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

Lear Corporation Second-Quarter Earnings Jump 21%

20 July 2000

Lear Corporation Second-Quarter Earnings Jump 21%

    SOUTHFIELD, Mich. - Lear Corporation , the world's fifth-largest automotive 
supplier, today reported record financial performance for the second quarter of 
2000.  Net sales of $3.8 billion, operating income of $245.5 million and net 
income of $101.7 million, or $1.53 per share, are all second-quarter records for 
the company.  Excluding non-recurring items, net income was $88.7 million, or 
$1.33 per share, a 21 percent increase over the prior year.

    "Our second-quarter results reflect strong internal growth as well as the
benefits of our integrated acquisitions," stated Kenneth L. Way, Chairman and
Chief Executive Officer of Lear Corporation.  "The performance of the Lear
team enabled the company to achieve its twenty-fifth consecutive quarter of
year-over-year revenue growth since going public in 1994."

    Way continued, "The second quarter was a grand slam as we delivered on
sales and earnings growth, reduced debt levels, sold non-core assets and
repurchased shares."

    Net income and earnings per share for the quarter ended July 1, 2000,
excluding non-recurring items, increased 19 percent and 21 percent,
respectively, to $88.7 million, or $1.33 per share, compared with
$74.8 million, or $1.10 per share, in the second quarter of 1999.  Operating
income for the second quarter increased 29 percent to $245.5 million, from
$190.8 million in the same quarter of 1999, resulting in operating margin
improvement of better than 60 basis points.

    Net sales for the quarter rose 16 percent to $3.8 billion, from
$3.2 billion in last year's second quarter.  The increase was attributable to
incremental revenues from Lear's recent acquisitions, strong internal growth
and higher customer build rates.

    Geographically, approximately 37 percent of the current quarter's
$528 million sales increase was attributable to Lear's operations outside of
the U.S. and Canada.  In spite of the impact of a weaker Euro, second-quarter
sales in Europe increased $48 million, or 5 percent, to $1.1 billion, while
sales in other world regions increased $148 million, or 75 percent, to
$345 million.  U.S. and Canadian sales rose $332 million, or 17 percent, to
$2.3 billion.

    Net income, excluding non-recurring items, for the six months ended
July 1, 2000, increased 20 percent to a record $150.7 million, or $2.25 per
share, compared with earnings of $125.1 million, or $1.85 per share, in the
comparable 1999 period.  Operating income for the first six months of
2000 advanced 41 percent to $439.2 million, from $311.2 million in last year's
comparable period.

    Net sales for the six months ended July 1, 2000, rose 28 percent to a
record $7.6 billion, from $5.9 billion in 1999.  Geographically, 39 percent of
the sales increase was attributable to Lear's operations outside of the U.S.
and Canada.  European sales increased 19 percent to $2.2 billion, while sales
in other world regions increased 75 percent to $640 million.  U.S. and Canada
sales increased 27 percent to $4.7 billion.

    Lear Corporation, a Fortune 150 company headquartered in Southfield,
Mich., USA, focuses on automotive interiors and electronics and is the world's
fifth-largest automotive supplier. Sales in 1999 were $12.4 billion.  The
company's world-class products are designed, engineered and manufactured by
more than 120,000 employees in over 300 facilities located in 33 countries.

                      Lear Corporation and Subsidiaries
                      Consolidated Statements of Income
               (Unaudited, in millions, except per share data)

                                                      Second Quarter Ended

                                                    07/01/00       07/03/99

    Net sales                                       $3,761.4       $3,233.6
    Cost of sales                                    3,354.4        2,894.4
    Selling, general and administrative expenses       138.9          129.1
    Amortization of goodwill                            22.6           19.3

     Operating income                                 $245.5         $190.8
    Interest expense                                    80.7           60.2
    Other (income) expense, net (a)                     (8.5)           7.3

     Income before provision for
      national income taxes                           $173.3         $123.3
    Provision for national income taxes                 71.6           48.5

     Net income                                       $101.7          $74.8

     Basic net income per share                        $1.54          $1.12

     Diluted net income per share                      $1.53          $1.10

    Weighted average number of
     diluted shares outstanding                         66.7           67.9
    Depreciation and amortization                      $98.5          $87.8
    Capital expenditures                               $76.0          $91.0

