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

GM Reports Positive Preliminary First Quarter Financial Results


PHOTO

* Reported net income $62 million

* Record first quarter global sales of 2.26 million units

* Improved automotive operations, reported net income of $272 million

* Adjusted automotive operating cash flow of $300 million

DETROIT, May 3 -- General Motors Corp. today announced its financial results for the first quarter of 2007. The company posted record global sales, and improved automotive profitability and operating cash flow for the quarter.

"The first quarter of 2007 marked another quarter of continued progress in GM's global automotive operations. We were able to expand vehicle sales and improve automotive profitability based on the progress in our turnaround initiatives in North America and Europe and our expansion strategy for key growth markets like China, Russia and South America," said GM Chairman and Chief Executive Officer, Rick Wagoner. "We continue to see progress on the automotive bottom line as we implement the strategies laid out two years ago."

GM reported net income of $62 million, or $0.11 per diluted share, including special items, in the first quarter of 2007, compared with net income of $602 million, or $1.06 per diluted share, in the year-ago quarter.

The decline in reported GM earnings is more than accounted for by losses in the residential mortgage business of GMAC Financial Services (GMAC), driven by continued weakness in the U.S. nonprime mortgage sector (following the 51 percent equity sale of GMAC in late 2006, GM is reporting its 49 percent ownership interest using the equity accounting method). In addition, last year's results included a one-time after tax gain of $395 million due to the sale of a portion of GM's equity ownership position in Suzuki Motors.

The reported results for the first quarter of 2007 include unfavorable special items totaling $32 million after tax, or $0.06 per diluted share, related largely to restructuring actions in Europe and Asia Pacific, offset in part by a favorable item related to workforce attrition costs for previously divested components plants. Details on the special items are included in the "Highlights" section of this news release.

Excluding special items, GM posted adjusted net income of $94 million, or $0.17 per diluted share in the first quarter of 2007, compared to adjusted net income of $350 million, or $0.62 per diluted share in the first quarter of 2006. Total revenue for the first quarter of 2007 was $43.9 billion, down from $52.4 billion, almost entirely due to GMAC revenue no longer being included in GM's consolidated results. Automotive revenue for the first quarter of 2007 was $42.9 billion, down slightly from $43.6 billion in the first quarter of 2006.

GM Automotive Operations

Net income from GM's global automotive operations totaled $304 million on an adjusted basis, in the first quarter of 2007 (reported net income of $272 million), compared to $40 million in the year-ago quarter (reported net income of $295 million).

GM sold an all-time first quarter record 2.26 million cars and trucks in the first quarter of 2007, up 3 percent, or 67,000 units, over the first quarter of 2006. Sales in the GM Asia Pacific (GMAP) region grew more than 20 percent; GM Latin America, Africa and Middle East (GMLAAM) grew 17 percent, and GM Europe (GME) grew 6 percent. GM's all-time sales record was achieved despite challenging market conditions in the U.S. largely due to volatile fuel prices and contraction in the housing market.

GM North America (GMNA) posted an adjusted loss of $85 million in the first quarter of 2007 (reported net loss of $46 million), an improvement of $166 million compared to an adjusted net loss of $251 million in the year-ago quarter (reported net loss of $292 million).

The GMNA improvement in the first quarter was mostly attributable to large structural cost savings in health care and manufacturing related expenses. GMNA also enjoyed positive product mix related to the strong acceptance of new launch products as well as GM's continued strategy to reduce its daily-rental fleet business.

GMNA was able to improve its year-over-year net income, despite a significant production reduction of 192,000 units. The volume decline reflected the disciplined implementation of the company's sales and marketing strategy, including reducing dealer inventories in the U.S. and Canada by 111,000 units as compared to year-ago levels, and reducing deliveries to daily rental companies in the U.S. and Canada by 69,000 units. Retail sales were up slightly in the U.S. for the quarter, despite challenging market conditions.

"This quarter's results again demonstrate progress in the implementation of our North America turnaround plan. They reflect major cost reductions once again, which more than offset lower volume -- a function of the disciplined implementation of our product-based sales and marketing strategy," Wagoner said. "And, our newest products such as the GMC Acadia and Chevrolet Silverado have been well accepted by consumers, which gives us confidence that the most important element of our North America turnaround -- product excellence -- is well on track."

GME adjusted net earnings for the first quarter of 2007 amounted to $42 million (reported net income of $5 million), compared with $131 million in the first quarter of 2006 (reported net income of $59 million). The decline in net income is attributable to unfavorable product mix, material cost and lower gains on commodity hedging, which was partially offset by improved structural cost and favorable pricing.

