The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Tower Automotive Announces Profit for the Third Quarter

GRAND RAPIDS, Mich.--Oct. 18, 2002--Tower Automotive, Inc. today announced its operating results for the third quarter and nine months ended September 30, 2002. For the third quarter of 2002, revenues were $654 million, compared with $558 million in the 2001 period. Net income for the third quarter of 2002, was $10 million, or $0.15 per diluted share. This compares with a net loss of $1 million, or of $0.03 per diluted share, in the third quarter of 2001.

For the nine months ended September 30, 2002, revenues were $2.1 billion, compared with $1.8 billion in the 2001 period. Net income for the nine months ended September 30, 2002, adjusted for the one-time items described below, was $46 million, or $.79 per diluted share. Including the after-tax effect of these one-time items, the reported net loss was $115 million for the nine months ended September 30, 2002, or a loss of $2.01 per diluted share. This compares with reported net income of $28 million, or earnings of $0.63 per diluted share, in the same period for 2001.

In commenting on third quarter and nine month results, Dug Campbell, president and chief executive officer of Tower Automotive, said, "We are pleased to report record third quarter sales and a significant improvement in earnings per share compared to last year. Year to date, operations have generated $114 million in cash earnings over our capital requirements. Our operating performance and contribution margin for the quarter met our expectations, however our earnings per share were negatively impacted by higher than expected interest charges caused by lower than anticipated capitalization of interest costs. Further, the expected fourth quarter launch of the VW/Porsche SUV in Europe is the first significant launch from our $1.4 billion backlog."

The company also announced that the resumption of its stock repurchase program has resulted in the purchase of approximately 6 million shares to date, at an average price of $6.63 per share.

In conjunction with adopting the requirements of Statement of Financial Accounting Standards (SFAS) No. 142, "Goodwill and Other Intangible Assets" as of January 1, 2002, the company no longer records amortization expense of its goodwill. Net income during the third quarter of 2001 and nine months ended September 30, 2001 included an after-tax charge of $3.2 million and $9.6 million, respectively, related to goodwill amortization expense.

One-time items, net of tax, totaling $161 million included in the adjusted net income for the nine month period ended September 30, 2002, include first quarter 2002 items of restructuring and asset impairment charges of $49 million, SFAS No. 142 transitional goodwill impairment charges of $113 million and a $3 million gain on the sale of a plant, in addition to second quarter 2002 non-cash charges related to the write-off of deferred financing costs and joint venture investment totaling $2 million.

Accessing the Conference Call Webcast and PowerPoint Presentation - A conference call of the third quarter results is scheduled today at 11 a.m. ET (10 a.m. CT). Individual investors may listen to the conference call and view a PowerPoint presentation over the Internet by logging onto www.companyboardroom.com and searching for Tower Automotive. Institutional Investors may access the Webcast and presentation by logging onto www.streetevents.com.

Tower Automotive, Inc., is a global designer and producer of vehicle structural components and assemblies used by every major automotive original equipment manufacturer, including Ford, DaimlerChrysler, GM, Honda, Toyota, Nissan, Fiat, Hyundai/Kia, BMW, and Volkswagen Group. Products include body structures and assemblies, lower vehicle frames and structures, chassis modules and systems, and suspension components. The company is based in Grand Rapids, Mich. Additional company information is available at www.towerautomotive.com.



                TOWER AUTOMOTIVE, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
     (Amounts in thousands, except per share amounts - unaudited)


                            Three Months Ended   Nine Months Ended
                              September 30,         September 30,
                           ------------------- -----------------------
                              2002     2001       2002        2001
                           --------- --------- ----------- -----------
Revenues                   $653,841  $557,785  $2,072,820  $1,828,568
Cost of sales               587,218   502,366   1,844,272   1,608,617
                           --------- --------- ----------- -----------

  Gross profit               66,623    55,419     228,548     219,951
Selling, general and
 administrative
   expenses                  35,347    33,002     105,621     103,321
Amortization expense          1,022     6,232       3,121      18,440
Restructuring and asset
 impairment charge               --        --      75,407          --
                           --------- --------- ----------- -----------

  Operating income           30,254    16,185      44,399      98,190

Interest expense, net        16,593    19,082      50,011      58,925
Other expense                    --        --       2,939          --
Gain on sale of plant            --        --      (3,839)         --
                           --------- --------- ----------- -----------
  Income (loss) before
   provision for income
   taxes, equity in
   earnings of joint
   ventures and minority
   interest                  13,661    (2,897)     (4,712)     39,265

Provision (benefit) for
 income taxes                 4,797    (2,771)     (1,635)     13,701
                           --------- --------- ----------- -----------
  Income (loss) before
   equity in earnings of
    joint ventures and
     minority interest        8,864      (126)     (3,077)     25,564

Equity in earnings of
 joint ventures, net          4,061     3,120      12,723      12,291
Minority interest, net       (3,380)   (4,358)    (11,727)     (9,686)
                           --------- --------- ----------- -----------
  Income (loss) before
   cumulative effect of
    change in accounting
     principle                9,545    (1,364)     (2,081)     28,169
Cumulative effect of
 change in accounting
    principle                    --        --     112,786          --
                           --------- --------- ----------- -----------

Net income (loss)            $9,545   $(1,364)  $(114,867)    $28,169
                           ========= ========= =========== ===========

