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 Record Operating Results for Q1

17 April 2000

Tower Automotive, Inc., Announces Record Operating Results for the First Quarter
    MINNEAPOLIS, April 17 Tower Automotive, Inc. (NYSE: TWR),
today announced record operating results for the first quarter ended March 31,
2000.
    For the first quarter of 2000, revenues were $685 million, a 37 percent
increase, compared with $499 million in the 1999 period.  Operating income
rose 33 percent to $72 million from $54 million reported last year.  Net
income for the first quarter of 2000 was $37 million, or 65 cents per diluted
share outstanding, versus $28 million, or 51 cents per diluted share, in the
comparable 1999 period.
    On February 22, 2000, and effective January 1, 2000, the company acquired
all of the outstanding shares of Dr. Meleghy GmbH & Co. KG Werkzeugbau und
Presswerk, Bergisch Gladbach ("Dr. Meleghy").  Dr. Meleghy designs and
produces structural stampings, assemblies, exposed surface panels and modules
for the European automotive industry.  Dr. Meleghy operates three facilities
in Germany and one facility in both Hungary and Poland.  Its main customers
include DaimlerChrysler, Audi, Volkswagen, Ford, Opel and BMW.
    In commenting on first quarter results, Dugald K. Campbell, president and
chief executive officer of Tower Automotive, said, "Operational improvements
at the Active locations and our newly acquired Dr. Meleghy operations
contributed significantly to the overall increase in gross margin and earnings
per share for the quarter.  Our operating results were also positively
impacted by the effects of continued strong sales on the light and medium
truck, sport utility and car models we serve."
    Tower Automotive, Inc., produces a broad range of assemblies and modules
for vehicle structures and suspension systems for the automotive
manufacturers, 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 Mar. 31,
                                                      2000           1999
    Revenues                                        $685,364       $498,572
    Cost of sales                                    573,642        419,125
    Gross profit                                     111,722         79,447
    Selling, general and administrative expenses      34,656         22,420
    Amortization expense                               5,099          3,450
    Operating income                                  71,967         53,577
    Interest expense, net                             13,197          7,267
    Income before provision for income taxes          58,770         46,310
    Provision for income taxes                        23,508         18,524
    Income before equity in earnings of joint
     ventures and minority interest                   35,262         27,786
    Equity in earnings of joint ventures               4,480          2,913
    Minority interest - dividends on trust
     preferred securities, net                        (2,619)        (2,623)

    Net income                                       $37,123        $28,076
    Basic earnings per common share                    $0.79          $0.60
    Basic shares outstanding                          46,964         46,567
    Diluted earnings per common share                  $0.65          $0.51
    Diluted shares outstanding                        63,926         63,789


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

                                                     March 31,    December 31,
               Assets                                  2000          1999
                                                    (unaudited)
    Current assets:
      Cash and cash equivalents                       $1,727         $3,617
      Accounts receivable                            443,144        353,351
      Inventories                                    127,790        110,897
      Prepaid tooling and other                       97,657         90,191
        Total current assets                         670,318        558,056

    Property, plant and equipment, net             1,154,868      1,075,861
    Investments in joint ventures                    300,886        290,705
    Goodwill and other assets, net                   692,627        627,928
                                                  $2,818,699     $2,552,550

        Liabilities and Stockholders' Investment
    Current liabilities:
      Current maturities of long-term debt and
       capital lease obligations                     $21,807        $13,876
      Accounts payable                               323,144        276,673
      Accrued liabilities                            124,917        140,567
        Total current liabilities                    469,868        431,116

    Long-term debt, net of current maturities        868,470        699,678
    Obligations under capital leases, net of
     current maturities                               20,211         21,543
    Convertible subordinated notes                   200,000        200,000
    Deferred income taxes                             61,212         50,736
    Other noncurrent liabilities                     173,219        163,592
        Total noncurrent liabilities               1,323,112      1,135,549

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

    Stockholders' investment:
      Preferred stock                                     --             --
      Common stock                                       472            469
      Additional paid-in capital                     445,330        437,210
      Retained earnings                              331,645        294,522
      Warrants to acquire common stock                 2,000          2,000
      Deferred income stock plan                      (8,942)        (4,484)
      Accumulated other comprehensive loss            (3,536)        (2,582)
        Total stockholders' investment               766,969        727,135
                                                  $2,818,699     $2,552,550