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

Lear Reports 2005 Second-Quarter Financial Results

SOUTHFIELD, Mich., July 29 -- Lear Corporation , one of the world's largest automotive interior systems suppliers, today reported financial results for the second quarter of 2005 and updated 2005 financial guidance.

  Second-Quarter Highlights:
  *  Net sales of $4.4 billion versus $4.3 billion a year ago
  *  Net loss of $0.66 per share, including costs related to restructuring
     actions of $0.33 per share and litigation and impairment charges of
     $0.65 per share
  *  Doug DelGrosso named President and Chief Operating Officer
  *  Announced global restructuring to improve long-term competitiveness
  *  Received customer awards for excellence in quality, customer service
     and supplier diversity

For the second quarter of 2005, Lear posted net sales of $4.4 billion and a net loss of $44.4 million, or $0.66 per share, including costs related to restructuring actions of $0.33 per share, litigation charges of $0.40 per share and an impairment of an equity investment that was subsequently divested of $0.25 per share. These items had an unfavorable impact of $0.98 on second quarter net income per share. The results for the second quarter of 2005 compare to net sales of $4.3 billion and net income of $116.1 million, or $1.58 per share, for the second quarter of 2004.

Net sales were up from the prior year, primarily reflecting the addition of new business globally, offset in part by lower production on key Lear platforms in North America. Operating performance in the quarter declined sharply from the year earlier period, primarily due to lower production on key Lear platforms in North America and continuing cost pressures throughout the supply chain.

"Despite the tough operating environment, the Lear team remains focused on delivering superior quality and service to our customers, ensuring that key new products are launched flawlessly and taking aggressive steps to improve our competitiveness going forward," said Bob Rossiter, Lear Chairman and Chief Executive Officer.

During the quarter, Doug DelGrosso was named President and Chief Operating Officer, and the Company's overall organizational structure was realigned on a more global basis. Lear was named Supplier of the Year by General Motors, was awarded two World Excellence awards from Ford and was recognized by Toyota for excellence in quality and supplier diversity. Also during the quarter, the Company announced the framework for a global restructuring to improve long- term competitiveness.

Free cash flow was negative $9.4 million for the second quarter of 2005. (Net cash provided by operating activities was $407.6 million. A reconciliation of free cash flow to net cash provided by operating activities is provided in the attached supplemental data page.)

Third-Quarter and Full-Year 2005 Outlook

For the third quarter of 2005, net sales are expected to be approximately $3.9 billion, about flat compared to a year ago. This reflects the addition of new business globally, offset by lower production on key Lear platforms. Net loss is expected to be in the range of $0.70 to $0.90 per share, including costs related to restructuring actions of approximately $0.55 per share. Actual restructuring costs will be dependent on various factors, including the timing of certain actions, and could vary from current estimates. The net loss compares to net income of $1.26 per share in the third quarter of 2004.

For the full year of 2005, net sales are expected to be approximately $17 billion, reflecting primarily the addition of new business globally, offset by lower production on key Lear platforms. Lear's 2005 industry production planning assumptions are approximately 15.5 million units in North America and approximately 18.6 million units in Europe. Net (loss) income is expected to be in the range of ($0.25) to $0.15 per share, including costs related to restructuring actions of approximately $1.35 per share, the second-quarter litigation and impairment charges of $0.65 per share and the first-quarter tax benefit of $0.25 per share. These items are expected to have a net unfavorable impact of approximately $1.75 on full-year 2005 net income per share.

Full-year capital spending is forecasted to be approximately $550 million. Depreciation is expected to be about $400 million. Free cash flow is expected to be approximately negative $375 million, which includes a one-time negative net impact of changes in customer payment terms of approximately $200 million, as well as cash payments of about $120 million related to restructuring actions. Interest expense is expected to be about $190 million. See "Forward-Looking Statements" below for a description of factors that could impact actual operating results.

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 $17 billion in 2004, Lear is one of the world's largest automotive interior systems suppliers. The Company's world-class products are designed, engineered and manufactured by more than 110,000 employees in 34 countries.

Lear Corporation will hold a conference call to review the Company's second-quarter 2005 financial results and related matters on Friday, July 29, 2005, at 9:00 a.m. EDT. To participate in the conference call, dial 1-800-789-4751 (domestic) or 1-706-679-3323 (international). You may also listen to the live audio webcast of the call, in listen-only mode, on the corporate website at http://www.lear.com/ . An audio replay will be available two hours following the call at 1-800-642-1687 (domestic) and 1-706-645-9291 (international). The audio replay will be available until August 9, 2005 (Conference I.D. 6535153).

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 substitute for 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 therefore, 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 historical free cash flow to net cash provided by operating activities, see the supplemental data page which, together with this news release, has been posted on the corporate website through the Investor Relations link at http://www.lear.com/ .

In addition, the third-quarter and full-year 2005 per share earnings guidance is based on an assumed 67 million shares outstanding. The third- quarter and full-year assumed shares exclude 4.8 million shares related to the Company's outstanding convertible debt, as well as outstanding options and restricted stock units, as inclusion at the mid-point of the guidance ranges would have resulted in antidilution.

