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

Noble International Announces a 44% Increase in Second Quarter Net Income From Continuing Operations

WARREN, Mich., July 21 -- Noble International, Ltd. (the "Company") today announced net income from continuing operations of $2.5 million, an increase of 44% from the previous year, or $0.30 per diluted share for the three months ended June 30, 2003. Net income from continuing operations for the six months ended June 30, 2003 was $4.5 million or $0.55 per diluted share, an increase of 45% from the prior year.

The increase in net income was primarily the result of the increased production volumes, expanded production on additional platforms and increased production efficiencies. Included in the net income from continuing operations for the first quarter of 2003 is a restructuring charge of $0.4 million, net of tax, or $0.05 per diluted share related to severance commitments for staff reductions from continuing operations. In the second quarter, an additional charge of $0.4 million, or $0.04 per diluted share, net of tax, was taken in discontinued operations for post closing expenses related to the divestiture of its non-core businesses. This amount includes the Company's estimates for trailing expenses that may be incurred in the future.

Revenue from continuing operations for the three months ended June 30, 2003 increased 32% to $41.2 million from $31.2 million for the same period in 2002. Revenue for the six months ended June 30, 2003 increased 40% to $82.0 million from $58.5 million for the same period in 2002. The increase in revenue was primarily the result of higher production volumes on certain vehicles, higher steel sales and sales from new product launches.

Commenting on the results of the second quarter and six months, Jay J. Hansen, Chief Financial Officer, stated, "We are pleased with the results from our continuing operations in the second quarter and first half of 2003. Revenues continue to grow and we have been successful in converting that revenue to net income. EBITDA for the first six months has increased 39% to $11.3 million from $8.1 million last year. We have also reduced debt by 16% in the last nine months while funding approximately $11.5 million in capital expenditures, primarily invested to support new business being launched. In addition, we continue to explore ways to convert non-core real estate and business assets into cash. Along with the realization of the financial benefits from previous sales, we anticipate these efforts will produce cash which will be utilized for debt repayment and redeployment into our laser business over the next twelve months."

Commenting on the outlook for the automotive market, Christopher L. Morin, President and Chief Operating Officer, stated, "We are excited about the company's performance in the first six months of 2003 and are optimistic about the remainder of the year. Our automotive market outlook for the remainder of 2003 correlates to an annual production volume of 15.5 to 15.8 million vehicles. While we experienced some slight softening in the later part of June, we believe that it was temporary and related to an earlier than expected annual summer shutdown. Based upon the vehicle platforms on which we have content, at this time we do not see significant production decreases in the third and fourth quarters. Our production launches of new business remain on track at this time and are proceeding on schedule. In addition, we continue to win new business in a growing market segment and expect to maintain our leading market position. In the second quarter, Noble was awarded several new programs totaling more than $7.5 million in annual value-added revenue. This represented more than 50% of the new business awarded and, included among this new business, is a new transplant relationship. A portion of the new business awarded is business for which we anticipate initially shipping parts to Australia from the U.S., but we eventually expect to establish a facility in Australia. We continue to look to expand on our laser welding technology base through R&D. In addition, we will continue to explore options involving strategic acquisitions and joint ventures related to our core technology in laser welding. In summary, our goal is to continue and expand upon our industry leadership in technology, quality, delivery and products offered."

The company will hold its semi-annual conference call in October along with the earnings announcement for the third quarter of 2003.

SAFE HARBOR STATEMENT

Noble International, Ltd. is a leading supplier of automotive parts, component assemblies and value-added services to the automotive industry. As an automotive supplier, Noble provides design, engineering, manufacturing, complete program management and other services to the automotive market. Noble delivers integrated component solutions, technological leadership and product innovation to original equipment manufacturers (OEMs) and Tier I automotive parts suppliers thereby helping its customers increase their productivity while controlling costs.

Certain statements made by Noble International, Ltd. in this release and other periodic oral and written statements, including filings with the Securities and Exchange Commission, are "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, as well as statements which address operating performance, events or developments that we believe or expect to occur in the future, including those that discuss strategies, goals, outlook or other non- historical matters, or which relate to future sales or earnings expectations, cost savings, awarded sales, volume growth, earnings or a general belief in our expectations of future operating results, are forward-looking statements. The forward-looking statements are made on the basis of management's assumptions and estimations. As a result, there can be no guarantee or assurance that these assumptions and expectations will in fact occur. The forward-looking statements are subject to risks and uncertainties that may cause actual results to materially differ from those contained in the statements. Some, but not all of the risks, include our ability to obtain future sales; our ability to successfully integrate acquisitions; changes in worldwide economic and political conditions, including adverse effects from terrorism or related hostilities including increased costs, reduced production or other factors; costs related to legal and administrative matters; our ability to realize cost savings expected to offset price concessions; inefficiencies related to production and product launches that are greater than anticipated; changes in technology and technological risks; increased fuel costs; work stoppages and strikes at our facilities and that of our customers; the presence of downturns in customer markets where the Company's goods and services are sold; financial and business downturns of our customers or vendors; and other factors, uncertainties, challenges, and risks detailed in Noble's public filings with the Securities and Exchange Commission. Noble does not intend or undertake any obligation to update any forward-looking statements. For more information see www.nobleintl.com .

