Terex Reports Third Quarter Net Income of $9.0 Million or $0.32 Per Share Before Restructuring Charge

October 24, 2001

Cash generated from operations was $66 million for the quarter

WESTPORT, Conn.--(BUSINESS WIRE)--Oct. 24, 2001--Terex Corporation (NYSE: TEX) today reported third quarter net income before restructuring charges of $9.0 million, or $0.32 per share. The restructuring charges recorded in the third quarter amounted to an after-tax charge of $19.9 million, or $0.71 per share. As previously announced, the restructuring relates to the consolidation of 11 facilities and other cost reduction initiatives with anticipated savings of approximately $40 million annually. Net income for the third quarter of 2000, excluding special items, was $17.5 million or $0.63 per share. Net income for the first nine months of 2001, excluding restructuring charges and special items, was $35.6 million, or $1.29 per share, compared to $63.6 million, or $2.26 per share, in the first nine months of 2000.

A financial summary is shown below:

Terex Corporation

                 Third Quarter              Year-to-Date
              --------------------------------------------
             (dollars in millions, except per share amounts)
                 2001        2000          2001          2000
                       % of         % of          % of          % of
                       sales        sales         sales         sales

Net sales       $453.7  ---  $475.1  ---  $1,370.4 ---  $1,622.1  ---
                ======       ======       ========      ========

Gross profit     $70.3 15.5%  $89.9 18.9%   $232.3 17.0%  $293.2 18.1%
SG&A              37.9  8.4%   39.5  8.3%    119.5  8.7%   124.3  7.7%
                ------       ------        -------       -------
Operating 
 profit(1)        32.4  7.1%   50.4 10.6%    112.8  8.2%   168.9 10.4%
Restructuring 
 charges and
 special items  (28.7)  6.3%   (3.0) 0.1%   (34.2)  2.5%   (3.0)   ---
Gain on sale 
 of business      ---   ---    57.2 12.0%    ---    ---    57.2   3.5%
Interest and 
 other          (19.7)  4.3%  (24.6) 5.2%   (61.0)  4.5%  (75.4)  4.6%
Income taxes      5.1   1.1%  (30.3) 6.4%    (6.4)  0.5%  (51.9)  3.2%
                ------        -----         ------       -------

Net income 
 (loss)        $(10.9)  2.4%  $49.7  10.5%   $11.2  0.8%   $95.8  5.9%
               =======        ======         ======        ======

Earnings (loss) 
 per share     $(0.39)       $1.7907         $0.40         $3.41
Adjusted 
 EPS(2)         $0.32       $0.63907         $1.29         $2.26
Backlog        $142.6         $242.1        $142.6        $242.1
EBITDA(2)       $41.2   9.1%   $56.6 11.9%  $139.3 10.2%  $194.6 12.0%

Shares 
 Outstanding     27.9           27.8          27.7          28.1

(1)  Excludes restructuring charges and special items for 2001 and
     2000 and includes an operating loss of $0.5 million related to
     businesses held for sale in the three and nine months ended
     September 30, 2001.

(2)  Adjusted for restructuring charges, businesses held for sale and 
     special items for 2001 and 2000.

Third Quarter 2001 and Year-To-Date

"We are operating in a challenging economic environment, which was compounded by the impact of the events of September 11th," said Ronald M. DeFeo, Terex Chairman and Chief Executive Officer. "We are not immune to the economic slowdown impacting our industry, and although we have seen volume declines in the 20% to 25% range in several of our product lines, we feel that the Terex franchise remains strong. Our Powerscreen business continues to grow, our construction truck business, although down in North America, is penetrating markets in Europe and South Africa, and our mining business had a strong quarter. During this uncertain time we have maintained solid margins and profitability through product and geographic diversity and by focusing on our variable cost structure and low SG&A levels, which have enabled us to react quickly to market changes."

