TOWER AUTOMOTIVE INC - 10-Q Quarterly Report

Back to GetFilings.com

FORM 10-Q

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

------------------------------

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2004

OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___ to ___

Commission file number 1-12733

TOWER AUTOMOTIVE, INC.

(Exact name of Registrant as specified in its charter)

DELAWARE 41-1746238
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
27175 HAGGERTY ROAD 48377
NOVI, MICHIGAN (Zip Code)
(Address of principal executive offices)

(248) 675-6000
(Registrant's telephone number, including area code)

NOT APPLICABLE
(Former name, former address and former fiscal year, if changed since last
report)

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months, and (2) has been subject to such filing requirements
for the past 90 days.

Yes X No
---- ----

Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes X No
---- ----

The number of shares outstanding of the Registrant's common stock, par value
$.01 per share, at August 2, 2004 was 58,162,819 shares.

TOWER AUTOMOTIVE, INC.
FORM 10-Q

TABLE OF CONTENTS

PART I -- FINANCIAL INFORMATION

ITEM 1 FINANCIAL STATEMENTS

TOWER AUTOMOTIVE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(AMOUNTS IN THOUSANDS -- UNAUDITED)

June 30, December 31,
Assets 2004 2003
- ------------------------------------------------------------------ -------------- --------------

Current assets:
Cash and cash equivalents $ 192,885 $ 160,899
Accounts receivable 373,393 325,599
Inventories 138,041 130,004
Deferred income taxes, net 14,973 20,116
Prepaid tooling and other 158,838 91,662
------------- --------------
Total current assets 878,130 728,280
------------- --------------

Property, plant and equipment, net 1,151,900 1,055,873
Investments in joint ventures 207,779 248,133
Deferred income taxes 149,672 146,944
Goodwill 493,495 498,663
Other assets, net 162,540 168,516
------------- --------------
$ 3,043,516 $ 2,846,409
============= ==============

Liabilities and Stockholders' Investment
- ------------------------------------------------------------------
Current liabilities:
Current maturities of long-term debt and capital lease
Obligations $ 105,602 $ 99,597
Convertible Senior Debentures 35,745 --
Convertible Subordinated Notes -- 199,984
Accounts payable 646,984 556,036
Accrued liabilities 267,953 249,984
------------- --------------
Total current liabilities 1,056,284 1,105,601
------------- --------------

Long-term debt, net of current maturities 1,233,018 1,060,859
Convertible Senior Debentures 76,802 --
Obligations under capital leases, net of current maturities 36,924 42,798
Other noncurrent liabilities 220,910 223,641
------------- --------------
Total noncurrent liabilities 1,567,654 1,327,298
------------- --------------

Stockholders' investment:
Common stock 663 661
Additional paid-in capital 681,466 680,608
Retained deficit (172,488) (181,849)
Deferred compensation plans (8,488) (9,609)
Accumulated other comprehensive loss (32,251) (22,751)
Treasury stock (49,324) (53,550)
------------- --------------
Total stockholders' investment 419,578 413,510
------------- --------------
$ 3,043,516 $ 2,846,409
============= ==============

The accompanying notes are an integral part of these condensed consolidated
financial statements.

-1-

TOWER AUTOMOTIVE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS -- UNAUDITED)

Three Months Ended June 30, Six Months Ended June 30,
---------------------------- ---------------------------
2003 2003
2004 (Restated) 2004 (Restated)
----------- ----------- ----------- -----------

Revenues $ 783,213 $ 743,179 $ 1,564,449 $ 1,475,757
Cost of sales 714,499 664,731 1,435,090 1,322,785
----------- ----------- ----------- -----------

Gross profit 68,714 78,448 129,359 152,972
Selling, general and administrative
expenses 35,141 39,135 69,295 73,811
Restructuring and asset impairment charge 304 15,378 (5,303) 15,378
----------- ----------- ----------- -----------

Operating income 33,269 23,935 65,367 63,783

Interest expense, net 37,878 18,083 69,348 34,852
Unrealized loss on derivative 1,850 -- 1,850 --
----------- ----------- ----------- -----------
Income (loss) before provision for
income taxes (6,459) 5,852 (5,831) 28,931

Provision (benefit) for income taxes (2,196) 1,994 (1,718) 9,841
----------- ----------- ----------- -----------
Income (loss) before equity in earnings of
joint ventures and minority interest and
gain in sale of joint venture (4,263) 3,858 (4,113) 19,090

Equity in earnings of joint ventures 3,522 3,144 6,969 3,788
Minority interest (1,916) (4,356) (3,227) (8,660)
Gain on sale of joint venture -- -- 9,732 --
=========== =========== =========== ===========
Net income (loss) $ (2,657) $ 2,646 $ 9,361 $ 14,218
=========== =========== =========== ===========

Basic earnings (loss) per common share: $ (0.05) $ 0.05 $ 0.16 $ 0.25
=========== =========== =========== ===========

Weighted average basic shares outstanding 58,067 56,556 57,705 56,375
=========== =========== =========== ===========

Diluted earnings (loss) per common share: $ (0.05) $ 0.05 $ 0.16 $ 0.25
=========== =========== =========== ===========

Weighted average diluted shares outstanding 58,067 57,054 58,500 56,632
=========== =========== =========== ===========

The accompanying notes are an integral part of these condensed consolidated
financial statements.

-2-

TOWER AUTOMOTIVE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(AMOUNTS IN THOUSANDS -- UNAUDITED)

SIX MONTHS ENDED JUNE 30,
---------------------------
2004 2003
(RESTATED)
----------- -----------

OPERATING ACTIVITIES:
Net income $ 9,361 $ 14,218

Adjustments required to reconcile net income to net cash
provided by operating activities -
Restructuring and asset impairment charge (6,276) 15,368
Customer recovery related to program cancellation -- 15,600
Depreciation 76,353 79,106
Deferred income tax benefit (9,652) 811
Deferred compensation plans 724 94
Gain on sale of Joint venture investment (9,732) --
Equity in earnings of joint ventures, net (6,969) (3,788)
Change in working capital and other operating items (23,360) (8,333)
----------- -----------
Net cash provided by operating activities 30,449 113,076
----------- -----------

INVESTING ACTIVITIES:
Capital expenditures, net (131,027) (98,726)
Acquisitions, including joint venture interests, earnout
payments and dividends (21,299) 274
Divestiture of joint venture investment 51,700 --
Other -- 3,232
----------- -----------
Net cash used in investing activities (100,626) (95,220)
----------- -----------

FINANCING ACTIVITIES:
Proceeds from borrowings 576,491 1,487,428
Repayments of debt (474,393) (1,314,182)
Net proceeds from issuance of stock 65 482
----------- -----------
Net cash provided by financing activities 102,163 173,728
----------- -----------

NET CHANGE IN CASH AND CASH EQUIVALENTS 31,986 191,584

CASH AND CASH EQUIVALENTS:
Beginning of period 160,899 13,699
----------- -----------
End of period $ 192,885 $ 205,283
=========== ===========

Supplemental Cash Flow Information:
Interest Paid, net of amounts capitalized $ 63,790 $ 33,363
Income taxes paid (refunded) $ (1,191) $ (415)

The accompanying notes are an integral part of these condensed consolidated
financial statements.

-3-

TOWER AUTOMOTIVE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

1. BASIS OF PRESENTATION

The accompanying condensed consolidated financial statements have been prepared
by Tower Automotive, Inc. (the "Company"), without audit, pursuant to the rules
and regulations of the Securities and Exchange Commission. The information
furnished in the condensed consolidated financial statements includes primarily
normal recurring adjustments and reflects all adjustments which are, in the
opinion of management, necessary for a fair presentation of such financial
statements. Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to such rules and
regulations. Although the Company believes that the disclosures are adequate to
make the information presented not misleading, it is suggested that these
condensed consolidated financial statements be read in conjunction with the
audited financial statements and the notes thereto included in the Company's
Annual Report on Form 10-K for the year ended December 31, 2003 (the "Annual
Report").

Revenues and operating results for the three and six months ended June 30, 2004
are not necessarily indicative of the results to be expected for the full year
or any future period.

2. RESTATEMENT

As previously disclosed in the Company's Annual Report, certain amounts in the
Statements of Operations for the 2003 periods are different from the amounts
originally reported as a result of a restatement of a $7.7 million curtailment
loss for pension and other post-retirement benefits related to the Company's
2003 restructuring plan (subsequently reduced to $6.3 million based upon updated
actuary information in the fourth quarter of 2003). Statement of Financial
Accounting Standards ("SFAS") No. 88, "Employers' Accounting for Settlements and
Curtailments of Defined Benefit Pension Plans and for Termination Benefits"
requires curtailment losses to be recorded when probable and reasonably
estimable. The Company determined that the curtailment loss related to the 2003
restructuring plan was probable and reasonably estimable in the second quarter
of 2003. However, because the Company uses a September 30 measurement date for
its pension and other post-retirement benefits, the curtailment loss, which was
initially recorded in the second quarter of 2003, should have been recorded in
the third quarter of 2003 (a three-month lag), as required by SFAS No. 88.

A summary of the impact of this restatement is as follows:

FOR THE THREE MONTHS ENDED FOR THE SIX MONTHS ENDED
JUNE 30, 2003 JUNE 30, 2003
------------------------------------------ ----------------------------------------

AS PREVIOUSLY REPORTED AS RESTATED AS PREVIOUSLY REPORTED AS RESTATED
------------------------ ----------- ---------------------- -----------

Operating income $16,247 $23,935 $56,095 $63,783
Net income (loss) (2,423) 2,646 9,149 14,218
Basic earnings (loss) per share (0.04) 0.05 0.16 0.25
Diluted earnings (loss) per share (0.04) 0.05 0.16 0.25

This change did not impact the Company's results of operations for the
year ended December 31, 2003.

-4-

3. REVENUE RECOGNITION

The Company recognizes revenue as its products are shipped to its customers at
which time title passes. The Company participates in certain customers' steel
repurchase programs. Under these programs, the Company purchases steel directly
from a customer's designated steel supplier for use in manufacturing products
for such customer. The Company takes delivery and title to such steel and bears
risk of loss and obsolescence. The Company invoices its customers based upon
annually negotiated selling prices, which include a component for steel under
such repurchase programs. For sales where the Company participates in a
customer's steel repurchase program, revenue is recognized on the entire amount
of such sale, including the component for purchases under that customer's steel
repurchase program.

The Company enters into agreements to produce products for its customers at the
beginning of a given vehicle's life. Once such agreements are entered into by
the Company, fulfillment of the customers' purchasing requirements is the
obligation of the Company for the entire production life of the vehicle, which
range from three to ten years, and the Company has no provisions to terminate
such contracts. In certain instances, the Company may be committed under
existing agreements to supply product to its customers at selling prices which
are not sufficient to cover the variable cost to produce such product. In such
situations, the Company records a liability for the estimated future amount of
such losses. Such losses are recognized at the time that the loss is probable
and reasonably estimable and is recorded at the minimum amount necessary to
fulfill the Company's obligations to its customers. Losses are discounted and
are estimated based upon information available at the time of the estimate,
including future production volume estimates, length of the program, selling
price and production cost information. For certain design and development
projects the Company recognizes revenues under the percentage of completion
method. The amount of revenues recognized under such method is not significant
for any period presented.

4. INVENTORIES

Inventories are valued at the lower of first-in-first-out ("FIFO") cost or
market, and consisted of the following (in thousands):

JUNE 30, DECEMBER 31,
2004 2003
-------- ------------

Raw materials $68,801 $ 56,100
Work in process 27,738 23,288
Finished goods 41,502 50,616
-------- ------------
$138,041 $130,004
======== ============

5. STOCKHOLDERS' INVESTMENT

EARNINGS PER SHARE

Basic earnings per share is computed by dividing net income by the weighted
average number of common shares outstanding during the period. Diluted earnings
per share for the six months ended June 30, 2004 was determined based on the
assumption that the stock options were exercised at the beginning of the period
or at the time of issuance, if later. The effects of common stock equivalents
have not been included in diluted loss per share for the three months ended June
30, 2004 as the effect would be anti-dilutive. Diluted earnings per share for
the three and six months ended June 30, 2003 were determined based on the
assumption that the Edgewood Notes were converted at the beginning of the period
and that the stock options were exercised at the beginning of the period or at
the time of issuance, if later. The shares into which the Convertible
Subordinated Notes, which were extinguished in May 2004, and the Trust Preferred
Securities, issued by the Tower Automotive Capital Trust, are convertible,
totaling 16.2 million shares, were not included in the computation of earnings
per share for the three and six months ended June 30, 2003, due to their
anti-dilutive effect. The Company's 5.75% Convertible Senior Debentures, issued
in May 2004, are presently not considered to be common stock equivalents because
the shares into which the debentures are convertible are considered to be
contingently issuable shares and all conditions necessary for conversion into
shares of the Company's common stock have not been met.

