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

Lear's Second-Quarter Net Sales Top $4 Billion

SOUTHFIELD, Mich., July 17 -- Lear Corporation , the world's largest automotive interior systems supplier, today reported financial results for the second quarter of 2003.

Highlights Include: * Record net sales of $4.1 billion, up 8% from a year ago * Net income of $1.54 per share, up 21% from a year ago * Strong cash flow used to reduce debt * 21 customer awards for excellence in quality and delivery

For the second quarter of 2003, Lear posted record net sales of $4.1 billion and net income of $104.1 million, or $1.54 per share. These results compare to net sales of $3.8 billion and net income of $85.5 million, or $1.27 per share, for the second quarter of 2002.

"We grew our top line during the quarter, reaching a new sales milestone despite lower overall industry production," said Bob Rossiter, Lear Chairman and Chief Executive Officer. "Our strategy is to grow Lear's business profitably by delivering the best quality, innovation and service in the industry."

The 8% increase in net sales from a year ago reflects the addition of new business globally and a stronger Euro. Lower vehicle production in North America (down 9%) and in Western Europe (down 2%) partially offset this increase.

The 21% improvement in net income per share reflects the profit contribution from new business globally, aggressive cost reduction efforts, favorable product mix in North America, lower interest expense and a lower corporate tax rate.

"Our continuing cost improvements and overall operating efficiencies are allowing us to meet aggressive cost reduction targets from our customers," Rossiter added.

For the quarter, free cash flow was $179.9 million, allowing the company to continue reducing its debt and improve financial flexibility. (Net cash provided by operating activities was $160.7 million; a reconciliation of free cash flow to net cash provided by operating activities is provided in the following supplemental data page.)

During the quarter, Lear received a total of 21 awards from General Motors, Ford, DaimlerChrysler, Toyota, Honda, Nissan, Mazda, Suzuki, Ferrari and Porsche for excellence in quality and delivery. "We are pleased with this recognition because customer satisfaction is a top priority at Lear and our roadmap for success," Rossiter continued.

Third-Quarter and Full-Year 2003 Outlook

For the third quarter of 2003, net sales are expected to be approximately $3.4 billion, up slightly from a year ago. This reflects the addition of new business globally and a stronger Euro, offset by lower vehicle production in North America (down 5%) and in Western Europe (down 7%). Net income per share is expected to be in the range of $0.95 to $1.05 per share. Capital spending is projected to be approximately $100 million, and free cash flow is expected to be about breakeven. For the second half of 2003, the corporate tax rate is anticipated to be 28%, down from 30% in the first half of 2003.

For the full year, net sales are expected to be approximately $15.2 billion, compared with $14.4 billion in 2002. This increase reflects the expected addition of $900 million in new business globally and a stronger Euro, offset in part by lower vehicle production in North America (down from 16.4 million units to a range of 15.7 to 15.9 million units) and in Western Europe (down from 16.4 million units to a range of 15.7 to 15.9 million units). Net income per share is expected to be in the range of $5.20 to $5.50 per share, reflecting improved results in the second quarter and a lower corporate tax rate in the second half of 2003. Full year capital spending is projected to be approximately $300 million, and free cash flow is expected to be approximately $400 million.

Lear Corporation, a Fortune 500 company headquartered in Southfield, Mich., USA, focuses on integrating complete automotive interiors, including seat systems, interior trim and electrical systems. With annual net sales of $14.4 billion in 2002, Lear is the world's largest automotive interior systems supplier. The company's world-class products are designed, engineered and manufactured by more than 115,000 employees at 280 facilities located in 33 countries.

Lear's news releases and other information, including certain financial and statistical information presented during its periodic earnings conference calls, are available on the Company's website at www.lear.com . Lear will webcast live its second quarter earnings conference call through the Investor Relations link at www.lear.com at 2:00 p.m. (Eastern) on July 17, 2003. In addition, one may access the conference call by dialing 1-800-789-4751 (domestic) or 1-706-679-3323 (international) with the access code number of 668477. The audio replay will be available two hours following the call at 1-800-642-1687 (domestic) or 1-706-645-9291 (international) with the access code number of 668477 and will be available until August 1, 2003.

Use of Non-GAAP Financial Information

In addition to the results reported in accordance with accounting principles generally accepted in the United States ("GAAP") included throughout this news release, the Company has provided information regarding "free cash flow" (a non-GAAP financial measure). Free cash flow represents net cash provided by operating activities before the net change in sold accounts receivable, less capital expenditures. The Company believes it is appropriate to exclude the net change in sold accounts receivable in the calculation of free cash flow since the sale of receivables may be viewed as a borrowing activity.

Management believes that free cash flow is useful to both management and investors in their analysis of the Company's ability to service and repay its debt. Further, management uses free cash flow for planning and forecasting in future periods.

Free cash flow should not be considered in isolation or as a substitute for net income, net cash provided by operating activities or other cash flow statement data prepared in accordance with GAAP, or as a measure of profitability or liquidity. In addition, the calculation of free cash flow does not reflect cash used to service debt, and thus does not reflect funds available for investment or other discretionary uses. Also, free cash flow, as determined and presented by the Company, may not be comparable to related or similarly titled measures reported by other companies.

For a reconciliation of free cash flow to net cash provided by operating activities, see the following supplemental data page which, together with this press release, has been posted on the Company's website through the Investor Relations link at www.lear.com .

