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

Ford Reports First Quarter 2009 Net Loss of $1.4 Billion+; Strengthens Balance Sheet, Launches Key New Vehicles


PHOTO (select to view enlarged photo)

DEARBORN, Mich., April 24 -- --  Net loss of $1.4 billion, or $0.60 per share, for the first quarter of
      2009; pre-tax operating loss of approximately $2 billion, excluding
      special items++
  --  Results for total company operations improved as compared with the
      fourth quarter of 2008
  --  Ended first quarter with Automotive gross cash of $21.3 billion. +++ 
      Significantly reduced operating-related cash outflow compared with the
      third and fourth quarters of 2008 despite further declines in volume
  --  Launched new Ford Fusion, Fusion Hybrid, Mustang, Focus RS and
      four-door Fiesta as well as Lincoln MKZ, Mercury Milan and Milan
      Hybrid.  Gained market share in Europe and South America.
  --  Executed actions to reduce Automotive debt obligations by $10.1
      billion - which were completed and recognized in March and April - and
      lower annual cash interest payments by more than $500 million
  --  Modified collective bargaining agreement with the UAW, lowering Ford's
      annual U.S. labor costs by about $500 million; reached agreement in
      principle with the UAW, subject to court and other approvals, to allow
      Ford to settle up to half of its cash VEBA obligations with Ford
      common stock
  --  Reduced Automotive structural costs by $1.9 billion, including $1.3
      billion in North America

  --  Ford remains on track to meet or beat its financial targets based on
      current planning assumptions, including the target for its overall and
      North American Automotive pre-tax results to be breakeven or better in
      2011, excluding special items

   Financial Results Summary                       First Quarter
                                                ------------------
                                                 2009    O/(U)2008#
   Wholesales (000) ++                            973         (558)
   Revenue (Bils.) ++                           $24.8       $(14.3)

   Operating Results +++
   ---------------------
   Automotive Results (Mils.)                 $(1,920)     $(2,542)
   Financial Services (Mils.)                     (62)        (126)
                                                 ----        -----
     Pre-Tax Results (Mils.)                  $(1,982)     $(2,668)

   After-Tax Results (Mils.)                  $(1,792)     $(2,269)

   Earnings Per Share                          $(0.75)      $(0.95)

    Special Items Pre-Tax (Mils.)                $362         $762
    -----------------------------

   Net Income/(Loss) Attributable to Ford
   --------------------------------------
   After-Tax Results (Mils.)                  $(1,427)     $(1,497)
   Earnings Per Share                          $(0.60)      $(0.63)

   Automotive Gross Cash (Bils.) ++++           $21.3        $(7.4)
   ----------------------------------

Ford Motor Company today reported a first quarter net loss of $1.4 billion, or $0.60 per share. This compares with net income of $70 million, or $0.03 per share, in the first quarter of 2008.

Ford's first quarter 2009 pre-tax operating loss, excluding special items, was approximately $2 billion, a decline from a profit of $686 million a year ago. On an after-tax basis, Ford lost $1.8 billion in the first quarter, or $0.75 per share, compared with a profit of $477 million, or $0.20 per share, a year ago. ++

"Our results in the first quarter reflected the extremely difficult business environment and weak demand for autos around the world," said Ford President and CEO Alan Mulally. "Despite the challenges, Ford made strong progress on our transformation plan by gaining share with strong new products, slowing operating-related cash outflows, reducing outstanding debt, lowering our structural costs and reaching new agreements with the UAW."

Ford finished the first quarter with $21.3 billion in Automotive gross cash and reiterated that based on current planning assumptions it does not expect to seek a bridge loan from the U.S. government.

In the first quarter, Ford took a number of actions to strengthen its overall business, and also started discussions with interested parties regarding the sale of Volvo.

Ford and Ford Motor Credit Company executed actions to reduce Ford's debt obligations by $10.1 billion at par value and lower the company's annual cash interest payments by more than $500 million. Of that $10.1 billion, $2.4 billion in debt obligations were reduced in the first quarter and will be reflected in Ford's first quarter financial statements. The remainder was reduced on April 8, 2009, and will be reflected in Ford's second quarter results. In addition, as previously announced, Ford drew $10.1 billion under its secured revolving credit facility, providing protection against the instability of the capital markets and the uncertain state of the global economy.

