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

Tower Automotive, Inc. Announces Q2 Reults

16 July 1997

Tower Automotive, Inc. Announces Increased Second-Quarter and Six-Month Results

     MINNEAPOLIS, July 16 --  Tower Automotive, Inc.
, today announced increased revenues and operating income for the
second quarter and six months ended June 30, 1997.  Operating results for
these periods reflect the Company's acquisitions of the Automotive Products
Company division (APC) of A.O. Smith Corporation , completed on
April 18, 1997, and Societa Industria Meccanica e Stampaggio S.p.A. (SIMES),
completed on May 9, 1997.
     Revenues for the second quarter of 1997 were $327.3 million compared to
$96.5 million reported in the 1996 period, with approximately $196.0 million
of this increase resulting from the acquisitions of APC and SIMES.  Operating
income of $28.6 million increased significantly versus $10.3 million reported
last year.  Net income of $13.2 million, before the extraordinary loss on the
early extinguishment of debt, increased compared to $5.3 million last year.
Net income per share of 60 cents before the extraordinary loss, increased 36
percent compared to 44 cents in the comparable 1996 period.  The Company also
reported an extraordinary loss on the early extinguishment of debt of $2.4
million, or 11 cents per share, as a result of the repayment of certain
indebtedness in April 1997.
     For the six months ended June 30, 1997, revenues of $452.4 million
compared to $165.4 million in the year-ago period.  Operating income of
$41.1 million increased $24.2 million compared with $16.9 million reported
last year.  Net income of $19.9 million before the extraordinary loss, or
$1.08 per share, compared to $8.5 million, or 71 cents per share, in 1996.
     In commenting on the results, Dugald Campbell, president and chief
executive officer of Tower Automotive, said, "The acquisitions of APC and
SIMES, which were completed during the second quarter, contributed
significantly to our financial results and represent important steps in
enhancing our ability to deliver structural modules to our customers on a
global basis.  These acquisitions, combined with operating efficiencies at
many of our locations, resulted in a strong financial performance for the
quarter, despite the impact of work stoppages at certain of our customers."
     The Company also announced its intention to raise $150,000,000 through
the issuance of convertible subordinated notes due 2004 pursuant to a Rule
144A private offering.  The notes will be convertible, at the option of the
holder, into shares of common stock of the Company and will be noncallable for
three years.  Neither the notes nor the common stock issuable upon the
conversion of the notes are being offered in a transaction that has registered
under the Securities Act of 1933 (the "Act") and may not be offered or sold in
the United States absent registration or an applicable exemption from the
registration requirements of the Act.  The Company expects that such offering
will be completed by the end of July and will use the net proceeds therefrom
to reduce its bank indebtedness, which was incurred in connection with its
acquisitions of APC and SIMES.
     Tower Automotive, Inc., produces a broad range of stamped and welded
assemblies for vehicle body structures and suspension systems for the
automotive manufacturers, including Ford, Chrysler, General Motors, Honda,
Toyota, Nissan, Mazda and Fiat.  Products include body pillars, package trays,
control arms, engine cradles and full frame assemblies.  The Company has its
operating headquarters in Grand Rapids, Mich., and a corporate office in
Minneapolis, Minn.


                   TOWER AUTOMOTIVE, INC. AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
         (Amounts in Thousands Except per Share Amounts - Unaudited)

                                 Three Months                Six Months
                                Ended June 30,             Ended June 30,
                             1997          1996          1997          1996

    Revenues              $327,272       $96,521     $452,389      $165,442

    Cost of sales          281,336        81,170      387,441       139,576

     Gross profit           45,936        15,351       64,948        25,866

    Selling, general and
     administrative expenses15,362         4,569       21,174         8,083

    Amortization expense     2,004           475        2,664           850

     Operating income       28,570        10,307       41,110        16,933

    Interest expense, net    6,605         1,465        7,953         2,773

     Income before provision
      for income taxes      21,965         8,842       33,157        14,160

    Provision for income taxes 8,784       3,540       13,258         5,670

     Net income before
      extraordinary item    13,181         5,302       19,899         8,490
     Extraordinary item - loss
      on early extinguishment
      of debt, net of
      income taxes           2,434             -        2,434             -

    Net income             $10,747        $5,302      $17,465        $8,490

    Income applicable to
     common stockholders:

    Before extraordinary
     item                  $13,216        $5,340      $19,969        $8,572
    Net income             $10,782        $5,340      $17,535        $8,572

    Income per common and common
    equivalent share:
     Before extraordinary item$0.60        $0.44        $1.08         $0.71
     Extraordinary loss     (0.11)             -       (0.13)             -
     Net income              $0.49         $0.44        $0.95         $0.71

     Weighted average
      common and common
      equivalent share      21,942        12,275       18,459        12,004


                   TOWER AUTOMOTIVE, INC. AND SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                            (Amounts in Thousands)

                                   June 30,             December 31,
    Assets                           1997                   1996
                                  (unaudited)
    Current assets:
    Cash and cash equivalents       $34,599               $39,596
    Accounts receivable           197,869                  61,073
    Inventories                    74,921                  21,864
    Other current assets          109,123                  14,433
    Total current assets          416,512                 136,966
    Property, plant and
     equipment, net               669,643                 156,248
    Restricted cash                11,130                  10,833
    Goodwill and other intangible
     assets, net                  366,268                  94,560
                               $1,463,553                $398,607

    Liabilities and Stockholders'
     Investment
    Current liabilities:
    Current maturities of
     long-term debt                  $722                    $722
    Accounts payable              156,038                  32,280
    Accrued liabilities            78,711                  22,429
    Total current liabilities     235,471                  55,431

    Long-term debt, net of
     current maturities           600,338                 113,460
    Other noncurrent liabilities  142,526                  47,839

    Stockholders' investment:
    Preferred stock                    --                      --
    Common stock 228                  143
    Warrants to acquire common stock2,000                   2,000
    Additional paid-in capital    422,474                 136,759
    Retained earnings              60,615                  43,150
    Subscriptions receivable         (99)                   (175)
    Total stockholders' investment485,218                 181,877
                               $1,463,553                $398,607

SOURCE  Tower Automotive, Inc.