Mr. DeFeo added, "We do not look at the environment we are operating in simply as an economic downturn, but as an opportunity to grow market share if we remain lean, profitable and customer oriented. Accordingly, during the third quarter we finalized our restructuring plan that will include a series of actions expected to result in cost reductions of approximately $40 million annually. Our original restructuring plan was expanded to include the consolidation of 11 facilities rather than just the four facilities originally contemplated, and also includes personnel reductions at several of the Company's other business units. Although these decisions are always very difficult, we believe that executing these initiatives in the current market environment will not only improve our competitiveness today, but will position us to take advantage of an eventual economic recovery."

Net sales for the third quarter were $453.7 million compared to $475.1 million during the third quarter of 2000. Excluding the impact of acquisitions and divestitures, net sales for the quarter decreased approximately $31 million or 6.8% from the third quarter of 2000. Operating profit was $32.4 million in the third quarter (excluding the impact of the restructuring charge) compared to $50.4 million in the third quarter of last year (excluding the impact of non-recurring items). The overall decline in revenues in the North American construction truck and lifting businesses continue to adversely impact the operating performance of the Company. This decline was somewhat offset by the continued strong performance of the lattice boom cranes business, a strong quarter from the mining group and double digit growth in sales and operating profit in the BL Pegson business that manufactures mobile tracked crushing equipment. Operating expenses, before restructuring and special items, fell from $39.5 million in the third quarter of 2000 to $37.9 million this quarter. Operating expenses as a percentage of sales increased slightly to 8.4%. Net interest expense decreased to $19.1 million from $24.4 million as a result of lower interest rates.

Net sales for the first nine months of 2001 were $1,370.4 million, compared to $1,622.1 million for the first nine months of last year. Excluding the impact of acquisitions and divestitures, net sales decreased approximately 18% for the nine months ended September 2001 compared to the prior year. Operating profit for the first nine months of 2001, excluding restructuring charges and special items, decreased $56.1 million from the prior year to $112.8 million, reflecting the double digit volume declines in many of Terex's businesses. Operating expenses, before restructuring and special items, decreased to $119.5 million, compared to $124.3 million for the first nine months of 2000, as a result of Terex's continued emphasis on cost control.

Segment Performance

Terex Americas
                       Third Quarter               Year-to-Date
                   ---------------------------------------------------
                                    (dollars in millions)
                   2001        2000        2001            2000
                        % of         % of          % of          % of
                        sales        sales         sales         sales

Net sales        $187.8  ---  $252.0  ---  $661.6   ---   $845.8   ---
Gross profit       27.1 14.4%   44.1 17.5%   97.1  14.7%   133.8 15.8%
SG&A               15.0  8.0%   16.7  6.6%   48.1   7.3%    50.0  5.9%
Operating 
 profit(1)         12.1  6.4%   27.4 10.9%   49.0   7.4%    83.8  9.9%
Backlog            56.5        148.0         56.5          148.0

(1) Excludes restructuring charges and special items for 2001 
    and 2000.

Net sales in the Terex Americas group for the quarter decreased $64.2 million to $187.8 million from $252.0 million in the third quarter of 2000. Excluding the impact of acquisitions and divestitures, sales declined by approximately 27% from the prior year. Net sales continue to be impacted by double-digit revenue declines in the construction truck and lifting businesses, offset somewhat by the performance of the lattice boom cranes operation, which had another strong quarter with revenues up approximately 8%. The mobile hydraulic cranes business continues to operate under difficult conditions, but still grew market share during the first nine months of the year.