GME set a first quarter sales record, with almost 554,000 deliveries. This marks the highest quarterly retail sales ever for the region, and the best market share performance in 10 years at 9.8 percent. And in the growing market of Russia, GM sales increased by 128 percent, outpacing the 26 percent growth in that market.

"GM Europe's record sales for the quarter reflect strong acceptance of our newest Opel/Vauxhall cars, continued progress with our multi-brand strategy -- including an all-time Chevrolet Europe sales record -- and strength in the key growth markets of Europe, especially Russia," Wagoner said.

GMAP posted adjusted net income of $150 million in the first quarter of 2007 (reported net income of $116 million), up from $97 million a year ago (reported net income of $492 million). Despite the loss of income from the equity sale of Suzuki, the improvement reflects an approximate 20 percent sales volume increase led by China, India and South Korea, record exports of GM-DAT products and improved performance at Holden.

GMAP revenue was up almost 35 percent, at $4.6 billion, compared with the year-ago quarter. GMAP also set all-time records in sales and market share growth, outpacing overall industry growth. Building on the strength of the well-established Buick brand, new products such as the Cadillac SLS and Chevrolet Epica are also being well received in key markets like China.

"Our strongest growth is in the Asia Pacific market, which is critically important as this will be the fastest growing region in the world over the next decade," Wagoner said. "We continue to build on our already strong footprint in China, take advantage of GM-DAT's great capabilities, and move aggressively in other important markets, like India."

Net income for GMLAAM tripled to set a new first quarter earnings record of $201 million in the first quarter of 2007, up from $67 million in the year ago period (reported net income of $40 million). The improvement in profitability was driven by very strong volume, as well as better pricing and product mix.

The sales growth in the LAAM region is consistent across all major markets, with significant gains in key Latin American countries as well as strong performance in the Middle East and South Africa. Revenue was up 13 percent over the same quarter last year, setting a new first quarter record for GMLAAM.

"GMLAAM had an extremely strong quarter, setting records in both sales and profitability, on the strength of our traditionally strong representation in this growing region. The outlook is bright for continued strong results at GMLAAM for the rest of the year, and beyond," Wagoner said.

GMAC

GMAC posted a net loss of $305 million in the first quarter of 2007, compared to net income of $495 million in the year-ago period. For the first quarter, GM recognized a net loss of $115 million associated with its 49 percent ownership of GMAC, including the accrual of dividends on GMAC preferred membership interests and certain tax benefits realized.

GMAC results were significantly impacted by a net loss of $910 million at Residential Capital, LLC (ResCap) due to continued pressures in the U.S. mortgage market. GMAC's first quarter net income generated by auto finance, insurance and other operations was $605 million, more than double the earnings generated by these same operations in the first quarter of 2006.

GMAC indicated its long-term prospects continue to look favorable based on strong business fundamentals across its automotive finance and insurance operations. In addition, GMAC indicated it anticipates a considerable improvement in ResCap's earnings performance in the second quarter this year, with losses in the U.S. residential mortgage sector expected to be at a much reduced level.

Cash and Liquidity

GM generated adjusted automotive operating cash flow of $300 million for the first quarter of 2007, an improvement of $1.5 billion year-on-year, with all four regions reporting improvement.

Cash, marketable securities, and readily-available assets of the Voluntary Employees' Beneficiary Association (VEBA) trust totaled $24.7 billion at March 31, 2007, up from $21.6 billion on March 31, 2006, but down from the year-end 2006 total of $26.4 billion.

Results for the first quarter of 2007 are preliminary and may be revised prior to the filing of GM's first quarter report on Form 10-Q in early May.

General Motors Corp. , the world's largest automaker, has been the annual global industry sales leader for 76 years. Founded in 1908, GM today employs about 280,000 people around the world. With global headquarters in Detroit, GM manufactures its cars and trucks in 33 countries. In 2006, nearly 9.1 million GM cars and trucks were sold globally under the following brands: Buick, Cadillac, Chevrolet, GMC, GM Daewoo, Holden, HUMMER, Opel, Pontiac, Saab, Saturn and Vauxhall. GM's OnStar subsidiary is the industry leader in vehicle safety, security and information services. More information on GM can be found at www.gm.com.

                         General Motors Corporation
                     Use of Non-GAAP Financial Measures

      This press release and the accompanying tables include the
   following non-GAAP financial measures: (a) adjusted net income,
   (b) managerial cash flow, and (c) GM North America vehicle
   revenue per unit. Each of these financial measures excludes the
   impact of certain items and therefore has not been calculated
   in accordance with U.S. generally accepted accounting principles,
   or GAAP.

