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 Operating Results for the First Quarter 2003

    GRAND RAPIDS, Mich.--April 22, 2003--Tower Automotive, Inc. , today announced its operating results for the first quarter ended March 31, 2003.
    For the first quarter of 2003, revenues were $733 million, compared with $668 million in the 2002 period. Net income for the first quarter of 2003 was $12 million, or $0.21 per diluted share. Net income for the first quarter of 2002, adjusted for the restructuring and asset impairment charges, gain on sale and cumulative effect of change in accounting principle described below, was $12 million, or $0.25 per diluted share. Including the after-tax effect of these aforementioned items, net loss was $147 million for the first quarter of 2002, or a loss of $3.05 per diluted share.
    In commenting on first quarter results, Dug Campbell, president and chief executive officer of Tower Automotive, said, "While sales were up compared to last year, softening in certain platform volumes tended to offset strong Dodge Ram, Ford Expedition and Cadillac CTS sales. Our focus for 2003 is to ensure the new Volvo, Nissan and GM launches are flawless, and at the same time implement swift countermeasures to mitigate the impact of any further reduction in customer production releases."
    The first quarter of 2002 included previously announced restructuring and asset impairment charges of $75 million (or a charge of $1.01 per diluted share after-tax), a gain of $3.8 million (or income of $0.05 per diluted share after-tax) on the sale of its Iwahri, Korea plant to a Hyundai affiliate and an after-tax impairment loss of $113 million (or a charge of $2.34 per diluted share) associated with the adoption of the requirements of Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets."
    Accessing the Conference Call Website and PowerPoint Presentation - A conference call of the first quarter results is scheduled today at 10 a.m. ET. Individual investors may listen to the conference call and access 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 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.
    This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from the anticipated results as a consequence of certain risks and uncertainties, including but not limited to general economic conditions in the markets in which Tower Automotive operates, and other risks detailed from time to time in the company's Securities and Exchange Commission filings.



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


                                                  Three Months Ended
                                                        March 31,
                                                  --------------------
                                                    2003       2002
                                                  --------- ----------
Revenues                                          $732,578   $668,107

Cost of sales                                      658,054    599,098
                                                  --------- ----------

  Gross profit                                      74,524     69,009

Selling, general and administrative expenses        34,676     32,995

Restructuring and asset impairment charge               --     75,407
                                                  --------- ----------

  Operating income (loss)                           39,848    (39,393)

Interest expense, net                               16,769     18,031

Other income                                            --     (3,839)
                                                  --------- ----------

  Income (loss) before provision for
    income taxes                                    23,079    (53,585)

Provision (benefit) for income taxes                 7,847    (18,756)
                                                  --------- ----------

  Income (loss) before equity in earnings of
    joint ventures and minority interest            15,232    (34,829)

Equity in earnings of joint ventures, net              644      4,385

Minority interest, net                              (4,304)    (4,073)
                                                  --------- ----------

  Income (loss) before cumulative effect of
   change in accounting principle                   11,572    (34,517)

Cumulative effect of change in accounting
 principle                                              --   (112,786)
                                                  --------- ----------

   Net income (loss)                               $11,572  $(147,303)
                                                  ========= ==========

Basic earnings (loss) per common share:
  Income(loss) before cumulative effect of
   change in accounting principle                   $ 0.21    $ (0.71)
  Cumulative effect of change in accounting
   principle                                            --      (2.34)
                                                  --------- ----------
   Net income (loss)                                 $0.21     $(3.05)
                                                  ========= ==========
Weighted average basic shares outstanding           56,194     48,253
                                                  ========= ==========

Diluted earnings (loss) per common share:
  Income (loss) before cumulative effect of
   change in accounting principle                   $ 0.21    $ (0.71)
  Cumulative effect of change in accounting
   principle                                            --      (2.34)
                                                  --------- ----------
  Net income (loss)                                  $0.21     $(3.05)
                                                  ========= ==========
Weighted average diluted shares outstanding         56,210     48,253
                                                  ========= ==========