Basic earnings (loss) per
 common share:
  Income (loss) before
   cumulative effect          $0.15    $(0.03)     $(0.04)      $0.63
  Cumulative effect of
   change in accounting
   principle                     --        --       (1.97)         --
                           --------- --------- ----------- -----------
    Net income (loss)         $0.15    $(0.03)     $(2.01)      $0.63
                           ========= ========= =========== ===========

Basic shares outstanding     65,525    45,784      57,206      44,770
                           ========= ========= =========== ===========

Diluted earnings (loss)
 per common share:
  Income (loss) before
   cumulative effect          $0.15    $(0.03)     $(0.04)      $0.63
  Cumulative effect of
   change in accounting
   principle                     --        --       (1.97)         --
                           --------- --------- ----------- -----------
    Net income (loss)         $0.15    $(0.03)     $(2.01)      $0.63
                           ========= ========= =========== ===========

Diluted shares outstanding   65,612    45,784      57,206      45,044
                           ========= ========= =========== ===========



               TOWER AUTOMOTIVE, INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATED BALANCE SHEETS
                        (Amounts in thousands)

                                               September    December
                                                   30,         31,
                    Assets                        2002        2001
---------------------------------------------- ----------- -----------
                                               (unaudited)
Current assets:
  Cash and cash equivalents                       $25,924     $21,767
  Accounts receivable                             273,386     216,638
  Inventories                                     116,960     112,536
  Prepaid tooling and other                       130,188      89,229
                                               ----------- -----------
     Total current assets                         546,458     440,170
                                               ----------- -----------

Property, plant and equipment, net              1,000,494   1,120,259
Investments in joint ventures                     255,880     243,198
Deferred income taxes                              76,696      61,461
Goodwill and other assets, net                    581,713     668,348
                                               ----------- -----------
                                               $2,461,241  $2,533,436
                                               =========== ===========

   Liabilities and Stockholders' Investment
----------------------------------------------
Current liabilities:
  Current maturities of long-term debt and
   capital lease obligations                     $114,275   $ 172,083
  Accounts payable                                402,913     368,910
  Accrued liabilities                             230,812     278,962
                                               ----------- -----------
     Total current liabilities                    748,000     819,955
                                               ----------- -----------

Long-term debt, net of current maturities         511,196     601,084
Obligations under capital leases, net of
 current maturities                                12,004       4,620
Convertible subordinated notes                    199,984     199,984
Other noncurrent liabilities                      184,429     201,635
                                               ----------- -----------
        Total noncurrent liabilities              907,613   1,007,323
                                               ----------- -----------

Mandatorily redeemable trust convertible
 preferred securities                             258,750     258,750

Stockholders' investment:
  Preferred stock                                      --          --
  Common stock                                        629         481
  Additional paid-in capital                      680,887     456,627
  Retained earnings                               (74,435)     40,432
  Deferred compensation plans                     (13,479)    (15,571)
  Accumulated other comprehensive loss            (25,606)    (34,561)
  Treasury stock, at cost                         (21,118)         --
                                               ----------- -----------
     Total stockholders' investment               546,878     447,408
                                               ----------- -----------
                                               $2,461,241  $2,533,436
                                               =========== ===========




               TOWER AUTOMOTIVE, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                  (Amounts in thousands - unaudited)


                                                 Nine Months Ended
                                                    September 30,
                                               -----------------------
                                                  2002        2001
                                               ----------- -----------

OPERATING ACTIVITIES:
  Net (loss) income                             $(114,867)    $28,169
  Adjustments required to reconcile net (loss)
   income to net cash provided by (used in)
   operating activities -
     Depreciation and amortization                102,208     120,980
     Deferred income tax (benefit) provision      (12,661)      9,371
     Deferred compensation plans                    1,631          --
     Gain on sale of plant                         (3,839)         --
     Equity in earnings of joint ventures, net    (12,723)    (12,291)
     Restructuring and asset impairment charge     75,407          --
     Cumulative effect of change in accounting
      principle                                   112,786          --
     Change in working capital and other
      operating items                            (128,837)    267,990
                                               ----------- -----------

   Net cash provided by operating activities       19,105     414,219
                                               ----------- -----------

INVESTING ACTIVITIES:
  Acquisitions, divestitures and investment in
   joint ventures                                 (35,888)     (1,812)
  Capital expenditures, net                      (108,364)   (147,583)
  Proceeds from sale of fixed assets               50,313          --
                                               ----------- -----------

     Net cash used in investing activities        (93,939)   (149,395)
                                               ----------- -----------

FINANCING ACTIVITIES:
  Proceeds from borrowings                      1,585,606   2,018,950
  Repayments of debt                           (1,713,995) (2,310,067)
  Net proceeds from issuance of stock             224,751      38,880
  Payments for repurchase of common shares        (17,371)         --
                                               ----------- -----------

     Net cash provided by (used for) financing
      activities                                   78,991    (252,237)
                                               ----------- -----------

NET CHANGE IN CASH AND CASH EQUIVALENTS             4,157      12,587

CASH AND CASH EQUIVALENTS:
  Beginning of period                              21,767       3,373
                                               ----------- -----------

  End of period                                   $25,924     $15,960
                                               =========== ===========