UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549



                                F O R M 10 - Q/A
                          Amendment No. 1 to Form 10-Q

(Mark One)

              |X| Quarterly Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

                 For the quarterly period ended March 31, 2003

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



                         Commission file number 1-10702


                                Terex Corporation
             (Exact name of registrant as specified in its charter)

                                                      Delaware 34-1531521
(State of Incorporation)                       (IRS Employer Identification No.)

           500 Post Road East, Suite 320, Westport, Connecticut 06880
                    (Address of principal executive offices)


                                 (203) 222-7170
              (Registrant's telephone number, including area code)

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 Exchange Act Rule 12b -2).
                                YES X NO _______


Number of outstanding shares of common stock: 48.2 million as of May 8, 2003.



The Exhibit Index begins on page 44.







                                      INDEX

                       TEREX CORPORATION AND SUBSIDIARIES

GENERAL


This Amendment to the Quarterly  Report on Form 10-Q filed by Terex  Corporation
("Terex" or the "Company")  includes  financial  information with respect to the
following subsidiaries of the Company (all of which are wholly-owned) which were
guarantors on March 31, 2003 (the  "Guarantors")  of the Company's  $300 million
principal  amount of 10-3/8%  Senior  Subordinated  Notes due 2011 (the "10-3/8%
Notes"),  $250 million principal amount of 8-7/8% Senior  Subordinated Notes due
2008 (the "8-7/8%  Notes") and $200 million  principal  amount of 9-1/4%  Senior
Subordinated  Notes due 2011 (the "9-1/4%  Notes").  See Note O to the Company's
March 31, 2003  Condensed  Consolidated  Financial  Statements  included in this
Amendment to the Quarterly Report.

                                     State or other
                                    jurisdiction of
                                     Incorporation            I.R.S. employer
       Guarantor                    or organization        identification number
       ---------                    ------------------     ---------------------
Amida Industries, Inc.                 South Carolina               57-0531390
Benford America, Inc.                     Delaware                  76-0522879
BL-Pegson USA, Inc.                      Connecticut                31-1629830
Cedarapids, Inc.                            Iowa                    42-0332910
CMI Dakota Company                      South Dakota                46-0440642
CMI Terex Corporation                     Oklahoma                  73-0519810
CMIOIL Corporation                        Oklahoma                  73-1125438
Coleman Engineering, Inc.                 Tennessee                 62-0949893
Combatel Distribution, Inc.               Delaware                  63-1094091
Commercial Body Corporation               Delaware                  74-3075523
EarthKing, Inc.                           Delaware                  06-1572433
Finlay Hydrascreen USA, Inc.             New Jersey                 22-2776883
Fuchs Terex, Inc.                         Delaware                  06-1570294
Genie Access Services, Inc.              Washington                 91-2073567
Genie China, Inc.                        Washington                 91-1973009
Genie Financial Services, Inc.           Washington                 91-1712115
Genie Holdings, Inc.                     Washington                 91-1666966
Genie Industries, Inc.                   Washington                 91-0815489
Genie International, Inc.                Washington                 91-1975116
Genie Manufacturing, Inc.                Washington                 91-1499412
GFS Commercial LLC                       Washington                     n/a
GFS National, Inc.                       Washington                 91-1959375
Go Credit Corporation                    Washington                 91-1563427
Koehring Cranes, Inc.                     Delaware                  06-1423888
Lease Servicing & Funding Corp.          Washington                 91-1808180
O & K Orenstein & Koppel, Inc.            Delaware                  58-2084520
Payhauler Corp.                           Illinois                  36-3195008
Powerscreen Holdings USA Inc.             Delaware                  61-1265609
Powerscreen International LLC             Delaware                  61-1340898
Powerscreen North America Inc.            Delaware                  61-1340891
Powerscreen USA, LLC                      Kentucky                  31-1515625
PPM Cranes, Inc.                          Delaware                  39-1611683
Product Support, Inc.                     Oklahoma                  73-1488926
Royer Industries, Inc.                  Pennsylvania                24-0708630
Schaeff, Inc.                               Iowa                    42-1097891
Standard Havens, Inc                      Delaware                  43-0913249
Standard Havens Products, Inc.            Delaware                  43-1435208
Telelect Southeast Distribution, Inc.     Tennessee                 02-0560744
Terex Advance Mixer, Inc.                 Delaware                  06-1444818
Terex Bartell, Inc.                       Delaware                  34-1325948
Terex Cranes, Inc.                        Delaware                  06-1513089
Terex Financial Services, Inc.            Delaware                  45-0497096
Terex Mining Equipment, Inc.              Delaware                  06-1503634
Terex Utilities, Inc.                     Delaware                  04-3711918
Terex-RO Corporation                       Kansas                   44-0565380
Terex-Telelect, Inc.                      Delaware                  41-1603748
The American Crane Corporation         North Carolina               56-1570091
Utility Equipment, Inc.                    Oregon                   93-0557703