-5-

Weighted average number of diluted shares outstanding was determined as follows
(in thousands):

FOR THE THREE MONTHS ENDED FOR THE SIX MONTHS ENDED
JUNE 30, JUNE 30,
----------------------------- --------------------------
2004 2003 2004 2003
--------------- ------------ ------------- ---------

Weighted average number of common
shares outstanding 58,067 56,556 57,705 56,375
Dilutive effect of stock options -- -- 142 --
Dilutive effect of restricted
stock -- 493 653 246
Dilutive effect of Edgewood notes
assuming conversion -- 5 -- 11
--------------- ------------ ---------- ---------
Weighted average number of
diluted shares outstanding 58,067 57,054 58,500 56,632
=============== ============ ========== =========

STOCK-BASED COMPENSATION

The Company accounts for stock options under the provisions of Accounting
Principles Board Opinion ("APB") No. 25, under which no compensation expense is
recognized when the stock options are granted to colleagues and directors at
fair market value as of the grant date. The Company may also grant stock options
to outside consultants. The fair value of these option grants are expensed over
the period services are rendered based on the Black-Scholes valuation model.

The Company has three stock option plans: the 1994 Key Employee Stock Option
Plan, the Long Term Incentive Plan and the Independent Director Stock Option
Plan and three stock purchase plans: the Colleague Stock Discount Plan, the Key
Leadership Deferred Income Stock Purchase Plan and the Director Deferred Income
Stock Purchase Plan. Had compensation cost for these plans been determined as
required under SFAS No. 123, "Accounting for Stock-Based Compensation," amended
by SFAS No. 148, "Accounting for Stock-Based Compensation -- Transition and
Disclosure," the Company's pro forma net income (loss) and pro forma income
(loss) per share would have been as follows (in thousands, except per share
data):

FOR THE THREE MONTHS ENDED FOR THE SIX MONTHS ENDED
JUNE 30, JUNE 30,
---------------------------- ---------------------------
2004 2003 2004 2003
-------- -------- -------- -------

Net income (loss):
As reported: $ (2,657) $ 2,646 $ 9,361 $ 14,218
Add: Stock-based compensation
included in reported net income
(loss), net of tax 273 581 572 830
Deduct: Total fair value
stock-based compensation expense
for all awards, net of tax (541) (1,193) (1,136) (2,411)
-------- -------- -------- --------
Pro Forma $ (2,925) $ 2,034 $ 8,797 $ 12,637
======== ======== ======== ========

-6-

FOR THE THREE MONTHS ENDED FOR THE SIX MONTHS ENDED
JUNE 30, JUNE 30,
-------------------------- ------------------------
2004 2003 2004 2003
------- -------- ----- --------

Basic earnings (loss) per share
As reported $(0.05) $0.05 $0.16 $0.25
Pro Forma (0.05) 0.04 0.15 0.22

Diluted earnings (loss) per share
As reported $(0.05) $0.05 $0.16 $0.25
Pro Forma (0.05) 0.04 0.15 0.22

The fair value of each option grant is estimated on the date of the
grant using the Black-Scholes option pricing model with the following
assumptions: Risk free interest rates of 4.33% and 3.92% in the 2004
periods and a risk free interest rate of 2.91% in the 2003 periods;
expected life of seven years for the 2004 and 2003 periods; expected
volatility of 61.21% and 58% in the 2004 periods and 58% in the 2003
periods; and no expected dividends in both the 2004 and 2003 periods.

6. DEBT

LONG-TERM DEBT

Long-term debt consists of the following (in thousands):

JUNE 30, DECEMBER 31,
2004 2003
----------- ------------

Revolving credit facility $ 46,500 $ --
Convertible Debentures 112,547 --
Senior Euro notes 182,775 188,640
Term credit facilities 375,000 239,512
Industrial development revenue bonds 43,765 43,765
Senior notes (net of discount of $6,788 and $6,955,
respectively) 251,212 251,005
Due to Tower Automotive Capital Trust 258,750 258,750
Other foreign subsidiary indebtedness 148,965 145,373
Other 23,970 25,749
----------- ------------
1,443,484 1,152,794
Less-current maturities (133,664) (91,935)
----------- ------------
Total long-term debt $ 1,309,820 $ 1,060,859
=========== ============

On May 24 2004, the Company entered into a credit agreement (the "Credit
Agreement") to replace its existing term credit facilities and issued
$125 million of 5.75% Convertible Senior Debentures (the "Convertible
Debentures"). The Company utilized the proceeds of the Credit Agreement
and the Convertible Debentures to repay existing senior credit
facilities in the amount of $239.5 million, call the $200 million 5.0%
convertible subordinated notes due August 1, 2004, pay related fees and
expenses and for general corporate purposes.

The Credit Agreement

The Credit Agreement provides for a revolving credit facility in the
aggregate amount of $50.0 million, a first lien term loan of $375
million and a second lien letter of credit facility of $155 million.

Revolving loans may be borrowed at any time subsequent to May 24, 2004
but prior to May 24, 2009, the revolving loan termination date. The
revolving credit facility provides for the issuance of letters of credit
under this revolving credit facility up to $25 million which constitute
usage under the facility and will reduce availability of revolving loans
dollar for dollar. Revolver letters of credit shall expire on the
earlier of one year from the date of issuance,

-7-

unless otherwise agreed to by the issuer, or one business day prior to
May 24, 2009, the revolving loan termination date. At June 30, 2004, the
Company had no amounts available for borrowing under this revolving
credit facility. The first lien term loan requires quarterly payments of
$937,500 beginning September 30, 2004 through September 30, 2008 and a
payment of $179.5 million on November 24, 2008 and May 24, 2009.

Borrowings under outstanding revolving loans and the first lien term
loan bear interest at a variable rate based upon a base rate, LIBOR or a
Euro rate plus an applicable margin of between 3.25% and 4.25%. The
Company pays a commitment fee of 0.50% per annum on the unused portion
of the revolving credit facility. Beginning January 1, 2005, the
applicable margin on outstanding borrowings and the commitment fee is
subject to adjustment based on the Company's leverage ratio. The actual
interest rate on amounts outstanding under revolving loans and the first
lien term loan ranged from 5.43% to 5.82% during the period of May 24,
2004 through June 30, 2004. The revolving credit facility and the first
lien term loan are secured by a first priority lien and security
interest (subject to customary exceptions) in the present and future
property and assets, real and personal, tangible and intangible of the
Company and the proceeds and products of such property and assets. The
Company must utilize the net proceeds of any equity issuances, asset
dispositions, casualty losses or debt to make mandatory prepayments
under the Credit Agreement.

The second lien letter of credit facility is fully cash collateralized
by third parties for purposes of replacing or backstopping letters of
credit outstanding under the Company's previous credit agreement. The
cash collateral was deposited by such third parties in a trust account
and the Company has no right, title or interest in the trust account.
The Company pays an annual fee on amounts deposited with the second lien
letter of credit issuer equal to, at the election of the Company, the
base rate plus a margin of 6.00% or LIBOR plus a margin of 7.00%, in
each case, less the amount of interest earned on the amount deposited as
cash collateral by the second lien participants. The second lien letters
of credit expire on the earlier of one year from date of issuance,
unless otherwise agreed to by the issuer, or on January 29, 2010, the
stated maturity date of the second lien letter of credit facility. The
total of issued and un-issued second lien letters of credit shall be
reduced by $387,500 per quarter beginning December 31, 2004 through
December 31, 2009, and by $146.9 million on January 29, 2010. At June
30, 2004, the Company had second lien letters of credit issued in the
amount of $153.5 million. No draws were outstanding against the second
lien letters of credit at June 30, 2004.

The second lien letter of credit facility is secured by a second
priority lien and security interest (subject to the same exceptions as
the first lien collateral) in all first lien collateral, other than the
principal manufacturing facilities located in the United States owned by
the Company or any of its subsidiaries or shares of capital stock or
indebtedness of certain subsidiaries.

The Credit Agreement contains numerous covenants, which require the
Company to meet certain financial maintenance tests including a minimum
interest coverage and a total leverage ratio. In addition, the covenants
limit: the creation of liens; the incurrence of indebtedness, guarantees
and contingent obligations; mergers and consolidations, acquisitions,
joint ventures and other investments; sales, transfers and other
dispositions of assets; dividends and other distributions to
stockholders; repurchasing shares of common stock; prepayment,
redemption or repurchase of certain indebtedness and other matters
customarily restricted in such agreements.

Convertible Debentures

On May 24, 2004, the Company issued the Convertible Debentures in the
total amount of $125 million. The Convertible Debentures bear interest
at a rate of 5.75% per annum paid semi-annually on May 15 and November
15 beginning November 15, 2004. The Convertible Debentures mature on May
15, 2024, unless earlier converted, redeemed or repurchased by the
Company.

The Convertible Debentures are general unsecured senior obligations of
the Company and rank equally with any present and future senior debt of
the Company. The Convertible Debentures rank senior to any subordinated
debt of the Company and are effectively subordinated to any secured debt
of the Company, to the extent of the amount of the assets securing such
debt. The Convertible Debentures are structurally subordinated to
present and future debt and other obligations of each subsidiary of the
Company.

-8-

Holders may convert the Convertible Debentures into shares of the Company's
common stock at a conversion rate of 231.0002 shares per $1,000 principal
amount of the Convertible Debentures (equal to a conversion price of
approximately $4.33 per share) subject to adjustment upon certain events,
under the following circumstances:

- prior to May 15, 2019, in any quarter subsequent to the quarter ended
June 30, 2004, if the last reported sale of the Company's common stock
for at least 20 trading days during the 30 consecutive trading days
ending on the first trading day of such quarter is greater than 125% of
the conversion price per share on such trading day;

- on or after May 15, 2019, at any time after the last reported sales
price of our common stock on any one day on or after May 15, 2019 is
greater than 125% of the then current conversion price;

- during the 5 business days after any 10 consecutive trading days in
which the average of the trading prices per $1,000 principal amount of
the Convertible Debentures for each day during such ten trading-day
period was less than 98% of the product of the average of the last
reported sale price of the common stock for each day during such ten
trading-day period and the then current conversion rate;

- and if the Convertible Debentures are called for redemption, upon the
occurrence of certain transactions and upon the occurrence of certain
credit rating events.

Upon conversion, the Company has the right to deliver, in lieu of shares of
the Company's common stock, cash or a combination of cash and shares of
common stock. The Company may not presently issue more than 19,705,187
shares of common stock upon the conversion or repurchase of the Convertible
Debentures unless and until the Company has obtained stockholder approval
for the issuance of the Convertible Debentures and the common stock
issuable upon conversion or repurchase. In circumstances under which the
Company would be required to issue in excess of 19,705,187 shares of common
stock, the Company will be required to pay cash in respect of all or a
portion of converted or repurchased Convertible Debentures in order to
ensure that the shares issued on conversion or repurchase do not exceed
19,705,187 shares (the "Embedded Conversion Option"). The initial value
associated with the Embedded Conversion Option was $12.6 million and is
being marked to market through the Company's Statement of Operations, until
such time as the required additional number of shares of common stock is
approved for authorization by the Company's stockholders. The Company
recognized expense of approximately $1.9 million for the three and six
months ended June 30, 2004, related to the change in fair value of the
Embedded Conversion Option which is included in Unrealized Loss on
Derivative in the accompanying Consolidated Statements of Operations. The
portion of the Convertible Debentures, which must currently be settled in
cash, will be reflected as a current liability in the Consolidated Balance
Sheet, until such time as shareholder approval to issue additional shares
is received.