Operating profit for the quarter was $12.1 million, or 6.4% of sales, as compared to $27.4 million, or 10.9% of sales, for the third quarter of 2000. Excluding acquisitions and divestitures, operating profit was $11.9 million for the third quarter of 2001 and $28.6 million for the third quarter of 2000. Declining revenues continue to impact the operating performance of the group. The lifting business, although down over 20% in revenue for the quarter, maintained double-digit operating margins, while the light construction business reported margin improvements on declining revenues. The Cedarapids business, however, had a negative impact on margins, as its revenues declined over 50% and it recorded an operating loss for the quarter. "Too much inventory remains in the Cedarapids distribution channel, which negatively affected the third quarter," commented Ernie Verebelyi, President, Terex Americas. "We have put plans in place to address this issue and will work on this item over the coming months." Operating expenses were $15.0 million, or 8% of sales, a decrease over the third quarter of 2000. Excluding the impact of acquisitions and divestitures, operating expenses decreased during the quarter as a result of continued emphasis on cost control.

"The operating results for the third quarter reflect our continued execution of Terex's variable cost structure model," said Mr.Verebelyi. "The recently announced restructuring actions, which include the consolidation of four facilities as well as other cost reduction initiatives within the Terex Americas group, represents implementation of this philosophy and will not only improve the manufacturing efficiencies and profitability of the Company, but position us to take full advantage of any market rebound."

Terex Europe
                        Third Quarter            Year-to-Date
                    --------------------------------------------------
                                (dollars in millions)
                    2001        2000        2001           2000
                          % of        % of         % of         % of
                          sales       sales        sales        sales

Net sales          $214.1  ---  $205.3 ---  $669.0   ---  $716.7  ---
Gross profit         28.0 13.1%   35.3 17.2%  98.6  14.7%  121.4 16.9%
SG&A                 16.5  7.7%   14.1  6.9%  47.9   7.2%   47.4  6.6%
Operating profit(1)  11.5  5.4%   21.2 10.3%  50.7   7.6%   74.0 10.3%
Backlog              71.5         72.2        71.5          72.2

(1) Excludes restructuring charges and special items for 2001 and 2000 
    and includes an operating loss of $0.5 million related to 
    businesses held for sale in the three and nine months ended 
    September 30, 2001.

Net sales in the Terex Europe segment reached $214.1 million during the quarter, a 4.3% increase from last year's third quarter net sales of $205.3 million. The Terex Europe segment benefited from the continued strong performance of Powerscreen, the acquisition of Fermec and the introduction of the Terex branded loader backhoe in the United States, and the improved performance of the Company's Italian operations, offset, however, by double-digit declines in the European lifting business. Excluding the impact of acquisitions and divestitures, net sales for the segment remained relatively flat with the year ago period.

Operating profit was $11.5 million, or 5.4% of sales, during the third quarter of 2001, compared to $21.2 million, or 10.3% of sales, for the third quarter of 2000. Lower volume in the lifting business, a change in the geographic mix in the construction businesses (as less equipment was sold into the higher margin U.S. market), and foreign exchange gains recorded in the third quarter 2000 all impacted the comparisons. Operating expenses as a percent of sales increased to

  • 7.7% from 6.9% in the third quarter of 2000, primarily attributable to the double-digit decline in sales in the European lifting business.

"Although our construction business continues to be impacted by the slowdown in the North American markets, we have been able to penetrate and broaden our customer base throughout Europe," said Colin Robertson, President, Terex Europe. "Given the competitive environment in which we operate, we have also taken the necessary steps to consolidate or close facilities where appropriate. For example, we have announced the consolidation of the operations of our Warwick and Tetbury facilities in the U.K. into our Manchester, U.K. facility. We have also announced that we will be closing our Cork, Ireland facility as we continue to exit the aerials business in Europe. These actions are designed to improve manufacturing efficiencies, cost structure and our competitiveness in today's business environment."

Terex Mining
                    Third Quarter                  Year-to-Date
                    --------------------------------------------------
                                 (dollars in millions)
                    2001          2000         2001        2000
                          % of          % of         % of        % of
                          sales         sales        sales      sales

Net sales          $91.7   ---   $60.8   ---  $183.5  --- $249.8   ---
Gross profit        14.8  16.1%    9.4  15.5%   37.5 20.4%  36.1 14.4%
SG&A                 5.8   6.3%    9.4  15.5%   23.2 12.6%  27.8 11.1%
Operating 
 profit(1)           9.0   9.8%    ---   ---    14.3  7.8%   8.3  3.3%
Backlog             30.2          37.1          30.2        37.1

(1) Excludes restructuring charges and special items for 
    2001 and 2000.