   Adjusted Net Income

      Adjusted net income excludes charges for the special attrition
   program, restructuring and impairments charges, and gains on
   the sale of business interests. Each of the adjustments is
   described in more detail below. This press release also contains
   a reconciliation of each of these non-GAAP measures to its most
   comparable GAAP financial measure.

      Management believes that these non-GAAP financial measures
   provide meaningful supplemental information regarding our
   operating results because they exclude amounts that GM management
   does not consider part of operating results when assessing the
   performance of the organization and measuring the results of
   GM's performance. In addition, GM has historically reported
   similar non-GAAP financial measures. GM believes that inclusion
   of these non-GAAP financial measures provides consistency and
   comparability with past earnings releases. GM management uses
   these non-GAAP financial measures to evaluate GM's performance
   and believes these measures allow GM management to readily view
   operating trends, perform analytical comparisons, benchmark
   performance among geographic regions and assess whether the GM
   North American structural cost turnaround plan is on target.
   Also, GM management uses adjusted net income for forecasting
   purposes, and in determining its future capital investment
   allocations. Also, adjusted net income is a key variable in
   determining management incentive compensation. Accordingly, GM
   believes these non-GAAP financial measures are useful to
   investors in allowing for greater transparency of supplemental
   information used by management in its financial and operational
   decision-making.

      While GM believes that these non-GAAP financial measures
   provide useful supplemental information, there are limitations
   associated with the use of these non-GAAP financial measures.
   These non-GAAP financial measures are not prepared in accordance
   with GAAP, do not reflect a comprehensive system of accounting
   and may not be completely comparable to similarly titled
   measures of other companies due to potential differences in the
   exact method of calculation between companies. Items such as
   special attrition program agreement and restructuring charges
   that are excluded from GM's non-GAAP financial measures can
   have a material impact on net earnings. As a result, these
   non-GAAP financial measures have limitations and should not
   be considered in isolation from, or as a substitute for, net
   earnings, cash flow from operations or other measures of
   performance prepared in accordance with GAAP. GM compensates
   for these limitations by using these non-GAAP financial measures
   as supplements to GAAP financial measures and by reviewing the
   reconciliations of the non-GAAP financial measures to their
   most comparable GAAP financial measure. Investors are encouraged
   to review the reconciliations of these non-GAAP financial
   measures to their most comparable GAAP financial measures that
   are included elsewhere in this press release.

                         General Motors Corporation
               Use of Non-GAAP Financial Measures (Continued)

      The following is a discussion of the adjustments to the
   comparable GAAP financial measure that produces our non-GAAP
   financial measures:

   -  Special attrition program charges.  Our non-GAAP financial
      measures exclude the estimated charge associated with the
      special attrition program agreement among the UAW, GM and
      Delphi.  Management believes it is useful in evaluating the
      performance of GM and its management teams and business units
      during a particular time period to exclude charges associated
      with the special attrition program, because the charge
      occurs irregularly and is generally associated with one-time
      structural changes to GM's North America business.  Accordingly,
      management does not consider these costs as part of its core
      earnings for purposes of evaluating the performance of the
      business, and excludes such costs when evaluating the
      performance of the Corporation, its business units and its
      management teams and when making decisions to allocate
      resources among GM's business units.
   -  Restructuring and impairment charges.  Our non-GAAP financial
      measures exclude exit costs and related charges, primarily
      consisting of severance costs and lease abandonment costs,
      and any subsequent changes in estimates related to exit
      activities as they relate to GM's significant restructurings,
      which involved significant layoffs.  Management believes the
      exclusion of restructuring and impairment charges from
      adjusted net income is useful because management does not
      consider these costs part of GM's core earnings in evaluating
      GM's operational managers and the exclusion permits investors
      to evaluate the performance of our management the same way
      management does. Additionally, management excludes restructuring
      and impairment charges in its determinations regarding the
      allocation of resources, such as capital investment, among
      the Corporation's business units and as part of its forecasting
      and budgeting.
   -  Gains on the sale of business interests.  The gains on the
      sale of business interests are excluded from adjusted net
      income.  While GM is involved in sales of its business interests
      from time to time and the Corporation may have significant
      gains or losses from such sales in the future, such events
      have historically occurred sporadically.  Management excludes
      the charges associated with these events when it evaluates the
      Corporation's operations and for internal reporting, forecasting
      purposes and allocation of additional resources.