The Convertible Debentures are not redeemable prior to May 20, 2011. The
Company may redeem the Convertible Debentures on or after May 20, 2011, in
whole or in part, at any time, for cash at a redemption price equal to 100%
of the principal amount, plus accrued and unpaid interest.

The holders of the Convertible Debentures may require the Company to
repurchase all or a portion of the Convertible Debentures on May 15, 2011,
May 15, 2014 and May 15, 2019 or if the Company experiences certain
fundamental changes at a repurchase price of 100% of principal amount, plus
accrued and unpaid interest. Subject to the limitation on the issuance of
the Company's common stock, referred to above, the Company, may at its
option, pay the repurchase price in cash, shares of common stock or a
combination thereof, except that the Company shall pay accrued and unpaid
interest, if any, in cash.

TOWER AUTOMOTIVE CAPITAL TRUST

During the third quarter of 2003, the Company elected to adopt the current
provisions of FASB Interpretation Number (FIN) 46, "Consolidation of
Variable Interest Entities, an interpretation of Accounting Research
Bulletin No. 51" as it relates to its mandatorily redeemable convertible
trust preferred securities prior to the required effective date. Under FIN
46, the Tower Automotive Capital Trust (the "Trust"), which was previously
consolidated by the Company, is no longer consolidated. As a result, the
Company no longer presents the mandatorily redeemable convertible trust
preferred securities as mezzanine financing, but instead records a debt
obligation for the proceeds which are owed to the Trust by the Company.
Interest is recorded at 6 3/4% on the amount owed by the Company to the
Trust, which is equal to the amount that was previously presented as
minority interest (net of tax) for the

-9-

dividends on the preferred stock. Interest expense increased by $4.4
million and $8.8 million, respectively, in the three and six months ended
June 30, 2004 related to this reclassification. Pursuant to the guidance in
FIN 46, the Company has elected not to reclassify the presentation in prior
periods. The $258.8 million trust convertible preferred securities held by
the Trust were issued in June 1998 at a dividend rate of 6 3/4% and are
redeemable, in whole or in part, after June 30, 2001 but before June 30,
2018. The preferred securities are also convertible at the option of the
holder into common stock of Tower at an equivalent conversion price of
$30.713 per share.

VARIABLE INTEREST ENTITY

As of December 31, 2003, the Company consolidated the variable interest
entity related to its Lansing, Michigan building and equipment leasing
arrangement and, therefore, recorded property, plant and equipment of $25.7
million and related indebtedness of $25.7 million. At June 30, 2004, this
indebtedness amounted to $23.9 million.

INTEREST RATE SWAP CONTRACT

The Company utilizes an interest rate swap contract to manage its interest
rate exposure on approximately $160 million of its floating rate
indebtedness under its Credit Agreement. The contract has the effect of
converting the floating rate interest to a fixed rate of approximately
6.88%, plus any applicable margin required under the revolving credit
facility. The interest rate swap contract was executed to balance the
Company's fixed-rate and floating-rate debt portfolios and expires in
September 2005.

The Company has designated the interest rate swap as a cash flow hedge.
Accordingly, gains and losses are recorded in accumulated other
comprehensive income (loss), net of income taxes. As of June 30, 2004, $4.9
million (net of tax) is recorded in accumulated other comprehensive loss
related to the cash flow hedge. Derivative liabilities relating to the
interest rate swap agreement totaling $8.9 million have been recorded in
accrued liabilities in the Condensed Consolidated Balance Sheet as of June
30, 2004. The fair value of the interest rate swap agreement is based upon
the difference between the contractual rates and the present value of the
expected future cash flows on the hedged interest rate.

7. ACQUISITIONS

Effective February 27, 2004, the Company acquired the remaining 34%
ownership interest in Seojin Industrial Company Limited ("Seojin") for
consideration of approximately $21.3 million. Such consideration consisted
of cash of $21.3 million offset by the repayment of $11.0 million of loans
to Seojin's minority shareholder, resulting in a net cash outflow of $10.3
million. Seojin is a supplier of frames, modules and structural components
to the Korean automotive industry with primary customers of Hyundai and
Kia. The Company financed the acquisition through Korean debt facilities,
which are not covered under the Company's Credit Agreement (Note 6). The
acquisition was accounted for under the purchase method of accounting and,
accordingly, the assets acquired and liabilities assumed have been recorded
at the Company's preliminary estimate of fair value as of the date of
acquisition. The excess of the purchase price over the fair value of the
assets acquired and liabilities assumed, if any, will be recorded as
goodwill. The purchase price and related allocation may be revised up to
one year from the date of the acquisition. The Company can provide no
assurances as to whether any revisions to the original purchase price
allocation will be significant. Adjustments to the purchase price and
related allocation may occur as a result of obtaining more information
regarding property valuations, liabilities assumed and revisions of
preliminary estimates of fair values made at the date of purchase. As the
Company previously consolidated Seojin, Seojin's results of operations have
been included in all periods presented and, as a result, no pro forma
information is presented.

-10-

In conjunction with previous acquisitions, reserves have been established
for certain costs associated with facility shutdown and consolidation
activities, for general and payroll related costs primarily for planned
employee termination activities, and for provisions for acquired loss
contracts. A rollforward of these reserves is as follows (in millions):

FACILITY
SHUTDOWN COSTS LOSS CONTRACTS
-------------- --------------

December 31, 2003 $ 2.0 $ 2.9
Utilization (0.3) (1.3)
-------------- --------------
June 30, 2004 $ 1.7 $ 1.6
============== ==============

As of June 30, 2004, all of the identified facilities have been shutdown,
but the Company continues to incur costs related to maintenance, taxes and
other costs related to the buildings. The Company's acquisition reserves
have been utilized as originally intended and management believes that the
liabilities recorded for shutdown and consolidation activities are adequate
as of June 30, 2004.

8. ACCOUNTS RECEIVABLE SECURITIZATION

In June 2001, the Company entered into a financing agreement whereby its
domestic operating units sold eligible customer receivables on an ongoing
basis to a fully consolidated financing entity. In February 2004, the
financing agreement was terminated. During the first six months of 2004, no
customer receivables were sold under this financing agreement.

9. INVESTMENTS IN JOINT VENTURES

In March 2004, the Company sold its 30.76% ownership interest in Yorozu
Corporation ("Yorozu") to Yorozu, through a share buy-back transaction on
the Tokyo Stock Exchange. Yorozu is a supplier of suspension modules and
structural parts to the Asian and North American automotive markets. The
Company received proceeds of approximately $51.7 million through this sale.
The consideration for the sale was based on the prevailing price of Yorozu,
as traded on the Tokyo Stock Exchange. The Company recognized a gain on the
sale of $9.7 million. The proceeds of this divestiture were utilized for
tooling purchases and other capital expenditures.

On February 10, 2004, the Company announced that a decision had been
finalized by DaimlerChrysler to move the current production of the frame
assembly for the Dodge Ram light truck from the Company's Milwaukee,
Wisconsin facility to the Company's 40% owned joint venture partner,
Metalsa, located in Monterrey, Mexico. The current Dodge Ram frame program
produced in the Milwaukee facility was expected to run through 2009. The
production move to Mexico is planned for mid-2005. The Company is in the
process of determining the expected net economic impact, if any, of
DaimlerChrysler's decision to move the Dodge Ram frame line on its future
consolidated results. The Company is also currently in negotiations with
DaimlerChrysler regarding a settlement pertaining to costs associated with
the move and/or replacement programs. The Company recognized revenue
associated with the Dodge Ram frame program of $59.0 million and $56.4
million for the three months ended June 30, 2004 and 2003, respectively,
and $119.2 million and $111.1 million for the six months ended June 30,
2004 and 2003, respectively.

-11-

10. RETIREMENT PLANS

The following table provides the components of net periodic pension benefit
cost and other post-retirement benefit cost for the three months ended June
30, (in thousands):

PENSION BENEFITS OTHER BENEFITS
2004 2003 2004 2003
------- ------- ------- -------

Service cost $ 2,140 $ 1,629 $ 94 $ 167

Interest cost 3,626 3,487 1,935 2,078

Expected return on plan assets (3,045) (2,438) -- --

Amortization of transition assets (1) (8) -- --

Amortization of prior service cost 1,054 595 -- --

Amortization of net losses 941 1,109 1,495 892
------- ------- ------- -------
Net periodic benefit cost $ 4,715 $ 4,374 $ 3,524 $ 3,137
======= ======= ======= =======

The following table provides the components of net periodic pension benefit
cost and other post retirement benefit cost for the six months ended June
30, (in thousands):

PENSION BENEFITS OTHER BENEFITS
2004 2003 2004 2003
------- ------- ------- -------

Service cost $ 4,280 $ 3,259 $ 189 $ 334

Interest cost 7,252 6,975 3,869 4,156

Expected return on plan assets (6,089) (4,876) -- --

Amortization of transition assets (2) (16) -- --

Amortization of prior service cost 2,108 1,190 -- --

Amortization of net losses 1,882 2,218 2,990 1,784

------- ------- ------- -------
Net periodic benefit cost $ 9,431 $ 8,750 $ 7,048 $ 6,274
======= ======= ======= =======

The reversal of the pension curtailment loss of $6.3 million, recognized in
the first quarter of 2004, associated with the Company's decision to not
move the Ford Ranger frame assembly is not reflected in the table above but
is reflected in the Company's Statement of Operations for the six months
ended June 30, 2004 as a restructuring charge reversal. (See Notes 2 and 12
to the Condensed Consolidated Financial Statements).

The Company previously disclosed in its consolidated financial statements
for the year ended December 31, 2003 that it expects its minimum pension
funding requirements to be $38 million during 2004. During the three and
six months ended June 30, 2004, the Company made contributions of $8.0
million and $14.0 million, respectively, to its pension plans. The Company
presently anticipates contributing an additional $17.8 million to fund its
pension plans in 2004 for a total of $31.8 million based upon the Company's
most recent estimate.

The Company contributed $1.4 million and $4.1 million, respectively, during
the three and six months ended June 30, 2004 to its defined contribution
employee savings plans.

The Company presently anticipates that the Medicare Prescription Drug,
Improvement and Modernization Act of 2003 will not have a material impact
on net periodic benefit cost.

11. SEGMENT INFORMATION

The Company produces a broad range of assemblies and modules for vehicle
body structures and suspension systems for the global automotive industry.
These operations have similar characteristics including the nature of
products, production processes and customers, and produce lower vehicle
structures, body structures (including Class A surfaces), suspension
components, and suspension and powertrain modules for the automotive
industry. Management reviews the operating results of the Company and makes
decisions based upon two operating segments: North America and
International.

-12-

Financial information by segment is as follows (in thousands):

NORTH
AMERICA INTERNATIONAL TOTAL
----------- ------------- ----------

THREE MONTHS ENDED JUNE 30, 2004:
Revenues $ 517,468 $ 265,745 $ 783,213
Operating income 13,553 19,716 33,269
Total assets 2,034,475 1,009,041 3,043,516
THREE MONTHS ENDED JUNE 30, 2003:
Revenues 531,502 211,677 743,179
Operating income 3,153 20,782 23,935
Restructuring and asset impairment charge 15,378 -- 15,378
Total assets 2,099,964 838,442 2,938,406
SIX MONTHS ENDED JUNE 30, 2004:
Revenues 1,051,350 513,099 1,564,449
Operating income 28,910 36,457 65,367
Total assets 2,034,475 1,009,041 3,043,516
SIX MONTHS ENDED JUNE 30, 2003:
Revenues 1,063,564 412,193 1,475,757
Operating income 24,992 38,791 63,783
Restructuring and asset impairment charge 15,378 -- 15,378
Total assets 2,099,964 838,442 2,938,406

The change in the carrying amount of goodwill for the six months ended June
30, 2004, by operating segment, is as follows (in thousands):

NORTH
AMERICA INTERNATIONAL TOTAL
--------- ------------- ---------

Balance at December 31, 2003 $ 336,468 $ 162,195 $ 498,663
Currency translation adjustment (302) (4,866) (5,168)
--------- --------- ---------
Balance at June 30, 2004 $ 336,166 $ 157,329 $ 493,495
========= ========= =========

12. RESTRUCTURING AND ASSET IMPAIRMENT CHARGES

MILWAUKEE RANGER AND NORTH AMERICA/CORPORATE OFFICE CONSOLIDATION
ACTIVITIES (2003 PLAN):

In October 2003, the Company announced plans to consolidate its Novi,
Michigan North America oversight and Grand Rapids, Michigan corporate
office activities and close its Rochester Hills, Michigan prototype tooling
and technical center facility. Qualifying exit costs (in accordance with
SFAS No. 146 "Accounting for Costs Associated with Exit or Disposal
Activities") relating to these activities were recognized by the Company in
the fourth quarter of 2003 totaling $3.7 million, comprised of cash charges
of $2.1 million and non-cash asset impairment charges of $1.6 million.
These costs are contained within the North America segment. The Company
does not anticipate any significant additional expenses relating to this
restructuring activity.