Additionally, Ford negotiated and ratified modifications to its collective bargaining agreement with the United Auto Workers union that will lower the company's overall labor costs in the U.S. by about $500 million annually. The company announced a new buyout program for U.S. hourly employees that will be completed in the second quarter. Ford also reached an agreement in principle with the UAW which, subject to court and other approvals, would allow the company to settle up to half of its future cash VEBA obligations with Ford common stock.

Based on current planning assumptions, Ford said it remains on track to meet or beat its financial targets, including the target for its overall and North American Automotive pre-tax results to be breakeven or better in 2011, excluding special items.

FIRST QUARTER 2009 RESULTS

On an after-tax basis, Ford's first quarter operating loss, excluding special items, was $1.8 billion, or $0.75 per share, compared with a profit of $477 million, or $0.20 per share, a year ago. ++

Ford's first quarter revenue, excluding special items, was $24.8 billion, down from $39.2 billion a year ago. The decline is primarily explained by lower sales volume and unfavorable exchange, partly offset by higher net pricing. ++

Special items improved pre-tax profits by $362 million in the first quarter, or $0.15 per share, which largely reflected gains from the debt restructuring completed in the first quarter partly offset by the effect of "held for sale" accounting for Volvo assets and global personnel reduction programs. At the end of the first quarter, based on the status of Ford's strategic review of Volvo, the company concluded that the criteria for "held for sale" status had been met, triggering an impairment test that resulted in an impairment charge of about $700 million (reflecting the difference between the book value and estimated fair market value of Volvo as held for sale net of estimated disposal cost).

Automotive operating-related cash flow was $3.7 billion negative during the first quarter of 2009. ++

  The negative cash flow primarily reflects:
  --  An Automotive pre-tax loss of $1.9 billion, excluding special items++
  --  Capital spending during the quarter that was about $300 million higher
      than depreciation and amortization
  --  Changes in working capital resulted in over $1 billion of positive
      cash flow due to higher payables, lower inventories and lower
      receivables.  This improvement, however, was more than offset by
      timing differences in marketing, warranty, retiree health care
      payments and in-transit receivables

  --  Payments of $500 million to Ford Credit reflecting Ford's change to
      up-front payment of subvention

Excluding the impact of the change to up-front subvention payments, Automotive operating-related cash flow was $3.2 billion negative. This outflow in the first quarter is less than half the outflows during each of the third and fourth quarters of 2008, despite a further decline in volume in part related to actions taken to reduce dealer stocks. The improvement is due primarily to improved working capital, lower Automotive pre-tax losses and lower net spending.

Ford reiterated that it expects operating-related cash outflows in 2009 to be significantly less than 2008.

Overall, the company's Automotive gross cash increased by $7.9 billion during the first quarter, primarily reflecting the company's draw of its revolving credit line of $10.1 billion and the net impact of $2 billion related to the conversion of the assets in the Temporary Asset Account set aside for the VEBA healthcare trust into a new Ford note, as discussed in January.

"The successful debt restructuring, coupled with previously announced agreements with the United Auto Workers, will strengthen Ford's balance sheet and will result in significant savings going forward," said Lewis Booth, Ford executive vice president and chief financial officer. "On the product side, our global lineup has never been stronger. We remain hopeful that the government stimulus actions around the world will help improve auto demand, particularly in the second half of this year."

The following discussion of first quarter highlights and results are on a pre-tax basis and exclude special items. See tables following "Safe Harbor/Risk Factors" for the nature and amount of these special items and any necessary reconciliation to U.S. GAAP. Discussion of Automotive operating cost changes is at constant volume, mix, and exchange, and excludes special items.