   Managerial Cash Flow

      GM also reports non-GAAP managerial automotive operating
   cash flow in its earnings releases and charts for securities
   analysts. Management believes that providing managerial
   automotive operating cash flow furnishes it and investors with
   useful information by representing the cash flow generated or
   consumed by its automotive operations, including cash consumed
   by automotive capital expenditures and equity investments in
   companies related to our core business and cash generated by
   sales of automotive operating assets and equity investments in
   companies related to GM's core business, before funding
   non-operating-related obligations including debt maturities,
   dividends and other non-operating items. Management uses this
   non-GAAP financial measure to assess its automotive cash flow
   when evaluating the performance of GM, its business units and
   its management teams and when making decisions to allocate
   resources among GM's business units.

                         General Motors Corporation
               Use of Non-GAAP Financial Measures (Concluded)

   GM North America Vehicle Revenue per Unit

      GM's earnings releases and charts for securities analysts
   also include the use of non-GAAP measures of revenue per vehicle.
   Management uses revenue per vehicle to track operating efficiency
   and to facilitate comparisons between periods and between
   manufacturers, and believes that it would provide valuable
   information to investors who are interested in identifying trends
   and comparing different companies. Revenue per vehicle includes
   certain vehicles sales to other GM regions that are excluded from
   GAAP reporting, and excludes non-vehicle sales such as service
   parts and operations and OnStar service, and other income that
   GM does not derive from the sale of vehicles, such as interest
   on the GM credit card. Management also includes sales to daily
   car rental companies in revenue per vehicle, although they are
   not treated as sales under GAAP reporting because of GM's
   repurchase obligations.

                         General Motors Corporation
                      List of Special Items - After Tax
               (Dollars in millions except per share amounts)
                                 (Unaudited)

                                           Three Months Ended
                                              March 31, 2007
                                           ------------------
                                               Net
                                             Income      EPS
                                             ------    ------
   REPORTED
   --------
   Net income                                 $62       $0.11

   ADJUSTMENTS
   -----------
   Restructuring (A)                           65        0.12

   Plant Closure and Benefit Guarantees (B)   (27)      (0.05)

   Special Attrition Program (C)              (12)      (0.02)

   Asset Impairment (D)                         6        0.01
                                               --        ----
   Subtotal                                    32        0.06

   ADJUSTED
   --------
                                               --        ----
   Adjusted Income - Basic EPS                $94       $0.17
                                               ==        ====
   Adjusted EPS - Fully Diluted                         $0.17
                                                         ====

   (A) Relates to various restructuring initiatives, as follows
       (all amounts after-tax):
       -  Restructuring charges of $37 million recognized at GME
          for separation programs primarily in Germany and Sweden.
       -  Restructuring charges of $28 million recognized at GMAP
          for the voluntary separation program at Holden.

   (B) Relates to recognition by GMNA of an after-tax curtailment
       gain of $25 million with respect to postretirement benefits
       and a favorable after-tax adjustment of $2 million in
       connection with the closure of two former component plants.

   (C) Relates to a favorable curtailment and true-up adjustment
       relating to the Special Attrition Program for GMNA.

   (D) Relates to impairment of tooling and residual assets at
       GMAP triggered by a reduction in the production forecast
       for Holden.

                         General Motors Corporation
                      List of Special Items - After Tax
               (Dollars in millions except per share amounts)
                                 (Unaudited)

                                           Three Months Ended
                                              March 31, 2006
                                                (Restated)
                                           ------------------
                                               Net
                                             Income      EPS
                                             ------    ------
   REPORTED
   --------
   Net income                                $602       $1.06

   ADJUSTMENTS
   -----------
   Restructuring (A)                           91        0.16

   Special Attrition Program (B)               52        0.09

   Sale of Suzuki investment (C)             (395)      (0.69) *
                                              ---        ----
   Subtotal                                   (252)     (0.44)

   ADJUSTED
   --------
                                              ---        ----
   Adjusted Income - Basic EPS               $350       $0.62  *
                                              ===        ====
   Adjusted EPS - Fully Diluted                         $0.62  *
                                                         ====

   *  Adjusted EPS has been changed from $0.66 per share to $0.62
      per share to reflect a revision to the special item related
      to the gain on sale of our Suzuki investment from $372 million,
      after-tax to $395 million, after-tax.

   (A) Relates to various restructuring initiatives, as follows
       (all amounts after tax):
       -  Estimated charges of $65 million related to separations
          of salaried employees at GMNA.
       -  Curtailment charges associated with modifications to the
          U.S. Retirement Program for Salaried Employees announced
          in the first quarter of 2006. GMNA and Other Operations
          recognized charges of $12 million and $3 million
          respectively associated with these modifications.
       -  A favorable adjustment of $88 million for higher than
          anticipated headcount reductions associated with previously
          announced GMNA plant idling activities.
       -  Other restructuring charges of $72 million and $27 million,
          recognized at GME and GMLAAM, respectively.