On May 27, 2003, the Company announced that it would transfer the
production of high-volume frame assemblies for the Ford Ranger from its
Milwaukee, Wisconsin facility to its Bellevue, Ohio facility. During 2003,
the Company recorded $25.0 million pre-tax restructuring and asset
impairment charges relating to this event. These charges reflect estimated
qualifying "exit costs" comprising cash charges of $6.1 million, pension
and other post-retirement benefit plan curtailment costs of $6.3 million
and non-cash asset impairment charges of $12.6 million, all within the
North America segment. These charges did not cover certain aspects of the
2003 Plan, including movement of equipment and colleague relocation and
training, which are recognized in future periods as incurred. On December
5, 2003, the Company announced that it had decided not to proceed with the
relocation of the Ford Ranger line based on revised economic factors from
the original May 2003 decision principally due to concessions received from
the Milwaukee labor unions and a need for management to focus on its 2004
new product launch schedule. Because the Company's measurement date for
pension and post-retirement benefits is September 30 and the decision to
continue Ranger frame production in Milwaukee was made in December 2003,
the curtailment loss

-13-

was reversed in the first quarter of 2004 (see Note 2). The cash charges of
$6.1 million were incurred prior to the reversal of the original decision
to move the Ford Ranger frame production. SFAS No. 144, "Accounting for
Impairment or Disposal of Long-Lived Assets" prohibits the restoration of
the non-cash asset impairment charges of $12.6 million.

During the three and six months ended June 30, 2004, the Company recognized
restructuring charges pertaining to the 2003 Plan of $0.3 million and $1.0
million, respectively.

The accrual for the 2003 Plan is included in accrued liabilities in the
accompanying Condensed Consolidated Balance Sheets as of June 30, 2004 and
December 31, 2003. The table below summarizes the accrual for the 2003 Plan
through June 30, 2004 (in millions):

SEVERANCE AND
OUTPLACEMENT COSTS
------------------

Balance at December 31, 2003 $ 2.0
Cash usage (1.2)
------------------
Balance at June 30, 2004 $0.8
==================

13. COMPREHENSIVE INCOME (LOSS)

The following table presents comprehensive income (loss), net of tax (in
thousands):

FOR THE THREE MONTHS ENDED FOR THE SIX MONTHS ENDED
JUNE 30, JUNE 30,
-------------------------- ------------------------
2004 2003 2004 2003
(Restated) (Restated)
--------- ---------- --------- ----------

Net income (loss) $ (2,657) $ 2,646 $ 9,361 $ 14,218
Change in cumulative translation
adjustment (5,167) 7,772 (12,845) 10,145
Unrealized gain (loss) on
qualifying cash flow hedges, net of
tax 2,599 301 3,345 812
--------- ---------- --------- ----------
Comprehensive income (loss) $ (5,225) $ 10,719 $ (139) $ 25,175
========= ========== ========= ==========

14. COMMITMENTS AND CONTINGENCIES

LITIGATION:

The Company is subject to various legal actions and claims incidental to
its business. Litigation is subject to many uncertainties and the outcome
of individual litigated matters is not predictable with assurance. After
discussions with counsel, it is the opinion of management that the outcome
of such matters will not have a material adverse impact on the Company's
financial position, results of operations or cash flows.

15. CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION:

The following consolidating financial information presents balance sheets,
statements of operations and cash flow information related to the Company's
business. Each Guarantor, as defined, is a direct or indirect 100% owned
subsidiary of the Company and has fully and unconditionally guaranteed the
9.25% senior unsecured Euro notes issued by R. J. Tower Corporation in 2000
and the 12% senior unsecured notes issued by R.J. Tower Corporation in
2003, on a joint and several basis. Tower Automotive, Inc. (the parent
company) has also fully and unconditionally guaranteed the notes and is
reflected as the Parent Guarantor in the consolidating financial
information. The Non-Guarantor Restricted Companies are the Company's
foreign subsidiaries except for Seojin Industrial Company Limited, which is
reflected as the Non-Guarantor Unrestricted Company in the consolidating
financial information. Separate financial statements and other disclosures
concerning the Guarantors have not been presented because management
believes that such information is not material to investors.

-14-

TOWER AUTOMOTIVE INC.
CONSOLIDATING BALANCE SHEETS AT JUNE 30, 2004
(AMOUNTS IN THOUSANDS -- UNAUDITED)

NON-GUARANTOR NON-GUARANTOR
R. J. TOWER PARENT GUARANTOR RESTRICTED UNRESTRICTED
CORPORATION GUARANTOR COMPANIES COMPANIES COMPANIES ELIMINATIONS CONSOLIDATED
----------- ----------- ----------- ------------- ------------- ------------ ------------

ASSETS
- ---------------------------------------

Current assets:
Cash and cash equivalents $ 115,198 $ -- $ 219 $ 77,178 $ 290 $ -- $ 192,885
Accounts receivable 15,644 -- 179,427 163,490 14,832 -- 373,393
Inventories -- -- 76,685 47,806 13,550 -- 138,041
Deferred income taxes, net 14,249 -- -- 1,251 (527) -- 14,973
Prepaid tooling and other 4,583 -- 100,869 44,740 8,646 -- 158,838
----------- ----------- ----------- ----------- ----------- ----------- -----------
Total current assets 149,674 -- 357,200 334,465 36,791 -- 878,130
----------- ----------- ----------- ----------- ----------- ----------- -----------

Property, plant and equipment, net 1,838 -- 689,691 290,663 169,708 -- 1,151,900
Investments in joint ventures 207,779 -- -- -- -- -- 207,779
Investment in subsidiaries 528,081 419,578 -- -- -- (947,659) --
Deferred income taxes, net 99,547 21,716 27,315 3,262 (2,168) -- 149,672
Goodwill -- -- 326,310 167,185 -- -- 493,495
Other assets, net 33,528 10,718 72,178 28,204 17,912 -- 162,540
----------- ----------- ----------- ----------- ----------- ----------- -----------
$ 1,020,447 $ 452,012 $ 1,472,694 $ 823,779 $ 222,243 $ (947,659) $ 3,043,516
=========== =========== =========== =========== =========== =========== ===========

LIABILITIES AND STOCKHOLDERS' INVESTMENT
- -----------------------------------------

Current liabilities:
Current maturities of long-term
debt and capital lease obligations $ 3,752 $ -- $ 3,619 $ 27,153 $ 71,078 $ -- $ 105,602
Convertible senior debentures -- 35,745 -- -- -- -- 35,745
Accounts payable 5,907 -- 443,403 158,993 38,681 -- 646,984
Accrued liabilities 52,341 15,520 121,728 70,625 7,739 -- 267,953
----------- ----------- ----------- ----------- ----------- ----------- -----------
Total current liabilities 62,000 51,265 568,750 256,771 117,498 -- 1,056,284
----------- ----------- ----------- ----------- ----------- ----------- -----------

Long-term debt, net of current
maturities 851,736 258,750 64,116 13,149 45,267 -- 1,233,018
Convertible senior debentures -- 76,802 -- -- -- -- 76,802
Obligations under capital leases,
net of current maturities -- -- -- 35,383 1,541 -- 36,924
Due to/(from) affiliates (349,902) (354,383) 511,906 195,077 (2,698) -- --
Other noncurrent liabilities 19,693 -- 154,658 38,325 8,234 -- 220,910
----------- ----------- ----------- ----------- ----------- ----------- -----------
Total noncurrent liabilities 521,527 (18,831) 730,680 281,934 52,344 -- 1,567,654
----------- ----------- ----------- ----------- ----------- ----------- -----------

Stockholders' investment 436,920 419,578 173,264 285,074 52,401 (947,659) 419,578
----------- ----------- ----------- ----------- ----------- ----------- -----------
$ 1,020,447 $ 452,012 $ 1,472,694 $ 823,779 $ 222,243 $ (947,659) $ 3,043,516
=========== =========== =========== =========== =========== =========== ===========

-15-

TOWER AUTOMOTIVE INC.
CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2004
(AMOUNTS IN THOUSANDS - UNAUDITED)

NON-GUARANTOR NON-GUARANTOR
R. J. TOWER PARENT GUARANTOR RESTRICTED UNRESTRICTED
CORPORATION GUARANTOR COMPANIES COMPANIES COMPANIES ELIMINATIONS CONSOLIDATED
----------- --------- --------- ------------ ------------- ------------ ------------

Revenues $ -- $ -- $ 507,904 $ 204,873 $ 70,436 $ -- $ 783,213

Cost of sales (1,509) -- 472,061 178,262 65,685 -- 714,499
--------- --------- --------- --------- --------- --------- ---------

Gross profit 1,509 -- 35,843 26,611 4,751 -- 68,714

Selling, general and administrative
expenses (7,345) -- 30,417 9,679 2,390 -- 35,141

Restructuring and asset impairment
charge 227 -- 77 -- -- -- 304
--------- --------- --------- --------- --------- --------- ---------

Operating income (loss) 8,627 -- 5,349 16,932 2,361 -- 33,269

Interest expense, net 26,639 9,461 (1,387) 1,317 1,848 -- 37,878

Unrealized loss on derivative -- 1,850 -- -- -- -- 1,850
--------- --------- --------- --------- --------- --------- ---------

Income (loss) before provision for
income taxes, equity in earnings of
joint ventures and minority interest (18,012) (11,311) 6,736 15,615 513 -- (6,459)

Provision (benefit) for income taxes (6,124) (3,846) 2,292 5,308 174 -- (2,196)
--------- --------- --------- --------- --------- --------- ---------

Income (loss) before equity in
earnings of joint ventures and
minority interest (11,888) (7,465) 4,444 10,307 339 -- (4,263)

Equity earnings in joint ventures and
subsidiaries, net 16,696 4,808 -- -- -- (17,982) 3,522

Minority interest, net -- -- -- (1,916) -- -- (1,916)
--------- --------- --------- --------- --------- --------- ---------

Net income (loss) $ 4,808 $ (2,657) $ 4,444 $ 8,391 $ 339 $ (17,982) $ (2,657)
========= ========= ========= ========= ========= ========= =========

-16-

TOWER AUTOMOTIVE INC.
CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2004
(AMOUNTS IN THOUSANDS - UNAUDITED)

NON-GUARANTOR NON-GUARANTOR
R. J. TOWER PARENT GUARANTOR RESTRICTED UNRESTRICTED
CORPORATION GUARANTOR COMPANIES COMPANIES COMPANIES ELIMINATIONS CONSOLIDATED
----------- --------- ----------- ----------- ------------ ------------ ------------

Revenues $ -- $ -- $ 1,032,727 $ 393,998 $ 137,724 $ -- $ 1,564,449

Cost of sales (4,248) -- 967,438 344,765 127,135 -- 1,435,090
----------- --------- ----------- ----------- ----------- ----------- -----------

Gross profit 4,248 -- 65,289 49,233 10,589 -- 129,359

Selling, general and administrative
expenses (15,760) -- 60,799 19,274 4,982 -- 69,295

Restructuring and asset impairment
charge 444 -- (5,747) -- -- -- (5,303)
----------- --------- ----------- ----------- ----------- ----------- -----------

Operating income 19,564 -- 10,237 29,959 5,607 -- 65,367

Interest expense, net 47,889 16,652 (1,906) 2,898 3,815 -- 69,348

Unrealized loss on derivative -- 1,850 -- -- -- -- 1,850
----------- --------- ----------- ----------- ----------- ----------- -----------