                                                                                                                Page No.
PART I     FINANCIAL INFORMATION

   Item 1  Condensed Consolidated Financial Statements

                       TEREX CORPORATION AND SUBSIDIARIES
              Condensed Consolidated Statement of Operations --
                                                                                                            


                  Three months ended March 31, 2003 and 2002..........................................................4
              Condensed Consolidated Balance Sheet - March 31, 2003 and December 31, 2002.............................5
              Condensed Consolidated Statement of Cash Flows --
                  Three months ended March 31, 2003 and 2002..........................................................6
              Notes to Condensed Consolidated Financial Statements -- March 31, 2003..................................7
   Item 2  Management's Discussion and Analysis of Financial Condition and Results of Operations.....................29

SIGNATURES ..........................................................................................................43

EXHIBIT INDEX .......................................................................................................44







                                EXPLANATORY NOTE


This Amendment to the Quarterly  Report on Form 10-Q/A ("Form  10-Q/A") of Terex
Corporation  (the  "Company"  or  "Terex")  is being  filed to amend and restate
certain  items of the  Company's  Quarterly  Report on Form 10-Q for the quarter
ended March 31,  2003,  which was filed with the SEC on May 15, 2003  ("Original
Form  10-Q").  Terex  maintains a deferred  compensation  plan (the  "Plan") for
participating  employees that, prior to January 1, 2004, permitted  participants
to  transfer  funds  between  investment  options,  one of which is an option to
invest in shares of Terex common stock.  It has been the practice of the Plan to
purchase  shares  of Terex  common  stock on an  ongoing  basis as  participants
contribute  to the Terex  common  stock  fund,  in order to  eliminate  the risk
associated with fluctuations in the price of Terex common stock.

The Company, in consultation with its independent auditors,  has determined that
generally  accepted  accounting  principles  required  the  Company to record an
obligation to Plan participants invested in Terex common stock at the fair value
of the Terex common stock.  Accordingly,  the Company's  consolidated  financial
statements  as of and for the  three  months  ended  March  31,  2003  have been
restated  to  record  the  fair  value  of the  Company's  obligations  to  Plan
participants  invested in Terex common stock. As the Company has acquired shares
equal to its obligation to Plan participants, there is no cash impact associated
with this amendment.

The amendments  contained  herein reflect  changes  resulting from the foregoing
adjustments  with  regard to the Plan and the  related  income tax  effect.  The
Company  has not  updated  the  information  contained  herein  for  events  and
transactions  occurring  subsequent  to May 15,  2003,  the  filing  date of the
Original Form 10-Q, except to reflect the restatement of the Company's financial
statements as described above.





                                       3





                          PART 1. FINANCIAL INFORMATION
               ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                       TEREX CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                   (unaudited)
                      (in millions, except per share data)

                                                                 For the Three Months
                                                                   Ended March 31,
                                                              ---------------------------

                                                              (Restated -
                                                              See Note A)

                                                                  2003          2002
                                                              ------------- -------------
                                                                     

Net sales.....................................................$    927.7    $    582.0
Cost of goods sold............................................     798.0         490.7
                                                              ------------- -------------

     Gross profit.............................................     129.7          91.3
Selling, general and administrative expenses..................      89.2          59.8
                                                              ------------- -------------

     Income from operations...................................      40.5          31.5