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

                                               March 31,  December 31,
                   Assets                        2003         2002
--------------------------------------------- ----------- ------------
                                              (unaudited)
Current assets:
  Cash and cash equivalents                      $18,772      $13,699
  Accounts receivable                            338,629      249,341
  Inventories                                    116,635      133,074
  Deferred income taxes, net                      18,360       20,634
  Prepaid tooling and other                      111,414      100,433
                                              ----------- ------------
    Total current assets                         603,810      517,181
                                              ----------- ------------

Property, plant and equipment, net             1,046,819    1,073,619
Investments in joint ventures                    258,970      260,898
Deferred income taxes                             99,436      105,699
Goodwill, net                                    478,972      472,967
Other assets, net                                160,978      127,521
                                              ----------- ------------
                                              $2,648,985   $2,557,885
                                              =========== ============

  Liabilities and Stockholders' Investment
---------------------------------------------
Current liabilities:
  Current maturities of long-term debt and
   capital lease obligations                     $99,049    $ 120,470
  Accounts payable                               461,864      417,727
  Accrued liabilities                            269,728      284,450
                                              ----------- ------------
    Total current liabilities                    830,641      822,647
                                              ----------- ------------

Long-term debt, net of current maturities        602,536      535,220
Obligations under capital leases, net of
 current maturities                               32,582       29,731
Convertible subordinated notes                   199,984      199,984
Other noncurrent liabilities                     195,588      199,477
                                              ----------- ------------
    Total noncurrent liabilities               1,030,690      964,412
                                              ----------- ------------

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

Stockholders' investment:
  Preferred stock                                     --           --
  Common stock                                       660          659
  Additional paid-in capital                     683,384      683,072
  Retained deficit                               (45,602)     (57,174)
  Deferred compensation plans                     (8,687)     (10,746)
  Accumulated other comprehensive loss           (40,991)     (43,875)
  Treasury stock, at cost                        (59,860)     (59,860)
                                              ----------- ------------
    Total stockholders' investment               528,904      512,076
                                              ----------- ------------
                                              $2,648,985   $2,557,885
                                              =========== ============



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


                                                   Three Months Ended
                                                        March 31,
                                                  --------------------
                                                    2003       2002
                                                  --------- ----------

OPERATING ACTIVITIES:
  Net income (loss)                                $11,572  $(147,303)
  Adjustments required to reconcile net income
   (loss) to net cash provided by (used in)
   operating activities -
     Cumulative effect of change in accounting
      principle                                         --    112,786
     Restructuring and asset impairment charge          --     75,407
     Depreciation                                   39,051     32,413
     Deferred income tax provision (benefit)         8,274    (22,283)
     Deferred compensation plans                       366        815
     Gain on sale of plant                              --     (3,839)
     Equity in earnings of joint ventures, net        (644)    (4,385)
     Change in working capital and other
      operating items                              (57,396)   (72,749)
                                                  --------- ----------

  Net cash provided by (used in) operating
   activities                                        1,223    (29,138)
                                                  --------- ----------

INVESTING ACTIVITIES:
  Acquisitions, divestitures and investment in
   joint ventures                                    3,232    (38,039)
  Capital expenditures, net                        (41,200)   (13,201)
                                                  --------- ----------

     Net cash used in investing activities         (37,968)   (51,240)
                                                  --------- ----------

FINANCING ACTIVITIES:
  Proceeds from borrowings                         699,646    486,549
  Repayments of debt                              (658,131)  (414,612)
  Net proceeds from issuance of stock                  303      1,275
                                                  --------- ----------

     Net cash provided by financing activities      41,818     73,212
                                                  --------- ----------

NET CHANGE IN CASH AND CASH EQUIVALENTS              5,073     (7,166)

CASH AND CASH EQUIVALENTS:
  Beginning of period                               13,699     21,767
                                                  --------- ----------

  End of period                                    $18,772    $14,601
                                                  ========= ==========