Income (loss) before provision for
income taxes, equity in earnings of
joint ventures and minority interest (28,325) (18,502) 12,143 27,061 1,792 -- (5,831)

Provision (benefit) for income taxes (9,366) (6,291) 4,130 9,200 609 -- (1,718)
----------- --------- ----------- ----------- ----------- ----------- -----------

Income (loss) before equity in
earnings of joint ventures and
minority interest (18,959) (12,211) 8,013 17,861 1,183 -- (4,113)

Equity earnings in joint ventures and
subsidiaries, net 30,799 21,572 -- -- -- (45,402) 6,969

Gain on sale of joint venture investment,
net 9,732 -- -- -- -- -- 9,732

Minority interest, net -- -- -- (3,227) -- -- (3,227)
----------- --------- ----------- ----------- ----------- ----------- -----------
Net income $ 21,572 $ 9,361 $ 8,013 $ 14,634 $ 1,183 $ (45,402) $ 9,361
=========== ========= =========== =========== =========== =========== ===========

-17-

TOWER AUTOMOTIVE INC.
CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2004
(AMOUNTS IN THOUSANDS - UNAUDITED)

NON-GUARANTOR NON-GUARANTOR
R. J. TOWER PARENT GUARANTOR RESTRICTED UNRESTRICTED
CORPORATION GUARANTOR COMPANIES COMPANIES COMPANIES ELIMINATIONS CONSOLIDATED
----------- --------- --------- ------------- ------------- ------------ ------------

OPERATING ACTIVITIES:
Net income $ 21,572 $ 9,361 $ 8,013 $ 14,634 $ 1,183 $ (45,402) $ 9,361
Adjustments required to reconcile net
income to net cash provided by (used
in) operating activities
Non-cash restructuring charge -- -- (6,276) -- -- -- (6,276)
Depreciation 130 -- 47,497 20,182 8,544 -- 76,353
Deferred income tax provision
(benefit) (7,855) -- (243) (2,053) 499 -- (9,652)

Gain on sale of joint venture
investment (9,732) -- -- -- -- -- (9,732)
Equity in earnings of joint
ventures, net (6,969) -- -- -- -- -- (6,969)
Changes in working capital and
other operating items (47,859) (1,099) (68,896) 39,916 9,900 45,402 (22,636)
--------- --------- --------- --------- --------- --------- ---------
Net cash provided by (used in)
operating activities (50,713) 8,262 (19,905) 72,679 20,126 -- 30,449
--------- --------- --------- --------- --------- --------- ---------

INVESTING ACTIVITIES:
Capital expenditures, net (1,132) -- (96,446) (25,173) (8,276) -- (131,027)
Divestitures and other (14,957) 66,657 -- -- -- -- 51,700
Acquisitions -- -- -- -- (21,299) -- (21,299)
--------- --------- --------- --------- --------- --------- ---------
Net cash provided by (used in)
investing activities (16,089) 66,657 (96,446) (25,173) (29,575) -- (100,626)
--------- --------- --------- --------- --------- --------- ---------

FINANCING ACTIVITIES:
Proceeds from borrowings 421,509 125,000 -- 3,608 26,374 -- 576,491
Repayment of debt (239,509) (199,984) (1,782) (14,355) (18,763) -- (474,393)
Net proceeds from issuance of stock -- 65 -- -- -- -- 65
--------- --------- --------- --------- --------- --------- ---------
Net cash provided by (used for)
financing activities 182,000 (74,919) (1,782) (10,747) 7,611 -- 102,163
--------- --------- --------- --------- --------- --------- ---------

NET CHANGE IN CASH AND CASH
EQUIVALENTS 115,198 -- (118,133) 36,759 (1,838) -- 31,986
CASH AND CASH EQUIVALENTS,
BEGINNING OF PERIOD -- -- 118,352 40,419 2,128 -- 160,899
--------- --------- --------- --------- --------- --------- ---------
CASH AND CASH EQUIVALENTS, END
OF PERIOD $ 115,198 $ -- $ 219 $ 77,178 $ 290 $ -- $ 192,885
========= ========= ========= ========= ========= ========= =========

-18-

TOWER AUTOMOTIVE INC.
CONSOLIDATING BALANCE SHEETS AT DECEMBER 31, 2003
(AMOUNTS IN THOUSANDS -- UNAUDITED)

NON-GUARANTOR NON-GUARANTOR
R. J. TOWER PARENT GUARANTOR RESTRICTED UNRESTRICTED
CORPORATION GUARANTOR COMPANIES COMPANIES COMPANIES ELIMINATIONS CONSOLIDATED
----------- ---------- ----------- ------------- ------------- ------------ ------------

ASSETS
- ---------------------------------------

Current assets:
Cash and cash equivalents $ -- $ -- $ 118,352 $ 40,419 $ 2,128 $ -- $ 160,899
Accounts receivable -- -- 177,177 129,633 18,789 -- 325,599
Inventories -- -- 73,760 44,876 11,368 -- 130,004
Deferred income taxes, net -- -- 14,250 5,866 -- -- 20,116
Prepaid tooling and other -- -- 39,849 41,445 10,368 -- 91,662
----------- ----------- ----------- ----------- ----------- ----------- -----------
Total current assets -- -- 423,388 262,239 42,653 -- 728,280
----------- ----------- ----------- ----------- ----------- ----------- -----------

Property, plant and equipment, net -- -- 642,240 288,430 125,203 -- 1,055,873
Investments in joint ventures 247,756 -- -- 377 -- -- 248,133
Investment in subsidiaries 411,267 413,510 -- -- -- (824,777) --
Deferred income taxes, net -- 21,716 119,857 (3,406) 8,777 -- 146,944
Goodwill -- -- 326,309 172,354 -- -- 498,663
Other assets, net 14,881 7,096 82,162 37,574 26,803 -- 168,516
----------- ----------- ----------- ----------- ----------- ----------- -----------
$ 673,904 $ 442,322 $ 1,593,956 $ 757,568 $ 203,436 $ (824,777) $ 2,846,409
=========== =========== =========== =========== =========== =========== ===========

LIABILITIES AND STOCKHOLDERS' INVESTMENT
- ------------------------------------------

Current liabilities:
Current maturities of long-term
debt and capital lease obligations $ -- $ -- $ 3,622 $ 32,916 $ 63,059 $ -- $ 99,597

Convertible subordinated notes -- 199,984 -- -- -- -- 199,984
Accounts payable -- -- 399,319 114,333 42,384 -- 556,036
Accrued liabilities 11,124 4,166 161,788 64,044 8,862 -- 249,984
----------- ----------- ----------- ----------- ----------- ----------- -----------
Total current liabilities 11,124 204,150 564,729 211,293 114,305 -- 1,105,601
----------- ----------- ----------- ----------- ----------- ----------- -----------

Long-term debt, net of current
maturities 679,177 258,750 65,871 16,202 40,859 -- 1,060,859
Obligations under capital leases, net
of current maturities -- -- -- 40,054 2,744 -- 42,798

Due to/(from) affiliates (479,789) (434,088) 758,417 147,123 8,337 -- --
Other noncurrent liabilities -- -- 180,827 34,431 8,383 -- 223,641
----------- ----------- ----------- ----------- ----------- ----------- -----------
Total noncurrent liabilities 199,388 (175,338) 1,005,115 237,810 60,323 -- 1,327,298
----------- ----------- ----------- ----------- ----------- ----------- -----------

Stockholders' investment 463,392 413,510 24,112 308,465 28,808 (824,777) 413,510
----------- ----------- ----------- ----------- ----------- ----------- -----------
$ 673,904 $ 442,322 $ 1,593,956 $ 757,568 $ 203,436 $ (824,777) $ 2,846,409
=========== =========== =========== =========== =========== =========== ===========

-19-

TOWER AUTOMOTIVE INC.
CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2003 (Restated)
(AMOUNTS IN THOUSANDS - UNAUDITED)

NON-GUARANTOR NON-GUARANTOR
R. J. TOWER PARENT GUARANTOR RESTRICTED UNRESTRICTED
CORPORATION GUARANTOR COMPANIES COMPANIES COMPANIES ELIMINATIONS CONSOLIDATED
----------- --------- --------- ------------- ------------- ------------ ------------

Revenues $ -- $ -- $ 491,019 $ 173,271 $ 78,889 $ -- $ 743,179

Cost of sales -- -- 446,051 146,695 71,985 -- 664,731
--------- --------- --------- --------- --------- --------- ---------

Gross profit -- -- 44,968 26,576 6,904 -- 78,448

Selling, general and administrative
expenses -- -- 28,286 9,305 1,544 -- 39,135

Restructuring and asset impairment
charge -- -- 15,144 234 -- -- 15,378
--------- --------- --------- --------- --------- --------- ---------

Operating income (loss) -- -- 1,538 17,037 5,360 -- 23,935

Interest expense, net 11,299 6,866 (3,098) 1,097 1,919 -- 18,083
--------- --------- --------- --------- --------- --------- ---------

Income (loss) before provision for
income taxes, equity in earnings of
joint ventures and minority interest (11,299) (6,866) 4,636 15,940 3,441 -- 5,852

Provision (benefit) for income taxes (3,844) (2,334) 1,581 5,421 1,170 -- 1,994
--------- --------- --------- --------- --------- --------- ---------

Income (loss) before equity in
earnings of joint ventures and
minority interest (7,455) (4,532) 3,055 10,519 2,271 -- 3,858

Equity earnings in joint ventures and
subsidiaries, net 17,515 10,060 -- -- -- (24,431) 3,144

Minority interest, net -- (2,882) -- (1,474) -- -- (4,356)
--------- --------- --------- --------- --------- --------- ---------

Net income (loss) $ 10,060 $ 2,646 $ 3,055 $ 9,045 $ 2,271 $ (24,431) $ 2,646
========= ========= ========= ========= ========= ========= =========

-20-

TOWER AUTOMOTIVE INC.
CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2003 (Restated)
(AMOUNTS IN THOUSANDS - UNAUDITED)

NON-GUARANTOR NON-GUARANTOR
R. J. TOWER PARENT GUARANTOR RESTRICTED UNRESTRICTED
CORPORATION GUARANTOR COMPANIES COMPANIES COMPANIES ELIMINATIONS CONSOLIDATED
----------- --------- --------- ------------- ------------- ------------ ------------

Revenues $ -- $ -- $ 991,782 $ 328,096 $ 155,879 $ -- $ 1,475,757

Cost of sales -- -- 903,030 277,749 142,006 -- 1,322,785
----------- --------- --------- ----------- ----------- ----------- -----------

Gross profit -- -- 88,752 50,347 13,873 -- 152,972

Selling, general and administrative
expenses -- -- 52,531 18,197 3,083 -- 73,811

Restructuring and asset impairment
charge -- -- 15,144 234 -- -- 15,378
----------- --------- --------- ----------- ----------- ----------- -----------

Operating income -- -- 21,077 31,916 10,790 -- 63,783

Interest expense, net 23,325 13,732 (8,499) 2,518 3,776 -- 34,852
----------- --------- --------- ----------- ----------- ----------- -----------

Income (loss) before provision for
income taxes, equity in earnings of
joint ventures and minority interest (23,325) (13,732) 29,576 29,398 7,014 -- 28,931

Provision (benefit) for income taxes (7,932) (4,669) 10,061 9,996 2,385 -- 9,841
----------- --------- --------- ----------- ----------- ----------- -----------

Income (loss) before equity in
earnings of joint ventures and
minority interest (15,393) (9,063) 19,515 19,402 4,629 -- 19,090

Equity earnings in joint ventures and
subsidiaries, net 44,438 29,045 -- -- -- (69,695) 3,788

Minority interest, net -- (5,764) -- (2,896) -- -- (8,660)
----------- --------- --------- ----------- ----------- ----------- -----------

Net income $ 29,045 $ 14,218 $ 19,515 $ 16,506 $ 4,629 $ (69,695) $ 14,218
=========== ========= ========= =========== =========== =========== ===========

-21-

TOWER AUTOMOTIVE INC.
CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2003
(RESTATED)(AMOUNTS IN THOUSANDS - UNAUDITED)