Net sales in the Mining segment reached $91.7 million during the quarter, compared to $60.8 million for the third quarter of 2000. The results for this quarter reflected increases in sales of both new machines and spare parts in the surface mining truck business, as well as improvement in spare parts sales associated with the large hydraulic shovel business. The increase in truck sales was driven by a few large orders from companies mining coal, iron ore and diamonds.

Operating profit for the quarter was $9.0 million, or 9.8% of sales, compared to a break-even performance (excluding special items) for the third quarter of 2000. The performance of the Mining group was impacted by increased volumes in the surface mining truck business, an increase in higher margin part sales for trucks and hydraulic shovels, and realized cost savings from restructuring actions taken in the third quarter of 2000. Operating expenses for the quarter, excluding special items, decreased $3.6 million to $5.8 million, or 6.3% of sales, which relates to the reclassification of certain service expenses from operating expenses to cost of sales, and cost savings from restructuring actions undertaken in the third quarter of 2000.

"Mining had a strong third quarter," commented Thys De Beer, President Terex Mining. "The orders received during the third quarter not only helped with third quarter results but will have a positive impact on the fourth quarter as there is approximately $30 million of backlog in the Mining group at the end of September. Our parts business has also performed well for us, up over 50% quarter over quarter. We continue to see activity in the coal, iron ore and diamond markets, with coal having the majority of the prospects over the next year. We need to continue to focus on the customer and deliver on the Terex value proposition."

Capital Structure

"During the third quarter, we generated $66 million in cash from operations, reduced our leverage and strengthen our financial condition," said Joseph F. Apuzzo, Chief Financial Officer. Net debt at the end of the third quarter was $777.3 million, a decrease of approximately $61 million from the second quarter of 2001. As a result, net debt to book capitalization decreased to 63.8% at the end of the third quarter from 66.5% at the end of the second quarter of 2001. Mr. Apuzzo added, "Reduction in working capital continues to remain a focus of management. These results reflect our progress in reducing financial leverage and risk through better asset utilization and conversion of operating profit into cash flow."

Recent Development

Terex announced on October 1, 2001 that it completed the acquisition of CMI Corporation, a manufacturer and marketer of a wide variety of mobile equipment and materials processing equipment for the road building and heavy construction industry. As the closing consolidated net debt of CMI was less than the $75.25 million threshold included in the merger agreement, each outstanding share of CMI common stock was converted into 0.16 of a share of Terex common stock in connection with the merger. Accordingly, Terex issued approximately 3.6 million shares of Terex common stock in connection with the merger. CMI now operates as a subsidiary of Terex.

Outlook

Outlook for the balance of 2001

"We continue to be faced with a challenging economic environment," said Ron DeFeo. "Visibility is difficult for many of our businesses at this time. We expect continued soft activity in the North American construction markets during the fourth quarter of 2001 as customers defer purchases as a result of the economic uncertainty and the events of September 11th. Based on our current forecast, we expect full-year results from continuing operations to be in the range of $1.39 to $1.45 per share."

Preliminary outlook for 2002

"We are in the process of building our 2002 business plan and will be reviewing the operating assumptions for next year in depth over the next several weeks," stated Mr. DeFeo. "At this time, absent any further material shocks to the world economy, we believe that operating conditions will continue to be challenging, with many of our markets off an additional 10% or more. Nevertheless, we expect to continue building our market share in many product categories and will build on the acquisitions we have made and may make in the future."