  FIRST QUARTER 2009 HIGHLIGHTS
  --  Ford Europe's first quarter market share rose to 9.4 percent, the
      highest level in nearly 10 years
  --  U.S. retail market share remained steady in the first quarter compared
      to the first quarter of 2008. Dealer inventories decreased by 27
      percent from a year ago bringing days' supply to competitive levels
  --  Launched the Ford Advantage Plan in the U.S., offering customers who
      lose their jobs payment protection for up to 12 months
  --  The initial quality of Ford, Lincoln and Mercury brand vehicles in the
      U.S. improved by 5 percent as compared to last year, surpassing Honda
      and tying Toyota for the overall lead, according to the latest GQRS
      study
  --  Customer satisfaction with vehicle quality is improving in North
      America, Europe and Asia, reaching its highest level ever in North
      America
  --  In March, the new Ford Fiesta became the best selling vehicle in
      Europe with sales of 52,800 and the Ford Ka posted its best sales
      month since October 2004
  --  Launched the Ford Focus RS, Ford Europe's fastest ever production
      model, and unveiled the iosis-MAX concept at the Geneva Motor Show
      signaling Ford's design direction for multi-activity vehicles
  --  Introduced the 2010 Ford Taurus, Ford's new flagship sedan in North
      America, which will go on sale this summer along with the high
      performance Taurus SHO
  --  Introduced the new 2010 Ford Transit Connect for North America, the
      fuel-efficient alternative to larger commercial vehicles, which goes
      on sale this summer.  A battery electric version debuts in 2010
  --  Began selling the new 2010 Ford Fusion, Mercury Milan and Lincoln MKZ
      along with the Fusion and Milan hybrids.  Both the gas and hybrid
      versions of Fusion and Milan lead their segments in fuel economy
  --  Began selling the new 2010 Ford Mustang - America's No. 1 muscle car -
      with a new interior and exterior, more horsepower and updated
      technology
  --  Launched the high-performance 2010 Shelby GT500 with 40 additional
      horsepower and improved highway fuel economy
  --  Began EcoBoost engine production in Cleveland.  The 3.5-liter V-6
      EcoBoost will be optional on the 2010 Lincoln MKS, Lincoln MKT and
      Ford Flex.  It will be the standard engine on the 2010 Ford Taurus SHO

  --  Began production of the new four-door Ford Fiesta in Nanjing, China. 
      Fiesta launched successfully in Australia, New Zealand and South
      Africa

  AUTOMOTIVE SECTOR

   Automotive Sector*                             First Quarter
                                               -----------------
                                                2009  O/(U) 2008
   Wholesales (000)                              973        (558)
   Revenue (Bils.)                             $21.4      $(13.6)
  Pre-Tax Results (Mils.)                    $(1,920)    $(2,542)

  *excludes special items

For the first quarter of 2009, Ford's worldwide Automotive sector reported a pre-tax operating loss of $1.9 billion, compared with a pre-tax profit of $622 million a year ago. The decline reflected lower industry volumes as well as actions to reduce dealer stocks, partly offset by structural cost reductions.

Worldwide Automotive revenue in the first quarter was $21.4 billion, down from $35 billion a year ago. The decline is primarily explained by significantly lower volume. Total vehicle wholesales in the first quarter were 973,000, compared with 1,531,000 units a year ago.

Automotive structural cost reductions totaled $1.9 billion, including $1.3 billion in North America. Manufacturing and engineering costs were more than $800 million lower, largely reflecting the continued benefits of our restructuring actions in North America, Europe and Volvo.

Net pricing was about $700 million favorable, primarily explained by higher pricing in the U.S., reflecting pricing for new features and content, and limited new incentives.

North America: For the first quarter, Ford North America reported a pre-tax loss of $637 million, compared with a loss of $45 million a year ago. The decline was primarily explained by lower industry volume, a reduction in dealer stocks to bring days' supply to competitive levels, and higher material cost, partly offset by structural cost reductions and favorable net pricing. First quarter revenue was $10.2 billion, down from $17.1 billion a year ago. North American pre-tax results improved by $1.3 billion in the first quarter as compared to fourth quarter 2008. This improvement primarily reflects lower structural costs and lower commodity costs.

South America: For the first quarter, Ford South America reported a pre-tax profit of $63 million, compared with a profit of $257 million a year ago. The decline was more than explained by unfavorable exchange and higher commodity costs, partly offset by favorable net pricing. First quarter revenue was $1.4 billion, down from $1.8 billion a year ago.

Europe: For the first quarter, Ford Europe reported a pre-tax loss of $550 million, compared with a profit of $739 million a year ago. The decline was largely explained by lower industry volume and a reduction in dealer stocks. First quarter revenue was $6 billion, down from $10.2 billion a year ago. These declines reflect the economic weakening in most European markets.

Volvo: For the first quarter, Volvo reported a pre-tax loss of $255 million, compared with loss of $151 million a year ago. The decline primarily reflected lower industry volume, lower market share, dealer stock reductions and unfavorable net pricing, partly offset by structural cost reductions. First quarter revenue was $2.6 billion, down from $4.2 billion a year ago. Losses were reduced by nearly $500 million compared with fourth quarter 2008, primarily as a result of structural cost reductions and favorable exchange.

Asia Pacific and Africa: For the first quarter, Ford Asia Pacific and Africa's pre-tax loss was $96 million, compared with a profit of $1 million a year ago. The decline primarily reflects lower industry volume and unfavorable exchange, partly offset by structural cost reductions and net pricing actions. First quarter revenue was $1.2 billion, down from $1.7 billion a year ago.