NON-GUARANTOR NON-GUARANTOR
R. J. TOWER PARENT GUARANTOR RESTRICTED UNRESTRICTED
CORPORATION GUARANTOR COMPANIES COMPANIES COMPANIES ELIMINATIONS CONSOLIDATED
----------- --------- --------- ------------- ------------- ------------ ------------

OPERATING ACTIVITIES:
Net income $ 29,045 $ 14,218 $ 19,515 $ 16,506 $ 4,629 $ (69,695) $ 14,218
Adjustments required to reconcile net
income to net cash provided by
(used in) operating activities
Restructuring and asset
impairment charge -- -- 15,134 234 -- -- 15,368
Customer recovery related to
program cancellation -- -- 15,600 -- -- -- 15,600
Depreciation -- -- 52,299 22,821 3,986 -- 79,106
Deferred income tax provision
(benefit) -- -- 5,013 (4,581) 379 -- 811
Equity in earnings of joint
ventures, net (3,788) -- -- -- -- -- (3,788)
Changes in working capital and
other operating items (36,392) (8,039) (15,885) 19,407 2,189 30,481 (8,239)
----------- --------- --------- ------------- ------------- ------------ ------------
Net cash provided by (used in)
operating activities (11,135) 6,179 91,676 54,387 11,183 (39,214) 113,076
----------- --------- --------- ------------- ------------- ------------ ------------

INVESTING ACTIVITIES:
Capital expenditures, net -- -- (76,435) (13,791) (8,500) -- (98,726)
Acquisitions and other, net (192,252) (6,661) 163,205 -- -- 39,214 3,506
----------- --------- --------- ------------- ------------- ------------ ------------
Net cash provided by (used in)
investing activities (192,252) (6,661) 86,770 (13,791) (8,500) 39,214 (95,220)
----------- --------- --------- ------------- ------------- ------------ ------------
FINANCING ACTIVITIES:
Proceeds from borrowings 1,451,296 -- 896 34,377 859 -- 1,487,428
Repayment of debt (1,247,909) -- (4,897) (55,514) (5,862) -- (1,314,182)
Net proceeds from issuance of stock -- 482 -- -- -- -- 482
----------- --------- --------- ------------- ------------- ------------ ------------

Net cash provided by (used for)
financing activities 203,387 482 (4,001) (21,137) (5,003) -- 173,728
----------- --------- --------- ------------- ------------- ------------ ------------
NET CHANGE IN CASH AND CASH
EQUIVALENTS -- -- 174,445 19,459 (2,320) -- 191,584
CASH AND CASH EQUIVALENTS,
BEGINNING OF PERIOD -- -- -- 9,191 4,508 -- 13,699
----------- --------- --------- ------------- ------------- ------------ ------------
CASH AND CASH EQUIVALENTS, END
OF PERIOD $ -- $ -- $ 174,445 $ 28,650 $ 2,188 $ -- $ 205,283
=========== ========= ========= ============= ============= ============ ============

-22-

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

OVERVIEW

The Company produces a broad range of assemblies and modules for vehicle frames,
upper body structures and suspension systems for the global automotive industry.
Including 100% owned subsidiaries and investments in joint ventures, the Company
has production and engineering facilities in the United States, Canada, Italy,
Germany Belgium, Poland, France, Spain, Brazil, India, Slovakia, Korea, Japan,
China and Mexico.

The Company's products are manufactured utilizing steel and various purchased
assemblies. The price of steel has increased significantly during 2004 compared
to recent historical periods due to a shortage of certain raw materials
necessary to produce steel and increased global demand, primarily in China. The
Company purchases a substantial portion of its steel from its customers through
the customers' repurchase programs. The purchases through customers' repurchase
programs, have somewhat mitigated the severity of price increases associated
with the procurement of steel. The remainder of the Company's steel purchasing
requirements is met through contracts with steel producers and market purchases.
Prices associated with such purchases have rapidly increased during 2004. We
expect the effect of increased steel prices to continue to have an adverse
impact on the Company's results of operations for the foreseeable future. The
Company's agreements with its customers generally do not permit the Company to
increase selling prices for increases in prices of raw material inputs. The
Company is pursuing several initiatives to mitigate the impact of such raw
material price increases on its results of operations. Such initiatives include
pursuing selling price increases from customers and reducing other operating
costs, among other initiatives. The Company can provide no assurances that such
initiatives will be successful.

The Company's gross margins have been declining since 1999. Generally, the
Company's customers require the reduction of selling prices of the Company's
products for each year during the respective lives of such product programs,
generally five to seven years. The Company's ability to maintain or improve its
profit margins is directly linked to its ability to offset these sales price
reductions with reduced operating costs. During the three and six months ended
June 30, 2004, selling price reductions reduced gross profit by $5.0 million and
$10.6 million, respectively, in comparison to the corresponding periods of 2003.

The number of new vehicle launches also impacts the Company's gross margins. The
Company's operating costs are higher during a product launch period relative to
when the vehicle has reached normal production volumes. In addition, the
Company's gross margins are impacted by the commercial success of the vehicles
to which the Company is a supplier, general global economic conditions and
automotive production volumes. During the first six months of 2004, the Company
was adversely impacted by the large number of new product launches in comparison
to the corresponding period of 2003. These launches, which are significant both
in terms of number and relative size, reduced gross profit by $5.1 million and
$15.9 million, respectively, in the three and six months ended June 30, 2004 in
comparison to the corresponding periods of 2003. The Company expects this impact
to continue through at least some portion of the second half of 2004. General
economic conditions, such as labor costs and health care, reduced gross profit
by $11.4 million and $19.9 million, respectively, during the three and six
months ended June 30, 2004 compared to the three and six months ended June 30,
2003.

To address the deterioration in operating performance, management has initiated
plans to: (a) centralize and standardize processes which were previously
performed on a decentralized basis, including purchasing, customer quoting and
product costing, product engineering and accounting; (b) rationalize capital
expenditures to more closely align capital spending with expected product
returns;

-23-

(c) use centralization and standardization to leverage cost improvement ideas
across the Company's operating facilities globally; (d) and a number of other
cost reduction initiatives. During the three and six months ended June 30, 2004,
the Company reduced operating costs by $9.9 million and $15.8 million,
respectively, in comparison to the corresponding periods of 2003.

If the Company is not successful in implementing these actions, the Company may
continue to experience declining gross margins, which would hinder the Company's
ability to pay down existing indebtedness, fund future growth and provide
returns to stockholders.

On February 10, 2004, the Company announced that a decision had been finalized
by DaimlerChrysler to move the current production of the frame assembly for the
Dodge Ram light truck from the Company's Milwaukee, Wisconsin facility to the
Company's 40% owned joint venture partner, Metalsa located in Monterrey, Mexico.
The current Dodge Ram frame program produced in the Milwaukee facility was
expected to run through 2009. The production move to Mexico is planned for
mid-2005. The Company is in the process of determining the expected net economic
impact, if any, of DaimlerChrysler's decision to move the Dodge Ram frame line
on its future consolidated results. The Company is also currently in
negotiations with DaimlerChrysler regarding a settlement pertaining to costs
associated with the move and/or replacement programs.

For a more detailed description of other factors that have had, or may in the
future have, a significant impact on the Company's business, please refer to
"Forward Looking Statements", "Market Risks" and "Opportunities" contained in
this Management's Discussion and Analysis for insight on opportunities,
challenges and risks, such as those presented by known material trends and
uncertainties, on which the Company's management is most focused for both the
short term and long term, as well as the actions management is taking to address
these opportunities, challenges and risks.

RESULTS OF OPERATIONS

As previously disclosed in the Company's Annual Report on Form 10-K for the year
ended December 31, 2003, certain amounts for the three and six months ended June
30, 2003 are different from the amounts originally reported as a result of a
restatement of a $7.7 million curtailment loss for pension and other
post-retirement benefits related to the Company's 2003 restructuring plan
(subsequently reduced to $6.3 million based upon updated actuary information in
the fourth quarter of 2003). See Note 2 to the Condensed Consolidated Financial
Statements.

THE THREE MONTHS ENDED JUNE 30, 2004 COMPARED TO THE THREE MONTHS ENDED JUNE 30,
2003

REVENUES. Revenues increased by $40.0 million, or 5.4%, during the three months
ended June 30, 2004 to $783.2 million from $743.2 million during the three
months ended June 30, 2003. Higher volume and product mix increased revenues by
$36.8 million, while favorable foreign exchange effects increased revenues by
$8.2 million during the 2004 period. These increases were partially offset by
net selling price reductions of $5.0 million.

GROSS PROFIT AND GROSS MARGIN. Gross margin for the quarter ended June 30, 2004
was 8.8% compared to 10.6% for the comparable period of 2003. Gross profit
decreased by $9.7 million, or 12.4%, to $68.7 million during the 2004 period
compared to $78.4 million during the 2003 period. The decrease in gross margin
and gross profit resulted primarily from increased costs associated with the
Company's product launch activities of $5.1 million, customer selling price
reductions of $5.0 million and higher operating expenses of $11.4 million, which
includes the effects of higher material costs, primarily steel ($4.9 million),
higher health care costs ($4.9 million) and general economic conditions (i.e.
general labor rate increases , higher energy costs, etc.) pertaining to the
Company ($1.6 million). These declines were partially offset by operating
efficiencies of $5.9 million, favorable foreign currency effects of $0.6 million
and volume and product mix effects of $5.3 million.

-24-

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses decreased by $4.0 million, or 10.2%, to $35.1 million
during the three months ended June 30, 2004 from $39.1 million for the
corresponding period of 2003. Selling, general and administrative expenses
represented 4.5% of revenues during the 2004 period in comparison to 5.3% in the
2003 period. The decline resulted primarily from the Company's 2003
Restructuring Plan involving the Company's corporate consolidation activities.

OPERATING INCOME. Operating income increased by $9.4 million, or 39.0%, to $33.3
million during the three months ended June 30, 2004 from $23.9 million during
the comparable period of 2003. This increase was due to declines of $15.1
million and $4.0 million, respectively, in restructuring and impairment charges
and selling, general and administrative expenses, which were partially offset by
the above-mentioned decrease in gross profit.

INTEREST EXPENSE, NET. Interest expense, net increased by $19.8 million to $37.9
million during the 2004 period in comparison to $18.1 million in the 2003
period. The increase was attributable to: (i) increased interest of $6.0 million
related to the 12% senior notes issued in June 2003; (ii) $4.4 million related
to the Trust Preferred Securities, which was recorded as minority interest
during the 2003 quarter; (iii) $3.5 million associated with the write off of
deferred financing fees related to debt paid off in the 2004 period; (iv) $1.4
million associated with a call premium pertaining to $200 million convertible
subordinated notes which were extinguished in June 2004; (v) $0.9 million
associated with the Company's 5.75% debentures issued in May 2004; and (vi) $3.6
million pertaining to increased debt balances and interest rates relating to the
Company's credit agreement arrangements entered into in May 2004.

UNREALIZED LOSS ON DERIVATIVE. The Company recognized an unrealized loss on
derivative of $1.9 million during the three months ended June 30, 2004. The
embedded conversion option associated with the 5.75% Convertible Senior
Debentures, issued in May 2004, is required to be bifurcated from the host debt
contract. This bifurcated derivative is being marked to market until such time
as the required additional number of shares of common stock associated with the
conversion feature is approved for authorization by the Company's stockholders.
(See Note 6 to Condensed Consolidated Financial Statements).

BENEFIT FOR INCOME TAXES. The Company recognized a tax benefit of $2.2 million
(effective income tax benefit rate of 34.0%) for the three months ended June 30,
2004 compared to an income tax provision of $2.0 million (effective income tax
rate of 34.1%) during the corresponding period of 2003.

EQUITY IN EARNINGS OF JOINT VENTURES. Equity in earnings of joint ventures
increased by $0.4 million, or 12.0%, to $3.5 million during the three months
ended June 30, 2004 from $3.1 million during the three months ended June 30,
2003. The increase resulted from the Company's share of earnings from its joint
venture interest in Metalsa of $2.0 million. This increase was partially offset
by a decrease from the Company's share of earnings associated with its joint
venture interests in Yorozu and DTA Development of $1.5 million and $0.1
million, respectively. The Company sold its 30.76% ownership interest in Yorozu
on March 11, 2004.