Safe Harbor Statement

The above contains forward-looking information based on Terex's current expectations. Because forward-looking statements involve risks and uncertainties, actual results could differ materially. Such risks and uncertainties, many of which are beyond Terex's control, include among others, the sensitivity of construction and mining activity to interest rates, government spending and downward economic cycles and general economic conditions; the success of the integration of acquired businesses; the retention of key management; foreign currency fluctuations; pricing, product initiatives, and other actions taken by competitors; the effect of changes in laws and regulations, including environmental laws and regulations; the effect of debt and restrictive covenants; and other factors, risks, uncertainties more specifically set forth in Terex's public filings with the SEC. The forward-looking statements herein speak only as of the date of this release. Terex expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statement included in this release to reflect any changes in Terex's expectations with regard thereto or any changes in events, conditions, or circumstances on which any such statement is based.

Terex Corporation is a diversified global manufacturer based in Westport, Connecticut, with 2000 revenues in excess of $2 billion. Terex is involved in a broad range of construction, infrastructure, recycling and mining-related capital equipment under the brand names of Terex, Unit Rig, Payhauler, O&K, Fermec, Benford, Powerscreen, Finlay, B.L. Pegson, Simplicity, Cedarapids, Grayhound, CMI, Bid-Well, Load King, Cifali, Jaques, Canica-Jaques, Lorain, PPM, P&H, Franna, Marklift, Koehring, Bendini, RO, Telelect, Square Shooter, American, Italmacchine, Peiner, Comedil, Matbro, Amida, Bartell, Coleman, Muller and Morrison. More information on Terex can be found at www.terex.com.

                  TEREX CORPORATION AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

                 (in millions, except per share data)
                           (unaudited)

                     For the Three Months          For the Nine Months
                      Ended September 30,          Ended September 30,
                     -------------------------------------------------
                     2001           2000           2001          2000

Net sales            $453.7        $475.1       $1,370.4     $1,622.1
Cost of goods sold    408.2         388.4        1,166.1      1,332.1
                    -------        --------     ---------    ---------
 Gross profit          45.5          86.7          204.3        290.0
Selling, general and 
 administrative 
 expenses              41.8          39.3          123.4        124.1
                    -------        ---------    ---------    ---------

  Income from 
   operations           3.7          47.4           80.9        165.9

Other income (expense):
 Interest income        2.8           1.6            6.6          4.1
 Interest expense     (21.9)        (26.0)         (66.1)       (77.7)
 Gain on sales of 
  businesses            ---          57.2            ---          57.2
 Other income (expense) 
  - net                (0.6)         (0.2)          (1.5)        (1.8)
                    --------       --------      ---------    --------
Income (loss) before 
 income taxes 
 and extraordinary
 items                (16.0)         80.0           19.9        147.7
Provision for income 
 taxes                  5.1         (30.3)          (6.4)       (51.9)
                    --------       ---------      --------    --------

Income (loss) before 
 extraordinary items  (10.9)         49.7            13.5        95.8
Extraordinary loss on 
 retirement of debt     ---           ---            (2.3)        ---
                    ----------      ---------      ---------- --------

Net income (loss)    $(10.9)         $49.7           $11.2       $95.8
                    ==========      =========      ========== ========

EARNINGS PER SHARE:-
 Basic:
  Income (loss) before 
   extraordinary 
   items             $(0.41)         $1.84           $0.50       $3.51
  Extraordinary loss 
   on retirement 
   of debt              ---            ---           (0.08)        ---


Net income 
 (loss)             $(0.41)          $1.84           $0.42       $3.51

Diluted:
 Income (loss) before 
  extraordinary 
  items             $(0.39)          $1.79           $0.48       $3.41
 Extraordinary loss 
  on retirement 
  of debt              ---             ---           (0.08)        ---



Net income (loss)  $(0.39)           $1.79           $0.40       $3.41
                  ============     ==========       ==========  ======

Weighted average number of 
 common and common
 equivalent shares 
 outstanding in per share
 calculation
  Basic              26.9             27.0             26.9       27.3
  Diluted            27.9             27.8             27.7       28.1



                  TEREX CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED BALANCE SHEET

                     (In millions, except par value)
                               (Unaudited)