   (B) Relates to an after-tax charge of $52 million associated
       with the $35,000 lump sum payments for normal or early
       voluntary retirements, recognized at GMNA.

   (C) Relates to the sale of 92.36 million shares of GM's
       investment in Suzuki for approximately $2 billion in cash,
       reducing GM's equity stake in Suzuki from 20.4% to
       approximately 3.7% (16.3 million shares). The after-tax gain
       of $395 million was recognized at GMAP.

                         General Motors Corporation
                     Summary Corporate Financial Results
                                 (Unaudited)

                                              First Quarter
                                              -------------
                                                         2006
                                             2007      Restated
                                            -----      --------

   (Dollars in millions except per share amounts)
   Total net sales and revenues           $43,909       $52,376
    Adjusted                              $43,909       $52,376
   Net income                                 $62          $602
    Adjusted                                  $94          $350
   Net margin
    (Net income / Total net sales
     and revenues)                            0.1%          1.1%
    Adjusted                                  0.2%          0.7%
   Earnings per share - basic               $0.11         $1.06

   Earnings per share - diluted             $0.11         $1.06

   Earnings per share - adjusted
    Diluted                                 $0.17         $0.62

   GM $1-2/3 par value average
    shares outstanding (Mil's)
    Basic shares                              566           566
    Diluted shares                            567           569

   Cash dividends per share
    of common stocks                        $0.25         $0.25

   See reconciliation of adjusted financial results.

                         General Motors Corporation
                     Summary Corporate Financial Results
                                 (Unaudited)

                                              First Quarter
                                              -------------
                                             2007        2006
                                                       Restated
                                            -----      --------

   Auto & Other total cash & marketable
    securities at March 31 ($Bil's)         $21.1         $18.8
    Readily-available assets in VEBA          3.6           2.8
                                             ----          ----
   Total Auto & Other cash &
    marketable securities plus
    readily-available assets in VEBA        $24.7         $21.6
                                             ====          ====

   Auto & Other Operations ($Mil's)
    Depreciation                           $1,257        $1,114
    Amortization of special
      tools                                   725           738
    Amortization of intangible
      assets                                   17            17
                                            -----         -----
      Total                                $1,999        $1,869
                                            =====         =====

   GM's share of nonconsolidated
    affiliates' net income (loss)
    ($Mil's)
    GMAC                                    $(183)            -
    Shanghai GM and SAIC-GM-Wuling           $117           $71
    Other+                                    $39           $55

   +   GM sold most of its investment in Suzuki in the first
       quarter of 2006, and consequently now accounts for its
       remaining investment as an equity security, and no longer
       records income on the equity basis.

                         General Motors Corporation
                     Summary Corporate Financial Results
                                 (Unaudited)

                                      First Quarter
                                      2007 and 2006
                                     --------------

   (Dollars in millions) Reported      Special Items      Adjusted
                         --------      -------------      --------
                       2007    2006     2007  2006     2007     2006
                            Restated                         Restated
                       ---- --------    ----  ----     ----  --------
   Total net sales
    and revenues
   GMNA             $28,506  $30,857    $ -     $ -  $28,506   $30,857
   GME                8,485    8,055      -       -    8,485     8,055
   GMLAAM             3,573    3,161      -       -    3,573     3,161
   GMAP               4,559    3,386      -       -    4,559     3,386
   Other Auto (1)    (2,222)  (1,881)     -       -   (2,222)   (1,881)
                     ------   ------    ---     ---   ------    ------
    Total GMA        42,901   43,578      -       -   42,901    43,578
   Other (1)             22      (49)     -       -       22       (49)
                     ------   ------    ---     ---   ------    ------
   Total Auto &
    Other (1)        42,923   43,529      -       -   42,923    43,529
                     ------   ------    ---     ---   ------    ------
   GMAC                  50    8,813      -       -       50     8,813
   Other Financing(1)   936       34      -       -      936        34
                      -----    -----    ---     ---    -----     -----
    Total FIO           986    8,847      -       -      986     8,847
                     ------   ------    ---     ---   ------    ------
   Total net sales
    and revenues    $43,909  $52,376    $ -     $ -  $43,909   $52,376
                     ======   ======    ===     ===   ======    ======