MINORITY INTEREST. Minority interest decreased by $2.4 million, or 56.0%, to
$1.9 million during the three months ended June 30, 2004 from $4.4 million in
the corresponding period of 2003. The 2003 period reflected dividends, net of
income tax benefits, on the Company's Trust Preferred Securities in the amount
of $2.9 million. This decrease was partially offset by an increase of $0.5
million due to improved earnings at Tower Golden Ring.

-25-

NET INCOME (LOSS). The Company recognized a net loss of $2.7 million, or $0.05
per basic and diluted share in the three months ended June 30, 2004 compared to
net income of $2.6 million, or $0.05 per basic and diluted share. The net loss
for the 2004 period was primarily attributable to the $19.8 million increase in
interest expense and the $1.9 million unrealized loss on derivative.

THE SIX MONTHS ENDED JUNE 30, 2004 COMPARED TO THE SIX MONTHS ENDED JUNE 30,
2003

REVENUES. Revenues for the first six months of 2004 increased by $88.7 million,
or 6.0%, to $1.56 billion from $1.48 billion during the first six months of
2003. Higher volume and favorable product mix increased revenue by $71.3 million
and foreign exchange effects increased revenues by $27.7 million. These
increases were partially offset by net selling price reductions of $10.3
million.

GROSS PROFIT AND GROSS MARGIN. Gross margin for the first six months of 2004 was
8.3% compared to 10.4% for the comparable period of 2003. Gross profit declined
by $23.6 million, or 15.4%, to $129.4 million during the 2004 period compared to
$153.0 million during the 2003 period. The decrease in gross margin and gross
profit were primarily attributable to increased costs associated with the
Company's product launch activities of $15.9 million during the 2004 period,
customer selling price reductions of $10.6 million and higher operating expenses
of $19.9 million, which includes the effects of higher material costs, primarily
steel ($5.6 million), higher health care costs ($6.5 million) and $7.8 million
pertaining to general economic conditions (i.e. general labor rate increases,
higher energy costs, etc.) pertaining to the Company. These declines were
partially offset by operating efficiencies of $11.3 million, favorable foreign
currency effects of $1.6 million and volume and product mix effects of $9.9
million.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses declined by $4.5 million, or 6.1%, to $69.3 million
during the first six months of 2004 from $73.8 million during the first six
months of 2003. Selling, general and administrative expenses represented 4.4% of
revenues during the 2004 period compared to 5.0% during the 2003 period. The
decline is primarily attributable to lower expenses resulting from the Company's
2003 Restructuring Plan involving the Company's corporate consolidation
activities.

OPERATING INCOME. Operating income increased by $1.6 million, or 2.5%, to $65.4
million during the first six months of 2004 from $63.8 million during the
corresponding period of 2003. This increase was attributable to the lower
selling, general and administrative expenses of $4.5 million mentioned above and
a decline in restructuring and asset impairment charges of $20.7 million. These
declines were partially offset by the $23.6 million decline in gross profit.

INTEREST EXPENSE. Interest expense, net increased by $34.5 million, or 99%, to
$69.3 million for the first six months of 2004 from $34.9 million for the
corresponding period of 2003. The increase was attributable to: (i) increased
interest of $13.9 million related to the 12% senior notes issued in June 2003;
(ii) $8.8 million related to the Trust Preferred Securities, which was recorded
as minority interest during the first six months of 2003; (iii) debt issuance
fees amounting to $3.5 million associated with the write off of deferred
financing fees related to debt paid off in the second quarter of 2004; (iv) $1.4
million associated with a call premium pertaining to $200 million convertible
subordinated notes which were repaid in June 2004; (v) $0.9 million associated
with the Company's 5.75% debentures issued in May 2004 and (vi) $6.0 million
pertaining to increased debt balances and interest rates relating to the
Company's credit agreement arrangements entered into in May 2004.

UNREALIZED LOSS ON DERIVATIVE. The Company recognized an unrealized loss on
derivative in the amount of $1.9 million in the quarter ended June 30, 2004. The
embedded conversion option associated with the 5.75% Convertible Senior
Debentures, issued in May 2004, is required to be bifurcated from the host debt
contract. This bifurcated derivative is being marked to market until such time
the required additional number of shares of common stock associated with the
conversion feature are approved for authorization by the Company's stockholders.

-26-

PROVISION FOR INCOME TAXES. The Company recognized a tax benefit of $1.7 million
(effective income tax benefit rate of 29.5%) for the first six months of 2004
compared to an income tax provision of $9.8 million (effective income tax rate
of 34.0%) during the corresponding period of 2003. The relatively lower income
tax benefit rate for the 2004 period in comparison to federal statutory rates
was due to a high proportion of non-deductible items in relation to the pre-tax
loss.

EQUITY IN EARNINGS OF JOINT VENTURES. Equity in earnings of joint ventures
increased by $3.2 million, or 84.0%, during the six months ended June 30, 2004
to $7.0 million from $3.8 million during the six months ended June 30, 2003. The
increase primarily resulted from the Company's share of earnings from its joint
venture interests in Metalsa, Yorozu and DTA Development in the amounts of $2.1
million, $1.0 million and $0.1 million, respectively.

MINORITY INTEREST. Minority interest declined by $5.5 million, or 62.7%, during
the first six months of 2004 to $3.2 million from $8.7 million during the first
six months of 2003. The 2003 period included dividends, net of income tax
benefits on the Company's Trust Preferred Securities in the amount of $5.9
million, which are now classified as interest expense. This decrease was
partially offset by an increase of $0.4 million, associated with improved
earnings at Tower Golden Ring.

GAIN ON SALE OF JOINT VENTURE. The gain on sale of joint venture of $9.7 million
for the six months ended June 30, 2004 represents the Company's sale of its
30.76% ownership interest in Yorozu. (See Note 9 to the Condensed Consolidated
Financial Statements).

NET INCOME. Net income for the first six months of 2004 was $9.4 million, or
$0.16 per basic and diluted share compared to $14.2 million, or $0.25 per basic
and diluted share for the corresponding period of 2003. Net income for the 2004
period reflected a restructuring charge reversal, net of restructuring charges,
of $3.7 million, net of tax and a divestiture gain, net of tax of $9.7 million.

RESTRUCTURING AND ASSET IMPAIRMENT

In October 2003, the Company announced plans to consolidate its Novi, Michigan
North America oversight and Grand Rapids, Michigan corporate office activities
and close its Rochester Hills, Michigan prototype tooling and technical center
facility. In the fourth quarter of 2003, charges relating to these activities
were recognized by the Company totaling $3.7 million, comprised of cash charges
of $2.1 million and non-cash asset impairment charges of $1.6 million. These
costs as well as any additional costs expected to be incurred relating to these
activities are within the North America segment. The Company does not anticipate
any significant additional expenses related to this restructuring activity.

On May 27, 2003, the Company announced that it would transfer the production of
high-volume frame assemblies for the Ford Ranger from its Milwaukee facility to
its Bellevue, Ohio facility. During 2003, the Company recorded $25.0 million
pre-tax restructuring and asset impairment charges relating to this event. These
charges reflect estimated qualifying "exit costs" comprising cash charges of
$6.1 million, pension and other post-retirement benefit plan curtailment costs
of $6.3 million and non-cash asset impairment charges of $12.6 million, all
within the North America segment. These charges did not cover certain aspects of
the 2003 Plan, including movement of equipment and colleague relocation and
training, which are being recognized as incurred. On December 5, 2003, the
Company announced that it had decided not to proceed with the relocation of the
Ford Ranger line based on revised economic factors from the original May 2003
decision principally due to concessions received from the Milwaukee labor unions
and a need for management to focus on its 2004 new product launch schedule.
Because the Company's measurement date for pension and post-retirement benefits
is September 30, the decision to continue Ranger frame production in Milwaukee
made in December 2003 resulted in a reversal of the curtailment loss on a
three-month lag, in the first quarter of 2004, as discussed above.

-27-

The cash charges of $6.1 million were incurred prior to the reversal of the
original decision to move the Ford Ranger frame production. SFAS No. 144,
"Accounting for Impairment or Disposal of Long-Lived Assets" prohibits the
restoration of the non-cash asset charges of $12.6 million.

Management presently anticipates that the Company will incur cash restructuring
expenses in the range of $2.0 million to $4.0 million for the remainder of 2004.

The Company has historically executed various restructuring plans and may
execute additional plans in the future to respond to customer sourcing
decisions, to realign manufacturing capacity to prevailing global automotive
production and to improve the utilization of remaining facilities.

LIQUIDITY AND CAPITAL RESOURCES

During the first six months of 2004, the Company's cash requirements were met
through operations and commercial borrowings. At June 30, 2004, the Company had
available liquidity in the amount of $192.9 million, which consisted of cash on
hand.

Net cash provided by operating activities was $30.4 million during the six
months ended June 30, 2004 compared to net cash provided by operating activities
of $113.1 million during the six months ended June 30, 2003. The amount provided
during the first six months of 2004 primarily resulted from net income in the
amount of $9.3 million and an increase in accounts payable of $90.9 million,
which were partially offset by an increase in prepaid tooling balances of $70.0
million. The increases in accounts payable and prepaid tooling reflected the
Company's higher business and product launch activity levels.

Net cash utilized in investing activities was $100.6 million during the first
six months of 2004 compared to net cash utilized of $95.2 million in the
corresponding period of 2003. The utilization for the 2004 period resulted from
capital expenditures of $131.0 million and the acquisition of the remaining 34%
interest in Seojin Industrial Company Ltd. from the Company's joint venture
partner for $21.3 million. The impact of these items was partially offset by
proceeds of $51.7 million from the sale of Yorozu. Capital expenditures for 2004
are expected to be approximately $240.0 million or $195.0 million net of
anticipated lease proceeds.

Net cash provided by financing activities was $102.2 million during the first
six months of 2004 compared to net cash provided of $173.7 million during the
comparable period of 2003. During the six months ended June 30, 2004, the
Company had proceeds from borrowings amounting to $576.5 million and repayments
of debt in the amount of $474.3 million.

At June 30, 2004, the Company had negative working capital of $178.2 as a result
of its continuing focus on minimizing the cash flow cycle.

The Company believes that funds generated by operations, together with cash on
hand and available borrowing capacity should provide sufficient liquidity and
capital resources to pursue its business strategy for the foreseeable future
with respect to working capital, capital expenditures and other operating needs.
The Company anticipates that it will meet its liquidity requirements through the
prudent use of its cash resources, effective management of working capital and
capital expenditures and also employing other potential financing and strategic
alternatives, as required. Certain assumptions underlie this belief, including
among others, that there will be no material adverse developments in the
Company's business, the automotive market in general, or the Company's
anticipated activities and costs associated with its new program launches
scheduled for the remainder of 2004.

On May 24 2004, the Company entered into a credit agreement involving a
revolving loan commitment, a first lien term loan commitment and a second lien
letter of credit commitment with various financial institutions. The Company
also issued 5.75% Convertible Senior Debentures ("Convertible Debentures"). The
Company utilized net proceeds associated with the Convertible

-28-

Debentures along with borrowings pertaining to the above mentioned loan
commitments to repay existing senior credit facilities in the amount of $239.5
million, call the 5.0% convertible subordinated notes of $200.0 million due
August 1, 2004 and pay related fees and expenses. Additional revolving loans and
revolving letters of credit associated with the revolving loan facility, if any,
made or issued from time to time will be used for the ongoing working capital
needs and other general corporate purposes of the Company. The primary
objectives of this refinancing are to reduce the Company's near term debt
service requirements and to provide the financial flexibility appropriate for
the Company's operations and upcoming product launch activities. (See Note 6 to
Condensed Consolidated Financial Statements).

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

During the quarter ended June 30, 2004, the Company repaid its term credit
facility in the amount of $239.5 million, which was initially due in July 2006
and was classified as long-term debt at December 31, 2003. In addition, the
Company repaid the $200.0 million 5.0% convertible subordinated notes, due
August 1, 2004, during the quarter ended June 30, 2004.