                                          September 30,   December 31,
                                              2001           2000
                                        ------------------------------

CURRENT ASSETS
   Cash and cash equivalents                 $260.8        $181.4
   Trade receivables                          349.8         360.2
   Inventories                                656.6         598.1
   Deferred taxes                              51.5          51.0
   Other current assets                        54.1          51.7
                                            ----------    ------------
    Total Current Assets                     1,372.8       1,242.4

LONG-TERM ASSETS
   Property, plant and equipment               137.0         153.9
   Goodwill                                    484.1         491.4
   Deferred taxes                               27.2          21.2
   Other assets                                104.9          74.8
                                            ------------  ------------

TOTAL ASSETS                                 $2,126.0      $1,983.7
                                            ============= ============

CURRENT LIABILITIES
   Notes payable and current portion of 
    long-term debt                              $28.9        $20.5
   Trade accounts payable                       322.5        311.2
   Accrued compensation and benefits             28.7         25.9
   Accrued warranties and product liability      63.1         65.2
   Other current liabilities                    168.4        152.8
                                            ---------------- ---------
    Total Current Liabilities                   611.6        575.6

NON CURRENT LIABILITIES
   Long-term debt, less current portion       1,009.2        882.0
   Other                                         63.3         74.6

COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
 Equity rights                                    0.7          0.7
 Common Stock, $0.01 par value -
  Authorized 150.0 shares; issued 28.0 and 27.9 
  shares at September 30, 2001 and 
  December 31, 2000, 
  respectively                                    0.3          0.3
 Additional paid-in capital                     360.9        358.9
 Retained earnings                              198.3        187.1
 Accumulated other comprehensive income        (100.8)       (78.5)
 Less cost of shares of common stock in 
  treasury (1.1 shares)                         (17.5)       (17.0)

                                               ----------- -----------
  Total Stockholders' Equity                    441.9        451.5
                                               ----------- -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY     $2,126.0     $1,983.7
                                               =========== ===========


                   TEREX CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED STATEMENT OF CASH FLOWS
                               (in millions)
                                (unaudited)

                                                 Nine Months Ended
                                                    September 30,
                                                 ---------------------
                                                 2001           2000

OPERATING ACTIVITIES
   Net income                                     $11.2        $95.8
   Adjustments to reconcile net income to cash 
    provided by (used in)
    operating activities:
     Depreciation                                  16.2         16.6
     Amortization                                  13.0         14.8
     Extraordinary loss on retirement of debt       2.3          ---
     Gain on sale of businesses                     ---        (34.2)
     Gain on sale of fixed assets                  (1.3)        (0.4)
     Restructuring charges                         19.5          ---
     Changes in operating assets and liabilities 
      (net of effects of acquisitions):
       Trade receivables                           13.8          5.9
       Net inventories                            (56.4)        32.5
       Trade accounts payable                       5.4         34.7
       Other, net                                 (47.7)       (34.0)
                                                 ---------------------
          Net cash provided by (used in) 
           operating activities                   (24.0)        131.7
                                                 ---------------------
INVESTING ACTIVITIES
   Acquisition of businesses, net of cash 
    acquired                                      (10.4)         (4.1)
   Proceeds from sale of businesses                 ---          144.3
   Capital expenditures                            (9.3)        (17.7)
   Proceeds from sale of assets                     3.7           9.2
   Other                                           (3.4)          ---
                                                  --------------------
         Net cash provided by (used in) 
          investing activities                    (19.4)        131.7
                                                  --------------------