Other income (expense):
     Interest income..........................................       1.7           0.8
     Interest expense.........................................     (25.9)        (22.0)
     Other income (expense) - net.............................       0.3          (1.2)
                                                              ------------- -------------

     Income before income taxes and cumulative effect of
      change in accounting principle..........................      16.6           9.1
Provision for income taxes....................................      (4.6)         (2.9)
                                                              ------------- -------------

     Income before cumulative effect of change in accounting
      principle...............................................      12.0           6.2

Cumulative effect of change in accounting principle (net of
  income tax expense of $1.0 in 2002).........................     ---          (113.4)
                                                              ------------- -------------

Net income (loss).............................................$     12.0    $   (107.2)
                                                              ============= =============

Per common share:
    Basic:
      Income before cumulative effect of change in accounting
       principle..............................................$     0.25    $     0.16
      Cumulative effect of change in accounting principle.....       ---         (2.98)
                                                              ------------- -------------
        Net income (loss).....................................$     0.25    $    (2.82)
                                                              ============= =============

    Diluted:
      Income before cumulative effect of change in accounting
       principle..............................................$     0.24    $     0.16
      Cumulative effect of change in accounting principle.....       ---         (2.93)
                                                              ------------- -------------
        Net income (loss).....................................$     0.24    $    (2.77)
                                                              ============= =============

Weighted average number of shares outstanding in per share calculation:
        Basic.................................................      47.2          38.0
        Diluted...............................................      49.0          38.7


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

                                       4





                       TEREX CORPORATION AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEET
                                   (unaudited)

                         (in millions, except par value)



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

                                                                                              (Restated -      December 31,
                                                                                              See Note A)

                                                                                               March 31,
                                                                                                 2003              2002
                                                                                            ---------------- -----------------
Assets
    Current assets
                                                                                                        

         Cash and cash equivalents........................................................   $       419.9     $       352.2
         Trade receivables (net of allowance of $19.6 at March 31, 2003
           and $19.6 at December 31, 2002)................................................           597.8             578.6
         Inventories......................................................................         1,079.0           1,106.3
         Other current assets.............................................................           158.2             184.0
                                                                                             ----------------- -----------------
             Total current assets.........................................................         2,254.9           2,221.1
    Long-term assets

         Property, plant and equipment....................................................           304.5             309.4
         Goodwill.........................................................................           635.2             622.9
         Deferred taxes...................................................................           150.7             153.5
         Other assets.....................................................................           335.0             318.8

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


    Total assets..........................................................................   $     3,680.3     $     3,625.7

                                                                                             ================= =================

Liabilities and Stockholders' Equity
    Current liabilities
         Notes payable and current portion of long-term debt..............................   $        71.4     $        74.1
         Trade accounts payable...........................................................           597.5             542.9
         Accrued compensation and benefits................................................            83.9              74.0
         Accrued warranties and product liability.........................................            82.0              86.0
         Other current liabilities........................................................           324.7             329.2
                                                                                             ----------------- -----------------
             Total current liabilities....................................................         1,159.5           1,106.2
    Non-current liabilities

         Long-term debt, less current portion.............................................         1,457.4           1,487.1
         Other............................................................................           263.2             263.2


    Commitments and contingencies

    Stockholders' equity
         Common stock, $.01 par value - authorized 150.0 shares; issued 49.2 and 48.6
           shares at March 31, 2003 and December 31, 2002, respectively...................             0.5               0.5
         Additional paid-in capital.......................................................           782.9             772.7
         Retained earnings................................................................            79.4              67.4
         Accumulated other comprehensive income (loss)....................................           (44.8)            (53.6)
         Less cost of shares of common stock in treasury - 1.2 shares at March 31, 2003
           and December 31, 2002..........................................................           (17.8)            (17.8)
                                                                                             ----------------- -----------------
             Total stockholders' equity...................................................           800.2             769.2
                                                                                             ----------------- -----------------


    Total liabilities and stockholders' equity............................................   $     3,680.3     $     3,625.7

                                                                                             ================= =================



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

                                       5






                       TEREX CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (unaudited)
                                  (in millions)


                                                                                   ---------------------------
                                                                                      For the Three Months
                                                                                        Ended March 31,
                                                                                   ---------------------------

