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

Ford Credit Earns $1.23 Billion in 2002

                   DEARBORN, Mich., Jan. 21, 2003; Ford Motor Credit
Company reported earnings of $1.23 billion in 2002, up $395 million from
earnings of $839 million a year earlier.  After-tax financial statement return
on average equity was 9 percent in 2002, compared with 7 percent in 2001.
Excluding unusual charges and adjustments related to SFAS No. 133 (Accounting
for Derivative Instruments and Hedging Activities), Ford Credit earned $1.38
billion, up $175 million from earnings of $1.2 billion in 2001.  The increase
in earnings primarily reflected a lower provision for credit losses, offset
partially by the net unfavorable impact of receivable sales and lower net
financing margins.
    In the fourth quarter of 2002, Ford Credit earned $354 million, up $651
million from a loss of $297 million in the same period a year earlier.
Excluding unusual charges and adjustments related to SFAS No. 133, Ford Credit
earned $382 million in the fourth quarter of 2002, up $376 million from
earnings of $6 million in the same period a year earlier.  The improvement
reflected a lower provision for credit losses and the net favorable impact of
receivable sales, offset partially by lower net financing margins.  Ford
Credit paid a dividend to Ford Motor Company of $700 million in December.  For
the full year, Ford Credit's dividend, net of the January 2002 capital
contribution, was $450 million.
    "I'm proud of our solid performance in a difficult year," said Greg Smith,
Chairman and CEO.  "Ford Credit delivered improved profits, as well as strong
customer satisfaction and owner loyalty.  In addition, we reduced leverage,
continued to diversify funding sources and paid a net dividend to Ford Motor
Company," Smith added.
    On December 31, 2002, Ford Credit's owned receivables totaled $129
billion, down $9 billion compared with $138 billion on September 30, 2002, and
down $18 billion compared with $147 billion on December 31, 2001.  These
reductions primarily reflected the higher sales of receivables in
securitizations and whole-loan transactions.  Managed receivables, which
includes both owned receivables and receivables sold in securitizations, were
$200 billion on December 31, 2002, compared with $204 billion on September 30,
2002, and $206 billion on December 31, 2001.  During the fourth quarter of
2002, Ford Credit also sold $5 billion of receivables through whole-loan sales
transactions.
    Ford Credit is a wholly owned subsidiary of Ford Motor Company
and is the world's largest automotive finance company.  Now in its 44th year,
Ford Credit provides vehicle financing in 36 countries to more than 11 million
customers and more than 12,500 automotive dealers.  More information can be
found at http://www.fordcredit.com and at Ford Credit's investor center,
http://www.fordcredit.com/investorcenter/ .


           Ford Motor Credit Company and Consolidated Subsidiaries
                             OPERATING HIGHLIGHTS

                                             Fourth Quarter      Full Year
    Net Income*                              2002     2001      2002     2001
                                                      (in millions)
    Total Net Income                         $354    $(297)   $1,234     $839
    Exclude Unusual Charges & SFAS No. 133
     SFAS No. 133                            $(28)    $(99)    $(141)   $(157)
     Revitalization Plan                        -     (204)        -     (204)
      Total Unusual Charges & SFAS No. 133   $(28)   $(303)    $(141)   $(361)
     Operating Net Income                    $382       $6    $1,375   $1,200
     Memo:

      Financial Statement Return on Equity     10%  Negative       9%       7%

                                                December 31,         Sept. 30,
    Balance Sheet*                            2002        2001         2002
     Assets                                           (in billions)
      Finance receivables
       Retail installment                    $67.6       $83.4        $77.3
       Wholesale                              16.4        15.4         15.8
       Other                                  10.8         9.3          9.3
        Total net finance receivables        $94.8      $108.1       $102.4
      Net investment in operating leases      33.8        39.3         35.7
        Total net finance receivables and
         operating leases                   $128.6      $147.4       $138.1
      Retained interest in securitized
       assets                                 17.6        12.5          9.7
      Other assets                            24.0        13.2         21.6
        Total assets                        $170.2      $173.1       $169.4
     Liabilities and Stockholder's Equity
      Debt - short-term                     $16.3       $22.7        $16.1
      Debt - long-term  (includes notes
       payable within 1 year)               124.5       123.6        124.7
        Total debt                         $140.8      $146.3       $140.8
    Other liabilities                        15.8        14.8         14.9
        Total liabilities                  $156.6      $161.1       $155.7
    Stockholder's equity                     13.6        12.0         13.7
        Total liabilities and
         stockholder's equity              $170.2      $173.1       $169.4
     Memo:  Financial Statement leverage
             (to 1)**                         9.0        11.2          9.0