Other Automotive: Other Automotive, which consists primarily of interest and financing-related costs, reported a first quarter pre-tax loss of $445 million. This included net interest expense of $452 million.

  FINANCIAL SERVICES SECTOR

   Financial Services Sector*                  First Quarter
                                             -----------------
   (in millions)                              2009  O/(U) 2008
   Ford Credit Pre-Tax Results                $(36)       $(68)
    Other Financial Services                   (26)        (58)
                                              ----        ----
    Financial Services Pre-Tax Results        $(62)      $(126)
                                             =====      ======

  *excludes special items

For the first quarter, the Financial Services sector reported a pre-tax loss of $62 million, compared with a profit of $64 million a year ago.

Ford Motor Credit Company: Ford Credit reported a pre-tax loss of $36 million in the first quarter, compared with a pre-tax profit of $32 million a year ago. The decline was primarily explained by lower volume and a higher provision for credit losses, partly offset by lower depreciation expense for leased vehicles and lower net losses related to market valuation adjustments to derivatives.

Other Financial Services: Other Financial Services reported a loss of $26 million in the first quarter, a $58 million decline from a year ago. The decline primarily reflects non-recurrence of gains related to real estate transactions.

OUTLOOK

Despite the severe global downturn, Ford said it continues to make progress on all four pillars of its plan:

  --  Aggressively restructuring to operate profitably at the current demand
      and changing model mix
  --  Accelerating the development of new products that customers want and
      value
  --  Financing the plan and improving the balance sheet

  --  Working together effectively as one team, leveraging Ford's global
      assets

In addition to the key restructuring actions discussed, Ford also continues a collaborative effort to reduce its dealer levels, with a 14 percent reduction since 2005, consolidate and realign its suppliers, and reduce salaried and other overhead costs. With the $1.9 billion of first quarter Automotive structural cost reductions, Ford is on track to exceed its target to reduce Automotive structural costs by $4 billion in 2009.

"Clearly, these continue to be challenging days for the global auto industry. I remain encouraged by the progress Ford is making to allow us to operate through the downturn and emerge as a lean, globally integrated automaker poised for profitable growth when the economy rebounds," Mulally said. "Ford continues to take decisive actions working with all of our stakeholders to ensure our long-term competitiveness."

Ford's 2009 planning assumptions regarding the industry and operating metrics include the following:

  Planning         Full Year Plan      First Quarter      Full Year Outlook
   Assumptions     --------------      -------------      -----------------
   -Industry
    Volume
    (SAAR)*:
   -U.S.
    (million units)  10.5 - 12.5            9.8           Lower End of Range
   -Europe
    (million units)**12.5 - 13.5           14.8               13.5 - 14.5

  Operational Metrics
  -------------------
  Compared
   with
   2008:
   Quality:
   --U.S.             Improve            Improved               On Track
   --International    Improve              Mixed                  Mixed

   --Automotive
     Structural      Improve by          Improved by           Improve by
     Costs***     about $4 Billion      $1.9 Billion    more than $4 Billion

   --U.S. Market
     Share (Ford
     Lincoln Mercury) Stabilize            13.9%                On Track
   --U.S. Share
     of Retail
     Market           Stabilize            12.7%                On Track
   --Europe Market  Equal / Improve         9.4%                On Track
     Share

   --Automotive
     Operating-     Negative but
     Related Cash   Significant
     Flow Bils.)****Improvement        $(3.7) Billion           On Track

   Absolute Amount:
   --Capital
     Spending    $5 to $5.5 Billion      $1.4 Billion           On Track
     (Bils.)

   *    Includes medium and heavy trucks
   **   European 19 markets we track
   ***  At constant volume, mix and exchange; excludes special items
   **** See tables at end for reconciliation to GAAP

  Ford's production volumes are shown below:

  Production Volumes        Actual               Forecast
  ------------------  -----------------------------------------
                      First Quarter 2009    Second Quarter 2009
                      ------------------    -------------------
                                  O/(U)                  O/(U)
                      Units       2008          Units    2008
                      -----       ----          -----    ----
                      (000)       (000)         (000)    (000)

  Ford North America   349        (343)          435     (250)

  Ford Europe          342        (197)          385     (180)

  Volvo                 64         (48)           82      (30)

Ford Motor Company, a global automotive industry leader based in Dearborn, Mich., manufactures or distributes automobiles across six continents. With about 205,000 employees and about 90 plants worldwide, the company's brands include Ford, Lincoln, Mercury and Volvo. The company provides financial services through Ford Motor Credit Company. For more information regarding Ford's products, please visit www.ford.com.