                                                                                    (Restated -
                                                                                    See Note A)

                                                                                        2003         2002
                                                                                   ---------------------------
 Operating Activities
                                                                                            

    Net income (loss).............................................................  $      12.0    $   (107.2)
    Adjustments to reconcile net income (loss) to cash provided by (used in)
      operating activities:
         Depreciation.............................................................         12.9           6.9
         Amortization.............................................................          2.7           1.4
         Impairment charges and asset write downs.................................          1.7         113.4
         Gain on sale of fixed assets.............................................         (0.5)        ---
         Changes in operating assets and liabilities (net of effects of
 acquisitions):
           Trade receivables......................................................         (9.3)        (53.3)
           Inventories............................................................         40.4         (12.0)
           Trade accounts payable.................................................         59.1          34.3
           Other, net.............................................................         (4.1)          2.0
                                                                                    -------------- -------------
              Net cash provided by (used in) operating activities.................        114.9         (14.5)
                                                                                    -------------- -------------


 Investing Activities
    Acquisition of businesses, net of cash acquired...............................         (8.5)        (72.5)
    Capital expenditures..........................................................         (8.6)         (5.9)
    Proceeds from sale of assets..................................................          2.6           0.4
                                                                                    -------------- -------------
              Net cash used in investing activities...............................        (14.5)        (78.0)
                                                                                    -------------- -------------


 Financing Activities
    Principal borrowings (repayments) of long-term debt...........................         (1.5)          0.7
    Net borrowings (repayments) under revolving line of credit agreements.........        (22.5)          1.6
    Other.........................................................................        (11.6)         (0.3)
                                                                                    -------------- -------------
              Net cash provided by (used in) financing activities.................        (35.6)          2.0
                                                                                    -------------- -------------
 Effect of Exchange Rate Changes on Cash and Cash Equivalents.....................          2.9          (1.1)
                                                                                    -------------- -------------


 Net Increase (Decrease) in Cash and Cash Equivalents.............................         67.7         (91.6)

 Cash and Cash Equivalents at Beginning of Period.................................        352.2         250.4
                                                                                    -------------- -------------

 Cash and Cash Equivalents at End of Period.......................................  $     419.9    $    158.8
                                                                                    ============== =============




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


                                       6

                       TEREX CORPORATION AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 March 31, 2003
                                   (unaudited)
 (dollar amounts in millions, unless otherwise noted, except per share amounts)

NOTE  A --  BASIS  OF  PRESENTATION  Basis  of  Presentation.  The  accompanying
unaudited condensed  consolidated  financial statements of Terex Corporation and
subsidiaries  as of March 31, 2003 and for the three months ended March 31, 2003
and 2002 have been prepared in accordance with accounting  principles  generally
accepted in the United States of America for interim  financial  information and
the  instructions  to Form 10-Q and Article 10 of Regulation  S-X.  Accordingly,
they do not include all of the information and footnotes  required by accounting
principles  generally accepted in the United States of America to be included in
full year financial statements.  The accompanying condensed consolidated balance
sheet as of December  31, 2002 has been  derived  from the audited  consolidated
balance sheet as of that date.

The condensed  consolidated  financial  statements include the accounts of Terex
Corporation and its majority owned subsidiaries ("Terex" or the "Company").  All
material intercompany balances, transactions and profits have been eliminated.

In the opinion of management,  all adjustments  considered  necessary for a fair
statement have been made.  Except as otherwise  disclosed,  all such adjustments
consist only of those of a normal recurring  nature.  Operating  results for the
three months ended March 31, 2003 are not necessarily  indicative of the results
that  may be  expected  for the year  ending  December  31,  2003.  For  further
information,  refer  to the  consolidated  financial  statements  and  footnotes
thereto  included in the Company's Annual Report on Form 10-K for the year ended
December 31, 2002.

Cash and cash  equivalents at March 31, 2003 and December 31, 2002 include $13.7
and $4.5,  respectively,  which was not  immediately  available  for use.  These
consist primarily of cash balances held in escrow to secure various  obligations
of the Company.