    Managed Receivables (owned plus
     securitized)*
     Finance receivables
      Retail installment                   $116.5      $124.8       $124.4
      Wholesale                              38.9        32.8         34.5
      Other                                  10.8         9.3          9.3
       Total net finance receivables       $166.2      $166.9       $168.2
     Net investment in operating leases      33.8        39.4         35.7
       Total managed                       $200.0      $206.3       $203.9
             Memo:  Managed leverage
                     (to 1)**                12.9        14.8         13.0

    Serviced Receivables (managed plus
     serviced-only)*
     Serviced receivables (includes
      receivables sold through
      whole-loan sales transactions --
      serviced-only)                       $205.0      $206.3       $203.9

    *   Includes discontinued operations (Axus -- all-makes fleet leasing
        business in Europe, Australia and New Zealand)
    **  Excludes SFAS No. 133, over-borrowing portfolio and cash -- consistent
        with the MD&A calculation in Ford Credit's 2001 10K


           Ford Motor Credit Company and Consolidated Subsidiaries
                             OPERATING HIGHLIGHTS

                                               Fourth Quarter     Full Year
    Selected Operating & Financial Metrics*    2002     2001    2002     2001

     Financing share
      Ford & Lincoln/Mercury retail
       installment & lease      United States    36%      69%      41%     54%
                                Europe           34       43       34      37
    Ford & Lincoln/Mercury
     wholesale                  United States    86       84       85      84
                                Europe           99       98       97      97

    Contract volume - New and
     used retail/lease
     (in thousands)
     United States                              490    1,054    2,512   3,819
     Europe                                     211      247      917     988
     Other international                        156      176      668     738
      Total contract volume                     857    1,477    4,097   5,545
    Borrowing costs                             4.7%     5.6%     5.1%    6.1%

    Credit losses (in millions)
     Owned
      Retail installment & lease               $614     $716   $2,295  $2,055
      Wholesale                                  17       21       40      32
      Other                                       8       23       30      24
       Total                                   $639     $760   $2,365  $2,111
     Loss-to-receivables
      Retail installment & lease               2.23%    2.31%    2.01%   1.71%

      Wholesale                                0.42     0.52     0.25    0.13
       Total including other                   1.88%    2.04%    1.69%   1.35%
     Allowances for credit losses
      (in billions)                            $3.2     $2.8     $3.2    $2.8
     Allowances as a pct. of end-of-period
      receivables                              2.47%    1.86%    2.47%   1.86%

     Managed loss ratios
     Loss-to-receivables
      Retail installment & lease               1.92%    1.63%    1.71%   1.45%
      Wholesale                                0.25     0.28     0.13    0.10
       Total including other                   1.54%    1.46%    1.37%   1.20%
       Memo:  Ford Credit U.S. retail & lease  1.87%    1.76%    1.50%   1.31%

    Sales of Receivables (in millions,
     excl. SFAS No. 133)
     Income related to securitizations and
      whole-loan sales:

      Gain-on-sale of finance receivables      $310     $269     $728    $739
      Interest income, excess spread,
       servicing fees                           617      390    2,081   1,021
       Total income related to
        securitizations and whole-loan sales   $927     $659   $2,809  $1,760
     Impact of securitizations on net
      financing margin:
      Impact of current-period
       securitizations                        $(103)   $(149)  $(968) $(1,059)
      Impact of prior-periods
       securitizations                         (718)    (510) (1,967)    (611)
       Total impact of securitizations on
        financing margin                      $(821)  $(659) $(2,935) $(1,670)
     Pre-tax impact of securitizations
      and whole-loan sales                     $106       $0   $(126)     $90
      Tax                                       (39)       0      47      (33)
     After-tax impact of securitizations
      and whole-loan sales                      $67       $0    $(79)     $57

    *  Includes discontinued operations (Axus -- all-makes fleet leasing
       business in Europe, Australia and New Zealand)