Intersector elimination                           (759)           (83)
      Total assets                                  $283,080       $275,940

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Automotive
    Trade payables                                   $18,393        $16,554
    Other payables                                     3,253          4,222
    Accrued liabilities and deferred revenue          31,743         28,733
    Deferred income taxes                                953            804
    Debt payable within one year                       1,269            978
    Current payable to Financial Services                 52             83
      Total current liabilities                       55,663         51,374
    Long-term debt                                    16,450         16,900
    Other liabilities                                 41,401         38,639
    Deferred income taxes                                563            586
    Non-current payable to Financial Services            707              -
      Total Automotive liabilities                   114,784        107,499
    Financial Services
    Payables                                           1,949          2,037
    Debt                                             135,759        136,454
    Deferred income taxes                             10,242         10,349
    Other liabilities and deferred income              5,300          5,605
      Total Financial Services liabilities           153,250        154,445

    Minority interests                                 1,054          1,122

    Stockholders' equity
    Capital stock
     Common Stock, par value $0.01 per share
      (1,837 million shares issued)                       18             18
     Class B Stock, par value $0.01 per share
      (71 million shares issued)                           1              1
    Capital in excess of par value of stock            4,636          4,872
    Accumulated other comprehensive income/(loss)       (262)        (3,562)
    Treasury stock                                      (420)          (833)
    Earnings retained for use in business             10,778         12,461
      Total stockholders' equity                      14,751         12,957
      Intersector elimination                           (759)           (83)
      Total liabilities and stockholders' equity    $283,080       $275,940


Prior year amounts have been revised to reflect a reclassification between
Financial Services sector Cash and cash equivalents and Marketable securities as
of December 31, 2005.


                     FORD MOTOR COMPANY AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                 For the Periods Ended June 30, 2006 and 2005
                                (in millions)

                                                      2006           2005
                                                          (unaudited)

    Cash flows from operating activities of
     continuing operations
      Net cash (used in)/provided by operating
       activities                                    $10,295        $14,582

    Cash flows from investing activities of
     continuing operations
     Capital expenditures                             (3,403)        (3,572)
     Acquisitions of retail and other finance
      receivables and operating leases               (29,407)       (28,951)
     Collections of retail and other finance
      receivables and operating leases                21,021         25,150
     Net acquisitions of daily rental vehicles             -         (2,997)
     Purchases of securities                         (11,170)        (3,044)
     Sales and maturities of securities               11,247          2,395
     Proceeds from sales of retail and other
      finance receivables and operating leases         2,947         12,506
     Proceeds from sale of businesses                     54          2,070
     Cash paid for acquisitions                          (37)        (1,296)
     Transfer of cash balances upon disposition of
      discontinued/held-for-sale operations               (4)            (4)
     Other                                                49             71
      Net cash (used in)/provided by investing
       activities                                     (8,703)         2,328

    Cash flows from financing activities of
     continuing operations
     Cash dividends                                     (374)          (367)
     Sales of Common Stock                               234            447
     Purchases of Common Stock                           (97)          (263)
     Changes in short-term debt                          378            834
     Proceeds from issuance of other debt             23,900         14,765
     Principal payments on other debt                (26,433)       (25,769)
     Other                                               134             (6)
      Net cash (used in)/provided by financing
       activities                                     (2,258)       (10,359)

    Effect of exchange rate changes on cash              241           (526)

      Net increase/(decrease) in cash and cash
       equivalents from continuing operations           (425)         6,025

    Cash flows from discontinued operations
    Cash flows from operating activities of
     discontinued operations                               -             70
    Cash flows from investing activities of
     discontinued operations                               -            (50)
    Cash flows from financing activities of
     discontinued operations                               -              -

      Net increase/(decrease) in cash and cash
       equivalents                                    $(425)         $6,045

    Cash and cash equivalents at January 1           $28,406        $22,828
    Cash and cash equivalents of discontinued/
     held-for-sale operations at January 1                 4            681
    Net increase/(decrease) in cash and cash
     equivalents                                       (425)          6,045
    Less: cash and cash equivalents of discontinued/
     held-for-sale operations at June 30                   -           (722)
    Cash and cash equivalents at June 30             $27,985        $28,832


Prior year amounts have been revised to reflect a reclassification between
Financial Services sector Cash and cash equivalents and Marketable securities
and to separately disclose cash flows from discontinued operations.