+ The financial results discussed herein are presented on a preliminary basis; final data will be included in our Form 10-Q for the quarter ended March 31, 2009. "Net income" and "Net loss" herein refer to "Net income/(loss) attributable to Ford" on our first quarter 2009 Statement of Operations, reflecting new presentation required by SFAS No. 160. Discussion of Automotive cost changes is at constant volume, mix, and exchange, and excludes special items.

++ Excluding special items. See tables following "Safe Harbor/Risk Factors" for the nature and amount of these special items and reconciliation to U.S. Generally Accepted Accounting Principles ("GAAP").

+++ Excluding special items and Income/(Loss) attributable to non-controlling interests. See tables following "Safe Harbor/Risk Factors" for the nature and amount of these special items and reconciliation to U.S. Generally Accepted Accounting Principles ("GAAP").

++++ See the tables following "Safe Harbor/Risk Factors" for a reconciliation of Automotive gross cash to GAAP.

# 2008 results adjusted for the effect of FSP APB 14-1 and for the reclassification of certain Financial Services sector revenue items.

  FIRST QUARTER 2009 NET INCOME/(LOSS) COMPARED WITH 2008

                                                    First Quarter
                                                   ----------------
                                                   2008        2009
                                                   ----        ----
   Revenue (Bils.)
   ---------------
   Revenue (Excluding Special Items)              $39.2       $24.8
   Special Items*                                   4.1           -
                                                    ---           -
      Revenue                                     $43.3       $24.8
                                                  =====       =====

   Income (Mils.)
   --------------
   Pre-Tax Results from Continuing
    Operations (Excluding Special Items)           $686     $(1,982)
  Special Items*                                   (400)        362
                                                  -----         ---
  Pre-Tax Income/(Loss) from Continuing
   Operations                                      $286     $(1,620)

  (Provision for)/Benefit from Income
   Taxes                                            (95)        204
                                                   ----         ---
  Income/(Loss) from Continuing
   Operations                                      $191     $(1,416)
  Income/(Loss) from Discontinued
   Operations                                         1           -
                                                      -           -
  Net Income/(Loss)                                $192     $(1,416)
  Less: Income/(Loss) attributable to
   non-controlling interests                        122          11
                                                    ---          --
     Net Income/(Loss) attributable to Ford         $70     $(1,427)
                                                    ===    ========
   *See First Quarter Special Items table

  FIRST QUARTER 2009 INCOME/(LOSS) FROM CONTINUING OPERATIONS
  COMPARED WITH 2008

                                                         First Quarter
                                                      --------------------
   (in millions)                                      2008            2009
                                                      ----            ----

   Pre-Tax Results from Continuing
    Operations (Excluding Special Items)              $686         $(1,982)
  (Income)/Loss Attributable to
   Non-Controlling Interests                          (122)            (11)
   (Provision for)/Benefit from Income
    Taxes applied to Pre-Tax Results from
    Continuing Operations (Excluding
    Special Items)                                     (87)            201
                                                      ----             ---
         After-Tax Result (Excluding Special
          Items)                                      $477         $(1,792)

  Pre-Tax Special Items*                              (400)            362
   (Provision for)/Benefit from Income
    Taxes on Special Items                              (8)              3
                                                       ---               -
         Income/(Loss) from Continuing
          Operations    Attributable to Ford           $69         $(1,427)
                                             =============  ==============

   (Provision for)/Benefit from Income
    Taxes applied to Pre-Tax Results from
    Continuing Operations (Excluding
    Special Items)                                    $(87)           $201
   (Provision for)/Benefit from Income
    Taxes on Special Items                              (8)              3
                                                       ---               -
        (Provision for)/Benefit from Income
         Taxes                                        $(95)           $204
                                             =============  ==============