                    Lear Corporation and Subsidiaries
                  Consolidated Statements of Operations

            (Unaudited; in millions, except per share amounts)

                                                     Three Months Ended
                                                  July 2,           July 3,
                                                   2005              2004

  Net sales                                     $4,419.3          $4,284.0

  Cost of sales                                  4,198.5           3,912.4
  Selling, general and administrative expenses     190.8             158.7
  Interest expense                                  48.2              39.2
  Other expense, net                                32.2              14.8

  Income (loss) before income taxes                (50.4)            158.9
  Income tax provision (benefit)                    (6.0)             42.8

  Net income (loss)                               $(44.4)           $116.1

  Basic net income (loss) per share               $(0.66)            $1.69

  Diluted net income (loss) per share             $(0.66)            $1.58

  Weighted average number of shares
        outstanding - basic                         67.1              68.7

  Weighted average number of shares
        outstanding - diluted                       67.1              75.1

                    Lear Corporation and Subsidiaries
                  Consolidated Statements of Operations

            (Unaudited; in millions, except per share amounts)

                                                      Six Months Ended
                                                  July 2,           July 3,
                                                   2005              2004

  Net sales                                     $8,705.3          $8,776.1

  Cost of sales                                  8,284.6           8,057.6
  Selling, general and administrative expenses     341.9             326.4
  Interest expense                                  93.0              78.3
  Other expense, net                                39.1              28.9

  Income (loss) before income taxes                (53.3)            284.9
  Income tax provision (benefit)                   (24.5)             77.4

  Net income (loss)                               $(28.8)           $207.5

  Basic net income (loss) per share               $(0.43)            $3.03

  Diluted net income (loss) per share             $(0.43)            $2.82

  Weighted average number of shares
        outstanding - basic                         67.2              68.6

  Weighted average number of shares
        outstanding - diluted                       67.2              75.2

                    Lear Corporation and Subsidiaries
                       Consolidated Balance Sheets

                              (In millions)

                                                  July 2,       December 31,
                                                   2005              2004
  ASSETS                                       (Unaudited)        (Audited)
  Current:
    Cash and cash equivalents                     $132.9            $584.9
    Accounts receivable                          2,251.8           2,584.9
    Inventories                                    580.3             621.2
    Recoverable customer engineering and
     tooling                                       281.1             205.8
    Other                                          363.3             375.2
                                                 3,609.4           4,372.0
  Long-Term:
    PP&E, net                                    2,012.8           2,019.8
    Goodwill, net                                2,988.9           3,039.4
    Other                                          478.8             513.2
                                                 5,480.5           5,572.4

      Total Assets                              $9,089.9          $9,944.4

  LIABILITIES AND STOCKHOLDERS' EQUITY
  Current:
    Short-term borrowings                          $49.0             $35.4
    Accounts payable and drafts                  2,869.0           2,777.6
    Accrued liabilities                          1,098.3           1,202.1
    Current portion of long-term debt                5.9             632.8
                                                 4,022.2           4,647.9
  Long-Term:
    Long-term debt                               1,838.1           1,866.9
    Other                                          709.0             699.5
                                                 2,547.1           2,566.4

  Stockholders' Equity                           2,520.6           2,730.1

      Total Liabilities and
       Stockholders' Equity                     $9,089.9          $9,944.4

                    Lear Corporation and Subsidiaries
                            Supplemental Data

   (Unaudited; in millions, except content per vehicle and share data)

                                                     Three Months Ended
                                                   July 2,           July 3,
                                                    2005              2004
     Net Sales
     North America                               $2,304.7          $2,367.3
     Europe                                       1,791.0           1,671.0
     Rest of World                                  323.6             245.7
     Total                                       $4,419.3          $4,284.0

     Content Per Vehicle *
     North America                                   $558              $567
     Total Europe                                    $356              $328

     Free Cash Flow **
     Net cash provided by operating activities     $407.6            $255.3
     Net change in sold accounts receivable        (267.3)                -
        Net cash provided by operating
         activities before net change in
         sold accounts receivable                   140.3             255.3
     Capital expenditures                          (149.7)           (115.3)
     Free cash flow                                 $(9.4)           $140.0

     Depreciation                                   $94.6             $87.0

                                                       Six Months Ended
                                                   July 2,           July 3,
                                                    2005              2004
     Net Sales
     North America                               $4,534.6          $4,873.3
     Europe                                       3,572.9           3,427.6
     Rest of World                                  597.8             475.2
     Total                                       $8,705.3          $8,776.1

     Content Per Vehicle *
     North America                                   $556              $578
     Total Europe                                    $361              $341

     Free Cash Flow **
     Net cash provided by operating activities     $526.1            $312.1
     Net change in sold accounts receivable        (267.3)             70.4
        Net cash provided by operating
         activities before net change in
         sold accounts receivable                   258.8             382.5
     Capital expenditures                          (279.1)           (192.6)
     Free cash flow                                $(20.3)           $189.9

     Depreciation                                  $189.1            $170.1

     Basic Shares Outstanding
      at end of quarter                        67,110,096        68,607,203

     Diluted Shares Outstanding at end
      of quarter ***                           67,110,096        74,845,032

  *  Content Per Vehicle for 2004 has been updated to reflect actual
     production levels.

  ** See "Use of Non-GAAP Financial Information" included in this news
     release.

  ***Calculated using stock price at end of quarter.  The calculation of
     diluted shares outstanding as of July 2, 2005 excludes approximately
     4.8 million shares related to outstanding convertible debt,
     approximately 3.1 million options and 0.6 million restricted stock
     units, as inclusion would have resulted in antidilution in the second
     quarter and first half of 2005.