Forward-Looking Statements

                    Lear Corporation and Subsidiaries
                    Consolidated Statements of Income
            (Unaudited; in millions, except per share amounts)

                                                 Three Months Ended
                                      June 28, 2003            June 29, 2002

  Net sales                              $4,101.2                  $3,792.2

  Cost of sales                           3,748.0                   3,462.9
  Selling, general and
   administrative expenses                  141.5                     132.9
  Interest expense                           49.1                      53.4
  Other expense, net                         13.9                      14.5

  Income before income taxes                148.7                     128.5
  Income taxes                               44.6                      43.0

  Net income                               $104.1                     $85.5

  Basic net income per share                $1.58                     $1.31

  Diluted net income per share              $1.54                     $1.27

  Weighted average number of shares
        outstanding - basic                  66.0                      65.5

  Weighted average number of shares
        outstanding - diluted                67.7                      67.4

                    Lear Corporation and Subsidiaries
                    Consolidated Statements of Income
            (Unaudited; in millions, except per share amounts)

                                                   Six Months Ended
                                       June 28, 2003        June 29, 2002

  Net sales                               $7,999.9             $7,326.8

  Cost of sales                            7,338.1              6,724.9
  Selling, general and
   administrative expenses                   288.2                264.5
  Interest expense                           102.2                110.4
  Other expense, net                          25.7                 28.7

  Income before income taxes and
   cumulative effect of a
   change in accounting principle            245.7                198.3
  Income taxes                                73.7                 66.4

  Income before cumulative effect
   of a change in accounting principle       172.0                131.9
  Cumulative effect of a change in
   accounting principle, net of tax              -                298.5 (a)

  Net income (loss)                         $172.0              $(166.6)

  Basic income per share before
   cumulative effect of a
   change in accounting principle            $2.61                $2.03

  Basic net income (loss) per share          $2.61               $(2.56)

  Diluted income per share before
   cumulative effect of a
   change in accounting principle            $2.55                $1.97

  Diluted net income (loss) per share        $2.55               $(2.49)

  Weighted average number of shares
        outstanding - basic                   65.9                 65.0

  Weighted average number of shares
        outstanding - diluted                 67.5                 66.9

(a) On January 1, 2002, the Company adopted Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets." Under this statement, goodwill is no longer amortized but is subject to annual impairment analysis. The Company's initial impairment analysis compared the fair values of each of its reporting units, based on discounted cash flow analyses, to the related net book values. As a result, the Company recorded impairment charges of $310.8 million ($298.5 million after-tax or $4.46 per diluted share) as of January 1, 2002. These charges are reflected as a cumulative effect of a change in accounting principle, net of tax in the consolidated statement of income for the six months ended June 29, 2002.

                    Lear Corporation and Subsidiaries
                       Consolidated Balance Sheets
                              (In millions)

                                 June 28, 2003                December 31,
                                  (Unaudited)                  (Audited)
  ASSETS
  Current:
    Cash and cash equivalents        $103.1                       $91.7
    Accounts receivable             2,306.3                     1,508.0
    Inventories                       484.8                       489.7
    Recoverable customer
     engineering and tooling          174.9                       153.2
    Other                             230.6                       265.1
                                    3,299.7                     2,507.7
  Long-Term:
    PP&E, net                       1,735.1                     1,710.6
    Goodwill, net                   2,899.2                     2,860.4
    Other                             431.0                       404.3
                                    5,065.3                     4,975.3

      Total Assets                 $8,365.0                    $7,483.0

  LIABILITIES AND STOCKHOLDERS' EQUITY
  Current:
    Short-term borrowings             $35.1                       $37.3
    Accounts payable and drafts     2,466.2                     1,966.4
    Accrued liabilities             1,218.7                     1,037.6
    Current portion of
     long-term debt                     3.9                         3.9
                                    3,723.9                     3,045.2
  Long-Term:
    Long-term debt                  2,054.4                     2,132.8
    Other                             675.0                       642.7
                                    2,729.4                     2,775.5

  Stockholders' Equity              1,911.7                     1,662.3

  Total Liabilities and
   Stockholders' Equity            $8,365.0                    $7,483.0

                    Lear Corporation and Subsidiaries
                            Supplemental Data
        (Unaudited; in millions, except content per vehicle data)

                                            Three Months Ended
                                 June 28, 2003               June 29, 2002
  Net Sales
  U.S. and Canada                  $2,230.1                    $2,262.6
  Europe                            1,455.9                     1,144.8
  Rest of World                       415.2                       384.8
  Total                            $4,101.2                    $3,792.2

  Content Per Vehicle *
  North America                        $597                        $553
  Western Europe                        317                         249
  South America                          92                          87

  Free Cash Flow **
  Net cash provided by
   operating activities              $160.7                      $131.4
  Net change in sold
   accounts receivable                 86.2                        34.3
     Net cash provided by
      operating activities before
      net change in sold
      accounts receivable             246.9                       165.7
  Capital expenditures                (67.0)                      (56.3)
  Free cash flow                     $179.9                      $109.4

  Depreciation                        $77.7                       $73.6

                                              Six Months Ended
                                 June 28, 2003               June 29, 2002
  Net Sales
  U.S. and Canada                  $4,427.7                    $4,371.1
  Europe                            2,787.2                     2,241.1
  Rest of World                       785.0                       714.6
  Total                            $7,999.9                    $7,326.8

  Content Per Vehicle *
  North America                        $598                        $563
  Western Europe                        308                         247
  South America                          82                          89

  Free Cash Flow **
  Net cash provided by
   operating activities              $257.3                      $300.3
  Net change in sold
   accounts receivable                139.6                         5.8
     Net cash provided by
      operating activities before
      net change in sold
      accounts receivable             396.9                       306.1
  Capital expenditures               (137.3)                     (102.5)
  Free cash flow                     $259.6                      $203.6

  Depreciation                       $152.1                      $147.7

  *   Content Per Vehicle for 2002 has been updated to reflect actual
      production levels.
  **  See "Use of Non-GAAP Financial Information" included in this news
      release.