                  NOBLE INTERNATIONAL, LTD. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF OPERATIONS
               (Unaudited, in thousands, except per share data)

                                   Three Months Ended     Six Months Ended
                                         June 30,              June 30,
                                     2003       2002       2003       2002
  Net sales                        $41,197    $31,227    $82,045    $58,515
  Cost of sales                     34,100     25,588     68,273     48,419
    Gross margin                     7,097      5,639     13,772     10,096
  Selling, general and
   administrative expenses           3,070      3,010      6,499      5,253
    Operating profit                 4,027      2,629      7,273      4,843
  Interest income                      209        234        364        478
  Interest expense                    (698)      (130)    (1,044)      (406)
  Other, net                           271         22        269         18
    Earnings from continuing
     operations before income
     taxes                          $3,809     $2,755     $6,862     $4,933
  Income tax expense                 1,306      1,013      2,324      1,793
  Preferred stock dividends            -          -          -           10
    Earnings on common shares
     from continuing operations      2,503      1,742      4,538      3,130
  Discontinued operations:
  Earnings (loss) from
   discontinued operations            (375)       214     (1,182)       435
  Loss on sale of discontinued
   operations                          -          -         (677)       -
     Net earnings on common
      shares                        $2,128     $1,956     $2,679     $3,565

  Basic earnings per common
   share:
    Earnings per share from
     continuing operations           $0.32      $0.26      $0.59      $0.46
    Earnings (loss) from
     discontinued operations         (0.05)      0.03      (0.15)      0.06
    Loss on sale of discontinued
     operations                          -          -      (0.09)         -
    Basic earnings per common
     share                           $0.28      $0.29      $0.35      $0.53

  Diluted earnings per common
   share
    Earnings per share from
     continuing operations           $0.30      $0.24      $0.55      $0.43
    Earnings (loss) from
     discontinued operations         (0.04)      0.03      (0.13)      0.05
    Loss on sale of discontinued
     operations                          -          -      (0.08)         -
    Diluted earnings per common
     share                           $0.26      $0.26      $0.34      $0.48

    Dividends declared and paid      $0.08      $0.08      $0.16      $0.16

  Basic weighted average common
   shares outstanding            7,723,710  6,773,880  7,723,296  6,740,327
  Diluted weighted average
   common shares outstanding     8,935,602  8,145,505  8,921,814  8,094,139

  EBITDA - Continuing Operations    $6,228     $4,297    $11,274     $8,128

                 NOBLE INTERNATIONAL, LTD. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                               (In thousands)
                                                 June 30,      December 31,
                                                   2003              2002
                                                (unaudited)
  ASSETS
  Current Assets:
    Cash and cash equivalents                     $1,150            $1,154
    Accounts receivable, trade - net              32,115            22,992
    Note receivable                                2,573               -
    Inventories                                   14,886             9,363
    Deferred income taxes                          7,142             6,217
    Income taxes refundable                          250               250
    Prepaid expenses                               4,564             2,555
  Total Current Assets                            62,680            42,531

  Property, Plant & Equipment, net                51,402            47,762

  Other Assets:
    Goodwill, net                                 15,690            15,690
    Covenants not to compete, net                    283               383
    Note receivable, long term                     3,833               -
    Other assets, net                             10,241            10,487
  Total Other Assets                              30,047            26,560
  Assets Held for Sale                             1,084            13,098
  Total  Assets                                 $145,213          $129,951

  LIABILITIES & STOCKHOLDERS' EQUITY
  Current Liabilities:
    Accounts payable                             $27,846           $19,830
    Accrued liabilities                            6,376             5,685
    Current maturities of long-term
     debt                                         12,437             8,414
    Income taxes payable                           1,117               -
  Total Current Liabilities                       47,776            33,929

  Long-Term Liabilities:
    Deferred income taxes                          2,028             2,006
    Convertible subordinated debentures           12,028            16,037
    Long-term debt, excluding current
     maturities                                   39,140            33,234
  Total Long-Term Liabilities                     53,196            51,277
  Liabilities Held for Sale                          -               2,684
  Stockholders' Equity
    Common stock                                       9                 9
    Additional paid-in capital                    32,949            32,874
    Retained earnings                             11,194             9,755
    Accumulated comprehensive loss, net               89              (577)
  Total Stockholders' Equity                      44,241            42,061
  Total Liabilities & Stockholders'
   Equity                                       $145,213          $129,951