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

MSX International Announces First Quarter 2003 Financial Results

SOUTHFIELD, Mich., May 12, 2003 -- MSX International, a provider of technical business services, announced sales totaling $183.4 million for the first quarter of 2003, which ended March 30, 2003. This compares to $205.5 million in the same quarter one year ago. The 11% decline in net sales reflects the removal of sales from under-performing businesses that were exited in 2002 and lower demand for automotive engineering and human capital management services.

Gross profit in the first quarter of 2003 was $20.2 million, or 11.0% of net sales. This compares to $26.7 million, or 13.0% of net sales one year earlier. Reduced gross profit was due to lower sales, price decreases for selected services, and costs associated with underutilized equipment and facilities. Actions in late 2002 to reduce direct and indirect operating costs resulted in savings that had a favorable impact on gross profit totaling more than $2 million in the first quarter of 2003.

Selling, general and administrative expenses decreased $4.2 million to $15.7 million in the first quarter of 2003, reflecting cost savings achieved in these activities since the first quarter of 2002. Actions taken in 2002 to realign these costs to support current business levels are expected to produce annualized savings of about $12 million in 2003.

The company's operating income of $3.0 million for the quarter also included $1.4 million of additional restructuring and severance costs. These costs relate to the restructuring program that began in the fourth quarter of 2002. Excluding these costs, MSX International's operating income in the first quarter was $4.5 million, compared to $6.8 million one year earlier. A net first quarter loss of $3.6 million includes a modest increase in interest expense due primarily to recent changes to credit arrangements.

Commenting on the results, Frederick K. Minturn, executive vice president and chief financial officer, stated, "Our results in the first quarter reflect the positive impact of late 2002 cost reduction plans, which are now substantially implemented. We are on track to achieve our 2003 business plan."

MSX International will host a conference call at 10:00 a.m. EDT on Tuesday, May 13, to review these results. To listen to the call, dial 212-676-5386 and provide reservation number 21141191. A replay of the call will be available beginning at 12:00 p.m. EDT Tuesday, May 13, at 800-633-8284 (Domestic) or 402-977-9140 (International), with the same reservation number.

MSX International, headquartered in Southfield, Mich., is a global provider of technical business services. The company combines innovative people, standardized processes and today's technologies to deliver a collaborative, competitive advantage on a global basis. With annual sales of over $800 million, MSX International has 8,000 employees in 26 countries. Visit their Web site at http://www.msxi.com/ .

Certain of the statements made in this press release including the success of restructuring activities and other operational improvements constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based on current management projections and expectations. They involve significant risks and uncertainties. As such, they are not guarantees of future performance. MSX International disclaims any intent or obligation to update such statements.

Actual results may vary materially from those in the forward-looking statements as a result of any number of factors, many of which are beyond the control of management. These important factors include: our leverage and related exposure to changes in interest rates; our reliance on major customers in the automotive industry and the timing of their product development and other initiatives; the market demand for our technical business services in general; our ability to recruit and place qualified personnel; delays or unexpected costs associated with cost reduction efforts; risks associated with operating internationally, including economic, political and currency risks; and risks associated with our acquisition strategy. Additional information concerning these and other factors are discussed under the heading "Item 7 - Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's Annual Report on Form 10-K (dated March 27, 2003), and in other filings with the Securities and Exchange Commission.

                         MSX INTERNATIONAL, INC.
            CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
     for the fiscal quarters ended March 30, 2003 and March 31, 2002

                                           Fiscal Quarter Ended
                                         March 30,        March 31,
                                           2003             2002
                                               (in thousands)

  Net sales                             $183,351         $205,473
  Cost of sales                          163,174          178,820

  Gross profit                            20,177           26,653

  Selling, general and
   administrative expenses                15,704           19,865
  Restructuring and severance costs        1,431              278

  Operating income                         3,042            6,510

  Interest expense, net                    6,675            6,261

         Income (loss) before income
          taxes, minority interests and
          equity in Affiliates            (3,633)             249

  Income tax provision                       101              101
  Less minority interests and equity
   in affiliates, net of taxes              (174)             238

  Loss before cumulative effect of
   accounting change for
   goodwill impairment                    (3,560)             (90)

  Cumulative effect of accounting
   change for goodwill impairment,
   net of taxes of $9,745                      -          (38,102)

  Net loss                                (3,560)         (38,192)

  Preferred stock dividends               (2,194)          (1,905)

         Net loss available to
          common shareholders            $(5,754)        $(40,097)

                         MSX INTERNATIONAL, INC.
                    SUPPLEMENTAL FINANCIAL INFORMATION
     for the fiscal quarters ended March 30, 2003 and March 31, 2002

                                                   Fiscal Quarter Ended
                                            March 30, 2003    March 31, 2002
                                                      (in thousands)
    Reconciliation of EBITDA:

       Operating income                          $3,042            $6,510

         Michigan Single Business and
          similar taxes                             875               891

       EBIT, as defined                           3,917             7,401

         Depreciation                             4,759             4,517
         Severance costs                          1,431               278

       EBITDA before severance, as defined      $10,107           $12,196

    Capital Expenditures                         $2,246            $2,030

                                                       As of
    Selected Balance Sheet Data:           March 30, 2003  December 29, 2002
        Cash and cash equivalents              $3,886           $10,935
        Accounts receivable, net              219,587           211,957

        Notes payable and current
         portion of long-term debt             14,979            14,671
        Long-term debt                        237,029           220,003
          Total debt                         $252,008          $234,674