The Company's contractual obligations pertaining to long-term debt and its 5.75%
Convertible Senior Debentures as of June 30, 2004 are as follows (in millions):

Payments Due by Period
Contractual Obligations Total 1 year 1-3 Years 4-5 Years After 5 Years
-------- ------ --------- --------- -------------

Long-term debt $1,330.9 $98.0 $70.3 $416.4 $746.2
Convertible Senior Debentures $125.0 -- -- -- $125.0

The Company's commercial commitments included up to $155.0 million of second
lien letters of credit which are available under the terms of the Company's
Credit Agreement of which $153.5 million were outstanding as of June 30, 2004.
In addition, the Company's commercial commitments included up to $25.0 million
in revolving letters of credit which are available in relation to the Company's
revolving credit facility of which $3.4 million was outstanding as of June 30,
2004.

DEBT RATINGS

During May 2004, Moody's Investor Services ("Moody's") cut the Company's senior
unsecured issuer rating to "Caa2," the eighth highest junk rating, from "B2."
Moody's also cut the ratings of the Company's 12% guaranteed senior unsecured
notes due in June 2013 to "B3" from "B1."

MARKET RISK

The Company is exposed to various market risks, including changes in foreign
currency exchange rates and interest rates. Market risk is the potential loss
arising from adverse changes in market rates and prices, such as foreign
currency exchange and interest rates. The Company's policy is to not enter into
derivatives or other financial instruments for trading or speculative purposes.
The Company periodically enters into derivative instruments to manage and reduce
the impact of changes in interest rates.

At June 30, 2004, the Company had total debt and obligations under capital
leases of $1,488.1 million. The debt is composed of fixed rate debt of $1,020.1
million and floating rate debt of $468 million. The pre-tax earnings and cash
flow impact for the next year resulting from a one percentage point increase in
interest rates on variable rate debt would be approximately $4.7 million,
holding other variables constant. A one-percentage point increase in interest
rates would not materially impact the fair value of the fixed rate debt.

A portion of the Company's revenues was derived from manufacturing operations in
Europe, Asia and South America. The results of operations and financial position
of the Company's foreign operations are

-29-

principally measured in their respective currency and translated into U.S.
dollars. The effects of foreign currency fluctuations in Europe, Asia and South
America are somewhat mitigated by the fact that expenses are generally incurred
in the same currency in which revenues are generated. The reported income of
these subsidiaries will be higher or lower depending on a weakening or
strengthening of the U.S. dollar against the respective foreign currency.

A portion of the Company's assets are based in its foreign operations and are
translated into U.S. dollars at foreign currency exchange rates in effect as of
the end of each period, with the effect of such translation reflected as a
separate component of stockholders' investment. Accordingly, the Company's
consolidated stockholders' investment will fluctuate depending upon the
weakening or strengthening of the U.S. dollar against the respective foreign
currency.

The Company's strategy for management of currency risk relies primarily upon
conducting its operations in a country's respective currency and may, from time
to time, also involve hedging programs intended to reduce the Company's exposure
to currency fluctuations. Management believes the effect of a 100 basis point
movement in foreign currency rates versus the dollar would not have materially
affected the Company's financial position, results of operations or cash flows
for the periods presented.

OPPORTUNITIES

The Company's recent growth in Europe and Asia along with foreign transplant
operations in the U.S. has reduced its reliance on Ford and DaimlerChrysler,
increased penetration into certain existing customers and added new customers
such as Fiat, BMW, Volkswagen, Nissan and Hyundai/Kia. The Company expects this
trend to continue as a result of its anticipated organic growth outside the
U.S., from recent awards to supply foreign transplant operations in the U.S. and
its efforts to diversify its customer base.

DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

All statements, other than statements of historical fact, included in this Form
10-Q or incorporated by reference herein, are, or may be deemed to be,
forward-looking statements within the meaning of Section 27A of the Securities
Act and Section 21E of the Securities Exchange Act of 1934, as amended (the
"Exchange Act"). When used in this Form 10-Q, the words "anticipate," "believe,"
"estimate," "expect," "intends", "project", "plan" and similar expressions, as
they relate to the Company, are intended to identify forward-looking statements.
Such forward-looking statements are based on the beliefs of the Company's
management as well as on assumptions made by and information currently available
to the Company at the time such statements were made. Various economic and
competitive factors could cause actual results to differ materially from those
discussed in such forward-looking statements, including factors which are
outside the control of the Company, such as risks relating to: (i) the degree to
which the Company is leveraged and the ability to generate sufficient cash flow
from operations to meet future liquidity needs; (ii) the Company's reliance on
major customers and selected vehicle platforms; (iii) the cyclicality and
seasonality of the automotive market; (iv) the failure to realize the benefits
of recent acquisitions and joint ventures; (v) the Company's ability to obtain
new business on new and redesigned models; (vi) the Company's ability to achieve
the anticipated volume of production from new and planned supply programs; (vii)
the general economic or business conditions affecting the automotive industry
(which is dependent on consumer spending), either nationally or regionally,
being less favorable than expected; (viii) the Company's failure to develop or
successfully introduce new products; (ix) increased competition in the
automotive components supply market; (x) unforeseen problems associated with
international sales, including gains and losses from foreign currency exchange;
(xi) implementation of or changes in the laws, regulations or policies governing
the automotive industry that could negatively affect the automotive components
supply industry; (xii) changes in general economic conditions in the United
States and Europe; and (xiii) various other factors beyond the Company's
control. All subsequent written and oral forward-looking statements attributable
to the Company or persons acting on behalf of the Company are expressly
qualified in their entirety by such cautionary statements.

-30-

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See "Market Risk" section of Part I, Item 2

ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES. The Company's Chief Executive
Officer and the Company's Chief Financial Officer have reviewed and evaluated
the effectiveness of the Company's disclosure controls and procedures as defined
in the Securities Exchange Act of 1934, as amended (the "Exchange Act"), as of
June 30, 2004 and have concluded that such disclosure controls and procedures
are effective to ensure that information required to be disclosed in the
Company's periodic reports filed under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified by the Securities and
Exchange Commission's rules and regulations.

CHANGES IN INTERNAL CONTROLS. No changes in the Company's internal controls over
financial reporting occurred during the quarter ended June 30, 2004 that have
materially affected or are reasonably likely to materially affect the Company's
internal controls over financial reporting.

-31-

PART II -- OTHER INFORMATION

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

On May 24, 2004, the Company completed a private placement of $125 million
aggregate principal amount of 5.75% Convertible Senior Debentures due 2024
(the "Debentures"). The initial purchasers of the Debentures were J.P. Morgan
Securities Inc. and Morgan Stanley & Co. Incorporated. The offering price of the
Debentures was equal to the principal amount of the Debentures, less a discount
to the initial purchasers, resulting in net proceeds to the Company of
approximately $121 million after offering expenses. The sale of the Debentures
to the initial purchasers was exempt from registration in reliance on Section
4(2) and Regulation D under the Securities Act of 1933, as amended, as a
transaction not involving a public offering. The Debentures were re-offered by
the initial purchasers to qualified institutional buyers in reliance on Rule
144A under the Securities Act.

The Debentures mature on May 15, 2024, unless earlier converted, redeemed or
repurchased. The interst rate on the Debentures is 5.75% per annum, payable
semi-annually in arrears in cash on May 15 and November 15 of each year,
commencing on November 15, 2004. The Debentures are convertible into shares of
the Company's common stock at a conversion rate of 231.0002 shares per $1,000
principal amount of Debentures, subject to adjustment upon certain events,
under certain specified circumstances. On or after May 20, 2011, the Company
may redeem the Debentures, in whole or in part, at any time, for cash at a
redemption price equal to 100% of the principal amount, plus any accrued and
unpaid interest. Holders of Debentures may require the Company to repurchase
some or all of that holder's Debentures on May 15, 2011, May 15, 2014, or May
15, 2019 at a repurchase price equal to 100% of the principal amount, plus any
accrued and unpaid interest to the repurchase date. The Debentures are general
unsecured senior obligations and rank equally with any of the Company's present
and future senior debt. The Debentures rank senior to any of the Company's
subordinated debt and will effectively be subordinated to any of the Company's
secured debt.

The Company has agreed to file a shelf registration under the Securities Act of
1933, as amended, covering resales of the Debentures and the shares of common
stock issuable upon conversion of the Debentures.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

On May 20, 2004, the Company's 2004 Annual Meeting of Stockholders was held. A
brief description of the matters voted upon at the meeting and the tabulation of
the voting therefore follows:

Proposal 1. Election of Directors.

Number of Votes
Nominee For Withheld
------- --- --------

S.A. Johnson 50,994,061 2,688,256
Kathleen Ligocki 52,376,977 1,305,340
Anthony G. Fernandes 49,828,906 3,853,411
Jurgen M. Geissinger 53,167,307 515,010
Ali Jenab 49,783,239 3,899,078
F. Joseph Loughrey 53,166,187 516,130
James R. Lozelle 31,899,889 21,782,428
Georgia R. Nelson 53,162,610 519,707
Enrique Zambrano 52,372,468 1,309,849

There were no broker non-votes with respect to the election of directors.

Proposal 2. Amendment to the Tower Automotive, Inc. Colleague Stock Discount
Plan. A proposal to amend the Tower Automotive, Inc. Colleague Stock Discount
Plan was adopted with 43,319,866 votes cast for, 852,111 votes cast against,
78,137 votes abstained and 9,432,203 broker non-votes.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

(a) Exhibits:

4.8 Indenture for the 5.75% Convertible Senior Debentures dated as of May
24, 2004, between Tower Automotive, Inc., as Issuer, and BNY Midwest
Trust Company, as Trustee (1)

4.9 Form of Tower Automotive, Inc. 5.75% Convertible Senior Debenture (1)

4.10 Resale Registration Rights Agreement dated as of May 24, 2004, for
the Tower Automotive, Inc. 5.75% Convertible Senior Debentures Due
2024. (1)

4.11 Purchase Agreement dated May 17, 2004 for the 5.75% Convertible
Senior Debentures due May 15, 2024 (1)

10.18 Change in Control Agreement between Tower Automotive, Inc. and
Certain of its Employees. (2)

10.19 Retirement Agreement between Tower Automotive, Inc. and Dugald K.
Campbell, dated September 17, 2003. (2)

10.20 Tower Automotive Supplemental Retirement Plan, effective January 1,
2001. (2)

10.21 Credit Agreement dated as of May 24, 2004, among R.J. Tower
Corporation, Tower Automotive, Inc., and the various financial
institutions from time to time parties thereto. (1)

31.1 Rule 15d-14(a) Certification of the Chief Executive Officer. (2)

31.2 Rule 15d-14(a) Certification of the Chief Financial Officer. (2)

32.1 Section 1350 Certification of the Chief Executive Officer. (2)

32.2 Section 1350 Certification of the Chief Financial Officer. (2)

(1) Incorporated by reference to Form 8-K/A, dated May 25, 2004, filed on
July 8, 2004.

(2) Filed with this Form 10-Q.

(b) During the quarter ended June 30, 2004, the Company filed the following
Current Reports on Form 8-K with the Securities and Exchange Commission:

1. The Company's Current Report on Form 8-K, dated April 6, 2004 under
Items 5 and 7.
2. The Company's Current Report on Form 8-K dated April 29, 2004 under
Items 7 and 12.
3. The Company's Current Report on Form 8-K dated May 4, 2004 under Items
5 and 7.
4. The Company's Current Report on Form 8-K dated May 18, 2004 under Items
5 and 7.
5. The Company's Current Report on Form 8-K dated May 25, 2004 under Items
5 and 7.

-32-

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

TOWER AUTOMOTIVE, INC.
----------------------
Registrant

Date: August 9, 2004 by /s/ Christopher T. Hatto
--------------------------------
Christopher T. Hatto
Chief Accounting Officer

-33-

Exhibit Index

Exhibit No. Description
----------- -----------

10.18 Change in Control Agreement between Tower Automotive, Inc.
and Certain of its Employees.

10.19 Retirement Agreement between Tower Automotive, Inc. and
Dugald K. Campbell, dated September 17, 2003.

10.20 Tower Automotive Supplemental Retirement Plan, effective
January 1, 2001.

31.1 Rule 15d-14(a) certification of the Chief Executive Officer.

31.2 Rule 15d-14(a) certification of the Chief Financial Officer.

32.1 Section 1350 certification of the Chief Executive Officer.

32.2 Section 1350 certification of the Chief Financial Officer.

-34-