                     FORD MOTOR COMPANY AND SUBSIDIARIES

                   CONDENSED SECTOR STATEMENT OF CASH FLOWS
                 For the Periods Ended June 30, 2006 and 2005
                                (in millions)

                              First Half 2006         First Half 2005
                                        Financial                Financial
                           Automotive   Services   Automotive    Services
                                 (unaudited)              (unaudited)
    Cash flows from operating
     activities of continuing
     operations
      Net cash (used in)/provided
       by operating
       activities           $5,297       $4,228       $5,093       $5,322

    Cash flows from investing
     activities
     Capital expenditures   (3,381)         (22)      (3,347)        (225)
     Acquisitions of retail
      and other finance
      receivables and
      operating leases           -      (29,407)           -      (28,951)
     Collections of retail
      and other finance
      receivables and
      operating leases           -       20,923            -       24,979
     Net (increase)/decrease
      of wholesale
      receivables                -          868            -          599
     Net acquisitions of
      daily rental vehicles      -            -            -      (2,997)
     Purchases of
      securities            (2,478)      (8,692)      (2,149)        (895)
     Sales and maturities
      of securities          2,300        8,947        1,883          512
     Proceeds from sales of
      retail and other
      finance receivables
      and operating leases       -        2,947            -       12,506
     Proceeds from sales of
      wholesale receivables      -            -            -        3,739
     Proceeds from sale
      of businesses             54            -           29        2,041
     Transfer of cash
      balances upon disposition
      of discontinued/
      held-for-sale
      operations                (4)           -            1           (5)
     Investing activity from
      Financial Services       552            -        1,402            -
     Investing activity to
      Financial Services    (1,400)           -            -            -
     Cash paid for
      acquisitions             (37)           -       (1,296)           -
     Other                      11           38          (11)          82
      Net cash (used in)/
       provided by investing
       activities           (4,383)      (4,398)      (3,488)      11,385

    Cash flows from financing
     activities
     Cash dividends           (374)           -         (367)           -
     Sales of Common Stock     234            -          447            -
     Purchases of Common
      Stock                    (97)           -         (263)           -
     Changes in short-term
      debt                     239          139          158          676
     Proceeds from issuance of
      other debt               175       23,725           84       14,681
     Principal payments on
      other debt              (550)     (25,883)        (595)     (25,174)
     Financing activity from
      Automotive                 -        1,400            -            -
     Financing activity to
      Automotive                 -         (552)           -       (1,402)
     Other                     150          (16)          (4)          (2)
      Net cash (used in)/
       provided by financing
       activities             (223)      (1,187)        (540)     (11,221)

    Effect of exchange rate
     changes on cash             4          237          (39)        (487)
    Net change in intersector
     receivables/payables and
     other liabilities         613         (613)        (356)         356
      Net increase/(decrease)
       in cash and cash
       equivalents from
       continuing operations 1,308      (1,733)          670        5,355

    Cash flows from discontinued
     operations
    Cash flows from operating
     activities of discontinued
     operations                  -            -           (1)          71
    Cash flows from investing
     activities of discontinued
     operations                  -            -           16          (66)
    Cash flows from financing
     activities of discontinued
     operations                  -            -            -            -

      Net increase/(decrease) in
       cash and cash
       equivalents          $1,308      $(1,733)        $685       $5,360

    Cash and cash equivalents
     at January 1          $13,388      $15,018      $10,139      $12,689
    Cash and cash equivalents
     of discontinued/held-for-
     sale operations at
     January 1                   4            -            2          679
    Net increase/(decrease)
     in cash and cash
     equivalents             1,308       (1,733)         685        5,360
    Less: cash and cash
     equivalents of
     discontinued/held-for-
     sale operations at
     June 30                     -            -          (18)        (704)
    Cash and cash equivalents
     at June 30            $14,700      $13,285      $10,808      $18,024

Prior year amounts have been revised to reflect a reclassification between
Financial Services sector Cash and cash equivalents and Marketable securities
and to separately disclose cash flows from discontinued operations.




                      This information is provided by RNS
            The company news service from the London Stock Exchange