FINANCING ACTIVITIES
   Proceeds from issuance of long-term debt, 
    net of issuance costs                          287.9          ---
   Principal repayments of long-term debt         (194.2)       (58.3)
   Net borrowings (repayments) under revolving 
    line of credit agreements                       29.2        (56.0)
   Purchase of common stock held in treasury         ---        (14.7)
   Other                                            (1.0)        (3.3)
                                                  --------------------
         Net cash provided by (used in) 
          financing activities                      121.9      (132.3)
                                                  --------------------
EFFECT OF EXCHANGE RATE CHANGES ON 
 CASH AND CASH EQUIVALENTS                            0.9        (3.6)
                                                  --------------------
NET INCREASE IN CASH AND CASH EQUIVALENTS            79.4       127.5
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD    181.4       133.3
                                                  --------------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD         $260.8      $260.8
                                                  ====================

                 TEREX CORPORATION AND SUBSIDIARIES
                      BUSINESS SEGMENT INFORMATION
                           (in millions)
                           (unaudited)

Sales
                      Q3-01  Q2-01  Q1-01  Q4-00  Q3-00  Q2-00  Q1-00
                      -----  -----  -----  -----  -----  -----  -----
Americas             $187.8  $235.5 $238.3 $249.6 $252.0 $306.3 $287.5
Europe                214.1   231.0  223.9  178.4  205.3  269.0  242.4
Mining                 91.7    30.7   61.1   69.5   60.8   95.5   93.5
Eliminations/Corp    (39.9)  (57.9) (45.9) (50.9) (43.0) (77.3) (69.9)
                     ------  ------ ------ ------ ------ ------ ------
   Total            $453.7  $439.3 $477.4 $446.6  $475.1 $593.5 $553.5
                    ======  ====== ====== ======= ====== ====== ======
Income from Operations

Americas              $1.2   $17.8 $19.1   $21.8   $29.2  $29.0  $27.4
Europe               (5.6)    23.2  16.0     9.1    21.2   31.5   21.3
Mining                8.3    (0.9)   3.0     3.4   (4.8)    2.7    5.6
Eliminations/Corp    (0.2)   (0.9) (0.1)   (1.9)    1.8     0.3    0.7
                    ------  ------ ------ ------  ------  ------ -----
 Total               $3.7   $39.2  $38.0  $32.4   $47.4   $63.5  $55.0
                    ======= ====== ====== ======  ======  ====== =====

Income from Operations 
(Excluding Non-Recurring)

Americas            $12.1   $17.8  $19.1  $26.6   $27.4   $29.0  $27.4
Europe               11.5    23.2   16.0   12.0    21.2    31.5   21.3
Mining                9.0     2.3    3.0    3.4     ---     2.7    5.6
Eliminations/Corp   (0.2)   (0.9)  (0.1)    0.7     1.8     0.3    0.7
                    ------- ------ ------- -----  ------  ----- ------
 Total              $32.4  $42.4   $38.0  $42.7   $50.4   $63.5  $55.0
                    ====== ======= ====== ======  ====== ====== ======

Depreciation and Amortization

Americas             $3.1   $3.1    $3.6   $3.6    $3.7    $3.3   $3.6
Europe                4.1    4.0     4.2    4.6     3.9     4.3    5.2
Mining                1.5    1.4     1.4    1.1     1.6     1.6    1.5
Eliminations/Corp     1.1    1.1     0.6    0.8     0.9     0.9    0.9
                    ------  -----   ------ ------  ------  ----- -----
 Total               $9.8   $9.6    $9.8   $10.1   $10.1   $10.1 $11.2
                    ======= =====   ===== ======== =====   ===== =====

Capital Expenditures

Americas             $0.3   $1.5    $2.4    $2.9    $6.1    $1.9  $2.6
Europe                1.4    2.1     1.0     3.4     1.1     2.5   2.1
Mining                0.2    0.1     0.1     0.2     0.4     0.3   0.7
Eliminations/Corp     0.1    ---     0.1     ---     ---     ---   ---
                    ------  -----  ------  ------  ------  ------ ----
 Total               $2.0    $3.7   $3.6    $6.5    $7.6    $4.7  $5.4
                    ======= ====== ======= ======= ======  ====== ====

CONTACT: TEREX CORPORATION
Kevin O'Reilly
Vice President
(203) 222-5943