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 Third Quarter 2003 Financial Results

SOUTHFIELD, Mich., Nov. 7, 2003 -- MSX International, a global provider of technical business services, announced net sales totaling $167.9 million for the third fiscal quarter of 2003, which ended September 28, 2003. Compared to the third quarter of 2002, net sales declined 16.3% from $200.6 million. Lower net sales are due to cost containment initiatives by major U.S. and European automotive customers, reduced demand for information technology staffing, and greater than customary seasonal factors.

Included in third quarter operating results are $2.0 million of restructuring and severance costs related to staff reduction actions implemented during the quarter. Financial results also reflect a non-cash loss of $1.8 million prompted by the sale of selected assets of our translation management business. As a result, the company recorded a slight operating loss of $(651) thousand. Similar charges are expected in the fourth quarter of 2003, when the remaining actions included in the company's cost management plan are completed. The plan, which affects about 300 employees in Europe and the United States, is expected to generate approximately $30 million in annualized savings when fully implemented in 2004.

Thomas T. Stallkamp, vice chairman and chief executive officer, commented, "Recently directed cost actions at selected customers impacted our near-term financial results. After recognizing the potential impact, we responded quickly with a plan and actions to reduce variable costs proportionally. At the same time, we maintained availability under our bank revolver through disciplined cash management. Robert Netolicka, who joined us in June as president and chief operating officer, is providing aggressive leadership for these initiatives and for the expansion of our services beyond our traditional customers. Looking ahead, we are committed to providing the outsourced technical business services our customers require to meet their individual growth objectives."

Interest expense totaled $9.4 million in the third quarter, reflecting an increase of $2.5 million from the prior year due primarily to a $2.4 million non-cash charge in connection with the company's recent refinancing of senior secured debt. Due to continuing lower operating performance of selected businesses, the company also recorded a non-cash valuation allowance of $17.0 million to establish reserves against a substantial portion of its deferred tax assets. As a result, the company's third quarter consolidated net loss was $(24.9) million.

MSX International will host a conference call at 2:00 p.m. EST on Monday, November 10, to review these results. To listen to the call, dial 212-676-5242 and provide reservation number 21164687. A replay of the call will be available beginning at 4:00 p.m. EST Monday, November 10, 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. MSX International has over 7,000 employees in 25 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 substantial indebtedness; our reliance on major customers in the automotive industry, including the timing of their product development and other initiatives, and the value of our associated accounts receivable from them; 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), in the Company's Registration Statement on Form S-4 (filed September 30, 2003; effectiveness pending), and in other filings with the Securities and Exchange Commission.

                         MSX INTERNATIONAL, INC.

            CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
 for the fiscal quarters and fiscal nine months ended September 28, 2003
                          and September 29, 2002

                  Fiscal Quarter Ended           Fiscal Nine Months Ended
                              September 29,                    September 29,
               September 28,     2002          September 28,      2002
                  2003       (as restated)        2003         (as restated)
                                    (in thousands)

  Net sales     $167,860       $200,556         $536,946         $618,170
  Cost of sales  149,870        173,119          475,679          537,479

    Gross profit  17,990         27,437           61,267           80,691

  Selling, general
   and administrative
   expenses       14,842         19,432           46,267           59,981
  Restructuring
   and severance
   costs           2,002          1,314            3,902            1,739
  Loss on asset
   impairment and
   sale            1,797              -            1,893                -

    Operating
     income
     (loss)         (651)         6,691            9,205           18,971

  Interest
   expense, net    9,406          6,892           22,713           19,459

    Loss before
     income taxes,
     minority
     interests,
     and equity in
     affiliates  (10,057)          (201)         (13,508)            (488)

  Income tax
   provision      14,764            229           14,998            1,896
  Less minority
   interests and
   equity in
   affiliates,
   net of taxes       40            (94)            (195)            522

    Loss before
     cumulative
     effect of
     accounting
     change for
     goodwill
     impairment  (24,861)          (336)         (28,311)         (2,906)

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

    Net loss     (24,861)          (336)         (28,311)        (41,008)

  Preferred stock
   dividends      (2,329)        (2,067)          (6,784)         (6,023)

    Net loss
     available to
     common
     shareholders $(27,190)     $(2,403)        $(35,095)       $(47,031)

                           MSX INTERNATIONAL, INC.
                      SUPPLEMENTAL FINANCIAL INFORMATION
   for the fiscal quarters and fiscal nine months ended September 28, 2003
                            and September 29, 2002

                    Fiscal Quarter Ended        Fiscal Nine Months Ended
                 September 28,  September 29,  September 28,  September 29,
                     2003           2002           2003           2002
                                      (in thousands)
  Reconciliation
   of EBITDA:

   Operating
    income (loss)    $(651)        $6,691         $9,205        $18,971

   Michigan Single
    Business and
    similar taxes      725            717          2,499          2,510

    EBIT, as defined    74          7,408         11,704         21,481

     Depreciation    4,208          4,798         13,653         13,921
     Restructuring
      and severance
      costs          2,002          1,314          3,902          1,739
     Loss on asset
      impairment and
      sale           1,797              -          1,893              -

    EBITDA before
     restructuring and
     severance costs
     and asset
     disposition,
     as defined     $8,081        $13,520        $31,152        $37,141