   Income (loss)
    before income
    taxes, equity
    income and
    minority interests
   GMNA                $(46)   $(309)  $(61)    $64    $(107)    $(245)
   GME                    2       92     57     115       59       207
   GMLAAM               255       98      -      27      255       125
   GMAP                  94      681     49    (666)     143        15
   Other Auto            (7)      (6)     -       -       (7)       (6)
                        ---      ---    ---     ---      ---       ---
    Total GMA           298      556     45    (460)     343        96
   Other               (210)    (512)     -       4     (210)     (508)
                        ---      ---    ---     ---      ---       ---
    Total Auto &
      Other              88       44     45    (456)     133      (412)
                        ---      ---    ---     ---      ---       ---
   GMAC                (134)     706      -       -     (134)      706
   Other Financing       54        1      -       -       54         1
                        ---      ---    ---     ---      ---       ---
    Total Financing     (80)     707      -       -      (80)      707
                        ---      ---    ---     ---      ---       ---
   Total income (loss)
    before income taxes,
    equity income and
    minority
    interests            $8     $751    $45   $(456)     $53      $295
                        ===      ===    ===     ===      ===       ===

   See footnotes

                         General Motors Corporation
                     Summary Corporate Financial Results
                                 (Unaudited)

                                      First Quarter
                                      2007 and 2006
                                     --------------

   (Dollars in millions) Reported      Special Items      Adjusted
                         --------      -------------      --------
                       2007    2006     2007   2006      2007    2006
                             Restated                          Restated
                      -----  --------   ----  -----      ----  --------
   Net income (loss)
   GMNA                $(46)   $(292)  $(39)    $41     $(85)    $(251)
   GME                    5       59     37      72       42       131
   GMLAAM               201       40      -      27      201        67
   GMAP                 116      492     34    (395)     150        97
   Other Auto            (4)      (4)     -       -       (4)       (4)
                        ---      ---    ---     ---      ---       ---
    Total GMA           272      295     32    (255)     304        40
   Other               (124)    (189)     -       3     (124)     (186)
                        ---      ---    ---     ---      ---       ---
    Total Auto &
      Other             148      106     32    (252)     180      (146)
                        ---      ---    ---     ---      ---       ---
   GMAC                (115)     495      -       -     (115)      495
   Other Financing       29        1      -       -       29         1
                        ---      ---    ---     ---      ---       ---
    Total FIO           (86)     496      -       -      (86)      496
                        ---      ---    ---     ---      ---       ---
   Net income (loss)    $62     $602    $32   $(252)     $94      $350
                        ===      ===    ===     ===      ===       ===
   Income tax expense
    (benefit)
   GMNA                  $3     $(11)  $(22)    $23     $(19)      $12
   GME                   (1)      35     20      43       19        78
   GMLAAM                53       57      -       -       53        57
   GMAP                  27      252     15    (271)      42       (19)
   Other Auto            (3)      (2)     -       -       (3)       (2)
                        ---      ---    ---     ---      ---       ---
    Total GMA            79      331     13    (205)      92       126
   Other                (85)    (321)     -       1      (85)     (320)
                        ---      ---    ---     ---      ---       ---
    Total Auto &
      Other              (6)      10     13    (204)       7      (194)
                        ---      ---    ---     ---      ---       ---
   GMAC                 (19)     222      -       -      (19)      222
   Other Financing       25        -      -       -       25         -
                        ---      ---    ---      --      ---       ---
    Total Financing       6      222      -       -        6       222
                        ---      ---    ---     ---      ---       ---
   Income tax expense
    (benefit)            $-     $232    $13   $(204)     $13       $28
                        ===      ===    ===     ===      ===       ===

                         General Motors Corporation
                     Summary Corporate Financial Results
                                 (Unaudited)

                                        First Quarter
                                        2007 and 2006
                                        -------------

   (Dollars in millions) Reported      Special Items      Adjusted
                         --------      -------------      --------
                       2007    2006     2007    2006    2007    2006
                             Restated                         Restated
                      -----  --------   ----    ----    ----  --------

   Effective tax rate
   Total GM Corp.         -       31%    29%     45%      25%        9%
   GMNA                 (7)%       4%    36%     36%      18%      (5)%
   GME                 (50)%      38%    35%     37%      32%       38%
   GMAC                  14%      31%     -       -       14%       31%

   Equity income (loss)
    and minority interests
   GMNA                  $3       $6    $ -     $ -       $3        $6
   GME                    2        2      -       -        2         2
   GMLAAM                (1)      (1)     -       -       (1)       (1)
   GMAP                  49       63      -       -       49        63
   Other Auto             -        -      -       -        -         -
                         --       --     --      --       --        --
   Total GMA            $53      $70    $ -     $ -      $53       $70
                         ==       ==     ==      ==       ==        ==

                         General Motors Corporation
                            Operating Statistics

                                              First Quarter
                                             ----------------
                                             2007        2006
                                             ----        ----
   (Units in thousands)
   Worldwide Production Volume
    GMNA - Cars                               399         496
    GMNA - Trucks                             664         759
                                            -----       -----
    Total GMNA                              1,063       1,255
    GME                                       511         494
    GMLAAM                                    222         194
    GMAP                                      544         472
                                            -----       -----
      Total Worldwide                       2,340       2,415
                                            =====       =====