                                                         Six Months Ended

                                                    07/01/00       07/03/99

    Net sales                                       $7,566.5       $5,920.8
    Cost of sales                                    6,802.5        5,362.9
    Selling, general and administrative expenses       280.0          213.4
    Amortization of goodwill                            44.8           33.3

     Operating income                                 $439.2         $311.2
    Interest expense                                   159.5           90.3
    Other expense, net (a)                               1.3           15.2

     Income before provision for
      national income taxes                           $278.4         $205.7
    Provision for national income taxes                114.7           80.6

     Net income                                       $163.7         $125.1

     Basic net income per share                        $2.48          $1.87

     Diluted net income per share                      $2.45          $1.85

    Weighted average number of
     diluted shares outstanding                         66.8           67.7
    Depreciation and amortization                     $199.3         $150.1
    Capital expenditures                              $161.4         $162.6

    (a) See additional disclosure

                      Lear Corporation and Subsidiaries
                         Consolidated Balance Sheets
                                (In millions)

                                                    07/01/00       12/31/99

    ASSETS                                        (Unaudited)      (Audited)
    Current Assets:
     Cash and cash equivalents                         $93.6         $106.9
     Accounts receivable, net                        2,115.0        1,866.1
     Inventories                                       495.2          577.3
     Recoverable customer engineering and tooling      292.8          304.9
     Other                                             328.0          299.0

     Total current assets                           $3,324.6       $3,154.2

    Long-Term Assets:
     Property, plant and equipment, net             $1,912.3       $1,970.0
     Goodwill, net                                   3,281.0        3,210.5
     Other                                             391.3          382.9

    Total long-term assets                          $5,584.6       $5,563.4

    Total Assets                                    $8,909.2       $8,717.6

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Current Liabilities:
     Short-term borrowings                             $22.3         $103.6
     Accounts payable and drafts                     2,396.0        2,245.3
     Accrued liabilities                             1,224.0        1,074.9
     Current portion of long-term debt                 129.1           63.6

     Total current liabilities                      $3,771.4       $3,487.4

    Long-Term Liabilities:
     Long-term debt                                 $3,150.2       $3,324.8
     Other                                             465.1          440.1

     Total long-term liabilities                    $3,615.3       $3,764.9

    Stockholders' Equity                            $1,522.5       $1,465.3

    Total Liabilities and Stockholders' Equity      $8,909.2       $8,717.6


                            Additional Disclosure

    (a)  The Company recorded certain transactions in connection with the
         divestiture of non-core businesses and assets.  On June 14, 2000, the
         Company completed the sale of its sealants and foam rubber business
         for approximately $92.5 million, resulting in a gain of
         $36.6 million.  The business had sales of approximately $100 million
         for the year ended December 31, 1999.  The Company also recorded
         other transactions, including charges related to the disposal of idle
         plant equipment.  The result of these transactions was a net gain of
         $23.0 million ($ 13.0 million or $ .20 per dilutive share, after
         tax).

                      Lear Corporation and Subsidiaries
                              Supplemental Data
          (Unaudited, in millions, except content per vehicle data)

                                                       Second Quarter Ended

                                                    07/01/00       07/03/99
    Net sales

    U.S. and Canada                                   $2,344         $2,012
    Europe                                             1,072          1,024
    Rest of World                                        345            197

    Total                                             $3,761         $3,233

    Operating income before amortization                $268           $210
    Goodwill amortization                                (23)           (19)

    Operating income after amortization                 $245           $191

    Content per vehicle -- North America                $568           $482
    Content per vehicle -- Western Europe               $223           $225
    Content per vehicle -- South America                 $99           $103

                                                         Six Months Ended

                                                    07/01/00       07/03/99
    Net sales

    U.S. and Canada                                   $4,688         $3,681
    Europe                                             2,239          1,875
    Rest of World                                        640            365

    Total                                             $7,567         $5,921

    Operating income before amortization                $484           $344
    Goodwill amortization                                (45)           (33)

    Operating income after amortization                 $439           $311