Restatement - The Company  maintains a deferred  compensation  plan (the "Plan")
for  participating   employees  that,  prior  to  January  1,  2004,   permitted
participants to transfer funds between  investment  options,  one of which is an
option to invest in shares of Terex common stock.  The Company,  in consultation
with its independent auditors, has determined that generally accepted accounting
principles  require the Company to adjust its  obligation  to Plan  participants
invested  in Terex  common  stock to the fair value of the Terex  common  stock.
Accordingly,  the  Company's  consolidated  financial  statements  for the three
months ended March 31, 2003 have been restated to increase the liability to Plan
participants  by $0.8 as of March  31,  2003  based  on the fair  value of Terex
common stock at that date.

The  impact of the  restatement  on the  restated  components  of the  Company's
consolidated balance sheet is as follows (in millions):



                                                                                      As Originally
 March 31, 2003                                                                          Reported          As Restated
----------------------------------------------------------------------------------  ------------------  ----------------
                                                                                                         
    Deferred Tax Assets.........................................................          150.4                150.7
                                                                                     ------------------  ----------------
    Total assets................................................................     $  3,680.0          $   3,680.3
                                                                                     ------------------  ----------------
    Other long term liabilities.................................................          262.4                263.2
    Retained earnings...........................................................           79.9                 79.4
    Total stockholders' equity..................................................          800.7                800.2
                                                                                     ------------------  ----------------
    Total liabilities and stockholders' equity..................................     $  3,680.0          $   3,680.3
                                                                                     ------------------  ----------------



                                                                                   As Originally          As
For the Three Months Ended March 31, 2003                                              Reported          Restated
--------------------------------------------------------------------------------  ------------------ ---------------
                                                                                                 
    Net Sales                                                                      $    927.7          $     927.7
    Selling, general and administrative expenses................................        (88.4)               (89.2)
    Income from operations......................................................         41.3                 40.5
    Provision for income taxes..................................................         (4.9)                (4.6)
    Net income..................................................................   $     12.5          $      12.0

    Earnings per share - Net income.............................................   $      0.26         $       0.25
    Diluted earnings per share - Net income.....................................   $      0.26         $       0.24

                                       7


Recent Accounting  Pronouncements.  Statement of Financial  Accounting Standards
("SFAS")  No. 144,  "Accounting  for the  Impairment  or Disposal of  Long-Lived
Assets,"  was issued in October  2001.  SFAS No.  144 became  effective  for the
Company on January 1, 2002 and  provides  new  guidance  on the  recognition  of
impairment  losses on long-lived assets to be held and used or to be disposed of
and also broadens the definition of what  constitutes a  discontinued  operation
and  how  the  results  of a  discontinued  operation  are  to be  measured  and
presented.  The adoption of the standard has not materially  changed the methods
used by the Company to determine impairment losses on long-lived assets, but may
result in  additional  items being  reported as  discontinued  operations in the
future.  Refer to Note E - "Restructuring  and Other Charges" for information on
the recognition of impairment losses.


SFAS No. 145, "Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB
Statement No. 13, and Technical Corrections as of April 2002," was issued in May
2002. SFAS No. 145 became effective for certain leasing  transactions  occurring
after May 15, 2002 and became  effective for the Company on January 1, 2003 with
respect to reporting gains and losses from extinguishments of debt. The adoption
of SFAS No. 145 will result in the Company  reporting most gains and losses from
extinguishments  of debt as a  component  of  income  or  loss  from  continuing
operations before income taxes and extraordinary  items; there will be no effect
on the Company's net income or loss. Prior period amounts will be reclassified.


SFAS  No.  146,   "Accounting  for  Costs   Associated  with  Exit  or  Disposal
Activities,"  was issued in June 2002. SFAS No. 146 became effective for exit or
disposal  activities that are initiated after December 31, 2002.  Under SFAS No.
146, a liability  for a cost  associated  with an exit or  disposal  activity is
recognized when the liability is incurred. Under previous accounting principles,
a  liability  for an exit cost would be  recognized  at the date of an  entity's
commitment  to an  exit  plan.  Adoption  of  SFAS  No.  146  has  been  applied
prospectively  and has not had a material  effect on the Company's  consolidated
financial position or results of operations.