   Vehicle Unit Deliveries
    Chevrolet - Cars                          187         195
    Chevrolet - Trucks                        362         376
    Pontiac                                    79          99
    GMC                                       111         105
    Buick                                      43          62
    Saturn                                     57          47
    Cadillac                                   47          51
    Other                                      23          28
                                            -----       -----
      Total United States                     909         963
    Canada, Mexico, and Other                 146         160
                                            -----       -----
      Total GMNA                            1,055       1,123
    GME                                       554         523
    GMLAAM                                    269         230
    GMAP*                                     388         324
                                            -----       -----
      Total Worldwide                       2,266       2,200
                                            =====       =====
   Market Share
    United States - Cars                     19.3%       20.7%
    United States - Trucks                   25.7%       26.3%
      Total United States                    22.8%       23.8%
    Total North America                      22.5%       23.6%
    Total Europe                              9.8%        9.4%
    Total LAAM                               16.3%       16.1%
    Asia Pacific                              7.2%        6.4%
      Total Worldwide                        13.0%       13.1%

   U.S. Retail/Fleet Mix
    % Fleet Sales - Cars                     36.8%       41.6%
    % Fleet Sales - Trucks                   18.4%       22.4%
      Total Vehicles                         25.5%       30.0%

   GMNA Capacity Utilization
    (2 shift rated)                          88.9%      100.4%

            * GMAP sales volume includes Wuling sales in China.

                         General Motors Corporation
                            Operating Statistics

                                                First Quarter
                                              ----------------
                                              2007        2006
                                                        Restated
                                              ----      --------
   GMAC's Worldwide Cost of
    Borrowing (2)                            6.16%        5.50%

   GMAC Period End Debt Spreads Over
    U.S. Treasuries
     2 Year                                  207 bp        445 bp
     5 Year                                  251 bp        449 bp
    10 Year                                  288 bp        474 bp

   GMAC Automotive Finance Operations
    Consumer Credit (North America)
    Net charge-offs as a % of
      managed receivables                    1.29%        1.21%
    Retail contracts 30 days
      delinquent - % of average number
      of contracts outstanding (3)           2.51%        2.34%

   GMAC's Share of GM retail sales (U.S. only)
    Total consumer volume (retail
      and lease) as % of retail sales          42%          45%
    SmartLease as % of retail sales            17%          22%

   Worldwide Employment
    at March 31 (in 000's)
    United States Hourly                       87          102
    United States Salary                       33           36
                                              ---          ---
      Total United States                     120          138
    Canada, Mexico, and Other                  29           31
                                              ---          ---
    GMNA                                      149          169
    GME                                        59           64
    GMLAAM                                     33           31
    GMAP                                       34           32
    GMAC                                        -           31
    Other                                       2            2
                                              ---          ---
      Total                                   277          329
                                              ===          ===

   Worldwide Payrolls ($Bil's)               $4.5         $5.3

   See footnotes

                         General Motors Corporation

   Footnotes:
   ----------

   (1) Other Auto, Other Operations and Other Financing include
       intercompany eliminations.

   (2) Calculated by dividing total interest expense (excluding
       mark to market adjustments) by total debt.

   (3) Excludes accounts in bankruptcy.

                 GENERAL MOTORS CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF INCOME
               (Dollars in millions, except per share amounts)

                                                        Three Months Ended
                                                             March 31,
                                                        -------------------
                                                           2007      2006
                                                        --------   --------
                                                           (Unaudited)
                                                          (As restated)
                                                        --------  ----------
   Net sales and revenue
    Automotive sales                                  $   42,923  $  43,529
    Financial services and insurance revenue                 986      8,847
                                                      ----------  ---------

   Total net sales and revenue                            43,909     52,376
                                                      ----------  ---------

   Costs and expenses
    Automotive cost of sales                              39,047     40,073
    Selling, general, and administrative expense           3,375      3,427
    Financial services and insurance expense                 883      8,285
                                                      ----------  ---------

   Total costs and expenses                               43,305     51,785
                                                      ----------  ---------

    Operating income                                         604        591

   Equity in loss of GMAC LLC                               (183)        --

   Automotive and other interest expense                    (799)      (638)

   Automotive interest income and other
    non-operating income                                     386        798
                                                      ----------  ---------

   Income before income taxes, other equity income
    and minority interests                                     8        751

   Income tax expense                                         --        232

   Equity income and minority interests, net of tax           54         83
                                                      ----------  ---------

    Net income                                        $       62  $     602
                                                      ==========  =========

