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 Increased Revenues, Operating Income

15 July 1999

Tower Automotive, Inc., Announces Increased Revenues, Operating Income and Net Income for the Second Quarter Ended June 30, 1999
    MINNEAPOLIS, July 15 -- Tower Automotive, Inc. ,
today announced increased operating results for the second quarter and six
months ended June 30, 1999.
    For the second quarter of 1999, revenues were $531 million, a 14 percent
increase, compared with $466 million in the 1998 period.  Operating income
increased 26 percent to $59 million versus $47 million reported last year.
Net income for the second quarter of 1999 was $33 million, or 58 cents per
diluted share outstanding, versus $24 million, or 46 cents per diluted share,
in the comparable 1998 period.
    For the six months ended June 30, 1999, revenues were $1,029 million an
11 percent increase compared with $923 million in the same period for 1998.
Operating income rose 30 percent to $112 million from $86 million reported
last year.  Net income for the six months ended June 30, 1999 was $61 million,
or $1.08 per diluted share outstanding, versus $43 million, or 83 cents per
diluted share, in the comparable 1998 period.
    In commenting on second-quarter and six-months results, Dugald K.
Campbell, president and chief executive officer of Tower Automotive, said, "We
are very encouraged with the improvements in our operating results for the
second quarter.  Strong sales growth for the quarter and the first six months
of 1999 continue to provide a solid contribution, resulting in increases in
both gross and operating margins compared with a year ago.   Additionally,
continuing productivity and increased attention to maximizing resource and
capital utilization are providing a positive impact to the earnings for the
company."
    Tower Automotive, Inc., produces a broad range of assemblies and modules
for vehicle structures and suspension systems for original equipment
manufacturers of automobiles including Ford, DaimlerChrysler, GM, Honda,
Toyota, Nissan, Auto Alliance, Fiat, BMW and Volkswagen.  Products include
body structural assemblies such as pillars and package trays, control arms,
suspension links, engine cradles and full frame assemblies.  The company is
based in Grand Rapids, Mich., and has its 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 Ended      Six Months Ended
                                       June 30,                June 30,
                                  1999        1998        1999         1998
    Revenues                    $530,680    $465,874   $1,029,252    $923,003
    Cost of sales                443,651     395,020      862,776     788,960
      Gross profit                87,029      70,854      166,476     134,043
    Selling, general and
     administrative expenses      24,584      20,825       47,004      41,965
    Amortization expense           3,741       3,309        7,191       6,573
      Operating income            58,704      46,720      112,281      85,505
    Interest expense, net          7,262      12,695       14,529      24,610
      Income before provision for
       income taxes               51,442      34,025       97,752      60,895
    Provision for income taxes    20,577      13,612       39,101      24,360
      Income before equity in
       earnings of joint ventures
       and minority interest      30,865      20,413       58,651      36,535
    Equity in earnings of
     joint ventures                4,382       3,973        7,295       6,671
    Minority interest -- dividends
     on trust preferred
     securities, net              (2,619)       (640)      (5,242)       (640)
    Net income                   $32,628     $23,746      $60,704     $42,566
    Basic earnings
     per common share              $0.69       $0.51        $1.30       $0.92
    Basic shares outstanding      46,965      46,204       46,766      46,142
    Diluted earnings
     per common share              $0.58       $0.46        $1.08       $0.83
    Diluted shares outstanding    64,143      57,133       63,966      55,995


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

                                                       June 30,   December 31,
                     Assets                              1999         1998
                                                     (unaudited)
    Current assets:
        Cash and cash equivalents                         $877         $3,434
        Accounts receivable                            309,371        239,888
        Inventories                                     80,719         76,913
        Prepaid tooling and other                       82,734        115,859
            Total current assets                       473,701        436,094

    Property, plant and equipment, net                 886,109        821,873
    Restricted cash                                         --          2,677
    Investments in joint ventures                      219,115        209,625
    Goodwill and other assets, net                     463,047        465,898
                                                    $2,041,972     $1,936,167

    Liabilities and Stockholders' Investment
    Current liabilities:
        Current maturities of long-term
         debt and capital lease Obligations            $23,400        $18,191
        Accounts payable                               208,329        214,194
        Accrued liabilities                            124,482         96,773
            Total current liabilities                  356,211        329,158

    Long-term debt, net of current maturities          351,048        316,579
    Obligations under capital leases,
     net of current maturities                          23,435         25,770
    Convertible subordinated notes                     200,000        200,000
    Deferred income taxes                               20,376         20,376
    Other noncurrent liabilities                       157,336        178,738
    Total noncurrent liabilities                       752,195        741,463

    Mandatorily redeemable trust
     convertible preferred securities                  258,750        258,750

    Stockholders' investment:
        Preferred stock                                     --             --
        Common stock                                       470            463
        Warrants to acquire common stock                 2,000          2,000
        Additional paid-in capital                     434,799        426,471
        Retained earnings                              238,138        177,434
        Accumulated other comprehensive income            (591)           428
            Total stockholders' investment             674,816        606,796
                                                    $2,041,972     $1,936,167