  *See First Quarter Special Items table

   FIRST QUARTER SPECIAL ITEMS
   (in millions)                                        Income/(Loss)
                                                       ----------------
  Personnel and Dealer-Related Items:                  2008        2009
  -----------------------------------                  ----        ----
  Automotive Sector
   Ford North America
  Personnel-reduction programs                        $(322)      $(171)
  Retiree health care                                    11        (111)
  U.S. dealer consolidation (primarily dealership
   impairments)                                        (108)        (81)
  Allowance for doubtful accounts                         -         (67)
  Job Security Benefits                                  91         292
                                                         --         ---
  Total Ford North America                             (328)       (138)
   Ford Europe
  Personnel-reduction programs                          (11)         (5)
   Volvo
  Personnel-reduction programs                            -          (2)
   Ford Asia Pacific Africa
  Personnel-reduction programs                           (5)         (7)
                                                        ---         ---
     Total Personnel and Dealer-Related Items -
      Automotive sector                                (344)       (152)
  Other Items:
  ------------
  Automotive Sector
   Ford North America
  Ballard restructuring/Other                           (72)          -
   Volvo
  Held-for-sale impairment and related costs              -        (664)
   Other Automotive
  Gain on debt securities purchased or exchanged for
   equity                                                16         127
  Gain on debt restructuring                              -       1,143
                                                          -       -----
  Total Other Automotive                                 16       1,270
   Jaguar Land Rover
  Jaguar Land Rover operating profits for
   2008/Other*                                          439          (2)
  Held-for-sale impairment                             (421)          -
  Net gains/(losses) on certain Jaguar Land Rover
   undesignated hedges                                  (18)          -
                                                       ----           -
  Total Jaguar Land Rover                                 -          (2)
                                                          -         ---
       Total Other Items - Automotive sector            (56)        604
   Financial Services Sector
  Diversified Financial Operations ("DFO")
   impairment                                             -        (141)
  Gain on purchase of debt securities                     -          51
                                                          -          --
       Total Other Items - Financial Services sector      -         (90)
                                                          -        ----
  Total                                               $(400)       $362
                                                     ======        ====
  Memo:
  Special Items Impact on Earnings Per Share**       $(0.17)      $0.15

*Jaguar Land Rover's revenue of $4.1 billion and wholesales of 74,000 units were treated as special items in the first quarter of 2008.

**Earnings per share for special items is calculated on a basis that includes pre-tax profit, provision for taxes, less income attributable to non-controlling interests; additional information regarding the method of calculating earnings per share is available in the materials supporting the April 24, 2009 conference calls at www.shareholder.ford.com.

  AUTOMOTIVE GROSS CASH RECONCILIATION TO U.S. GAAP
  (in billions)                                      Mar. 31, 2009   Memo:
                                Mar. 31,  Mar. 31,       B/(W)     Dec. 31,
                                   2008      2009    Mar. 31, 2008    2008
                                -------   -------    ------------- -------

  Cash and Cash
   Equivalents                    $18.7      $8.1          $(10.6)    $6.4
  Marketable Securities             6.6      13.5             6.9      9.3
  Loaned Securities                 6.7         -            (6.7)       -
                                  -----     -----           -----    -----
      Total Cash/Marketable &
       Loaned Securities          $32.0     $21.6          $(10.4)   $15.7
  Securities-In-Transit *          (0.7)        -             0.7        -
  UAW-Ford Temporary
   Asset Account                   (2.6)     (0.3)            2.3     (2.3)
                                  -----     -----             ---    -----
      Gross Cash                  $28.7     $21.3           $(7.4)   $13.4
                                  =====     =====          ======    =====

  *The purchase or sale of marketable securities for which the cash
  settlement was not made by period-end and for which there was a payable
  or receivable recorded on the balance sheet at period-end.

  AUTOMOTIVE OPERATING-RELATED CASH FLOWS RECONCILIATION TO U.S. GAAP*
  (in billions)
                                                            2009
                                                      ----------------
                                                       First      O/(U)
                                                      Quarter     2008
                                                      --------   -----

  Cash Flows from Operating Activities of Continuing
   Operations**                                         $(2.3)   $(3.0)

  Items Included in Operating-Related Cash Flows:
  Capital Expenditures                                   (1.4)       -
  Net Transactions Between Automotive and Financial
   Services Sectors                                      (0.6)     0.1
  Net Cash Flows from Non-Designated Derivatives          0.2     (0.1)

  Items Not Included in Operating-Related Cash
   Flows:
  Cash Impact of Job Security Benefits & Pers.
   Reduction Program                                      0.3      0.2
  Pension Contributions                                   0.4     (0.2)
  Tax Refunds and Tax Payments from Affiliates           (0.3)     0.6
  Other                                                     -     (0.1)
                                                            -    -----
     Operating-Related Cash Flows                       $(3.7)   $(2.5)
                                                       ======   ======

  *Except where (see below) 2008 data excludes Jaguar Land Rover   
  **2008 includes Jaguar Land Rover