   Basic earnings per share:

   Earnings per share, basic                          $      .11  $    1.06
                                                      ==========  =========

   Weighted average common shares outstanding, basic
    (millions)                                               566        566
                                                      ==========  =========

   Diluted earnings per share:

   Earnings per share, diluted                        $      .11  $    1.06
                                                      ==========  =========

   Weighted average common shares outstanding,
    diluted (millions)                                       567        569
                                                      ==========  =========

   Cash dividends per share                           $      .25  $     .25
                                                      ==========  =========

                 GENERAL MOTORS CORPORATION AND SUBSIDIARIES

                    CONDENSED CONSOLIDATED BALANCE SHEETS
                            (Dollars in millions)

                                          March 31, December 31, March 31,
                                            2007       2006         2006
                                         ---------  -----------  ----------
                     ASSETS              (Unaudited)            (Unaudited)
   Current Assets                                              (As restated)
   Cash and cash equivalents              $ 20,923    $23,774    $ 17,427
   Marketable securities                       159        138       1,396
                                          --------    -------    --------
    Total cash and marketable securities    21,082     23,912      18,823
   Accounts and notes receivable, net        9,697      8,216       6,966
   Inventories                              15,431     13,921      14,867
   Equipment on operating leases, net        5,650      6,125       7,217
   Deferred income taxes and other current
   assets                                   12,143     11,957      10,139
                                          --------    -------    --------
    Total current assets                    64,003     64,131      58,012
   Financing and Insurance Operations Assets
   Cash and cash equivalents                   301        349      17,441
   Investments in securities                   187        188      18,443
   Finance receivables, net                     --         --     180,173
   Loans held for sale                          --         --      18,171
   Equipment on operating leases, net       10,457     11,794      32,570
   Investment in GMAC LLC                    7,355      7,523          --
   Other assets                              3,684      2,269      28,996
                                          --------    -------    --------
    Total Financing and Insurance Operations
     assets                                 21,984     22,123     295,794
   Non-Current Assets
   Property, net                            41,612     41,934      38,551
   Deferred income taxes                    32,476     32,967      22,387
   Prepaid pension                          17,639     17,366      37,478
   Other assets                              7,484      7,671       9,917
                                          --------    -------    --------
    Total non-current assets                99,211     99,938     108,333
                                          --------    -------    --------
   Total assets                           $185,198   $186,192    $462,139
                                          ========    =======    ========
   LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
   Current Liabilities
   Accounts payable (principally trade)   $ 30,065    $26,931    $ 26,872
   Short-term borrowings and current portion
    of long-term debt                        4,834      5,666       1,294
   Accrued expenses                         34,518     35,225      43,424
                                          --------    -------    --------
    Total current liabilities               69,417     67,822      71,590
   Financing and Insurance Operations
    Liabilities
   Accounts payable                            133      1,214       3,596
   Debt                                      8,297      9,438     245,260
   Other liabilities and deferred income
    taxes                                    1,572        925      29,136
                                          --------    -------    --------
    Total Financing and Insurance Operations
     liabilities                            10,002     11,577     277,992
   Non-Current Liabilities
   Long-term debt                           33,120     33,067      32,612
   Postretirement benefits other than
    pensions                                48,998     50,086      31,431
   Pensions                                 11,293     11,934      11,576
   Other liabilities and deferred income
    taxes                                   15,570     15,957      20,084
                                          --------    -------    --------
    Total non-current liabilities          108,981    111,044      95,703
                                          --------    -------    --------
     Total liabilities                     188,400    190,443     445,285
   Minority interests                        1,145      1,190       1,075
   Stockholders' Equity (Deficit)
   Preferred stock, no par value,
    authorized 6,000,000, no shares
    issued and outstanding                      --         --          --
   $1 2/3 par value common stock
    (2,000,000,000 shares authorized,
    756,637,541 and 565,738,371 shares
    issued and outstanding at March 31, 2007,
    respectively 756,637,541 and 565,670,254
    shares issued and outstanding at
    December 31, 2006, respectively and
    756,637,541 and 565,559,329 shares
    issued and outstanding at March 31, 2006,
    respectively)                              943        943         943
   Capital surplus (principally additional
    paid-in capital)                        15,346     15,336      15,296
   Retained earnings                            39        406       3,408
   Accumulated other comprehensive (loss)  (20,675)   (22,126)     (3,868)
                                          --------    -------    --------
    Total stockholders' equity (deficit)    (4,347)    (5,441)     15,779
                                          --------    -------    --------
   Total liabilities, minority interests,
    and stockholders' equity (deficit)    $185,198   $186,192    $462,139
                                          ========    =======    ========