In November 2002, the Financial  Accounting  Standards Board (the "FASB") issued
FASB  Interpretation  No.  ("FIN") 45,  "Guarantor's  Accounting  and Disclosure
Requirements for Guarantees,  Including  Indirect  Guarantees of Indebtedness of
Others, an interpretation of Statement of Financial Accounting Standards Nos. 5,
57, and 107 and rescission of FIN 34." FIN 45 extends the disclosures to be made
by a  guarantor  about its  obligations  under  certain  guarantees  that it has
issued.  It also  clarifies  that a guarantor is required to  recognize,  at the
inception  of a  guarantee,  a liability  for the fair value of its  obligations
under certain guarantees. The disclosure provisions of FIN 45 were effective for
financial  statements for periods ending after December 15, 2002. The provisions
for initial  recognition  and  measurement  of  guarantees  are  effective  on a
prospective  basis for guarantees that are issued or modified after December 31,
2002. The  application of FIN 45 has not had a material  impact on the Company's
consolidated financial position or results of operations.

During January 2003 the FASB issued FIN 46,  "Consolidation of Variable Interest
Entities"  which is  effective  for the Company on July 1, 2003 for any existing
entities and to any variable interest entities created after January 31, 2003. A
variable interest entity ("VIE") is a corporation,  partnership,  trust or other
legal  entity that does not have  equity  investors  with  voting  rights or has
equity  investors  that do not provide  sufficient  financial  resources for the
entity to support its own activities.  This interpretation requires a company to
consolidate  a VIE when the  company has a majority of the risk of loss from the
VIE's  activities or is entitled to receive a majority of the entity's  residual
returns or both. The Company is currently evaluating the provisions of FIN 46 to
determine its impact on the Company's consolidated financial position or results
of operations.

In January  2003,  the  Emerging  Issues Task Force (the "EITF")  released  EITF
00-21,  "Accounting for Revenue  Arrangements with Multiple  Deliverables." EITF
00-21 clarifies the timing and recognition of revenue from certain  transactions
that include the delivery and performance of multiple products or services. EITF
00-21 is  effective  for revenue  arrangements  entered  into in fiscal  periods
beginning after June 15, 2003. The Company is currently  reviewing the impact of
EITF  00-21 on the  Company's  consolidated  financial  position  or  results of
operations.

During April 2003, the FASB issued SFAS No. 149,  "Amendment of Statement 133 on
Derivative  Instruments  and  Hedging  Activities."  This  statement  amends and
clarifies  financial  accounting  and reporting for derivative  instruments  and
hedging  activities,  resulting  primarily  from  decisions  reached by the FASB
Derivatives Implementation Group subsequent to the original issuance of SFAS No.
133.  This  statement is generally  effective  prospectively  for  contracts and
hedging relationships entered into after June 30, 2003. The adoption of SFAS No.
149 will not have a  material  impact on the  Company's  consolidated  financial
position or results of operations.

Accrued  Warranties.  The Company records accruals for potential warranty claims
based on the Company's claim  experience.  The Company's  products are typically
sold with a standard  warranty covering defects that arise during a fixed period
of time. Each business  provides a warranty  specific to the products it offers.
The  specific  warranty  offered  by  a  business  is  a  function  of  customer
expectations and competitive forces. The length of warranty is generally a fixed
period of time, a fixed number of operating hours, or both.

                                       8


A liability for estimated  warranty  claims is accrued at the time of sale.  The
liability is established  using a historical  warranty claim experience for each
product sold. The historical  claim  experience may be adjusted for known design
improvements  or for the  impact of unusual  product  quality  issues.  Warranty
reserves are reviewed quarterly to ensure that critical  assumptions are updated
for known events that may impact the potential warranty liability.

The following  table  summarizes the changes in the aggregate  product  warranty
liability:



                                                              Three Months Ended
                                                                 March 31, 2003
                                                               -----------------
                                                               -----------------
                                                               
     Balance at beginning of period.............................. $    59.1
     Accruals for warranties issued during the period............      13.3
     Changes in estimates........................................       0.1
     Settlements during the period...............................     (14.2)
     Foreign exchange effect.....................................       0.9
                                                                  --------------
     Balance at end of period.................................... $    59.2
                                                                  ==============


Stock-Based  Compensation.  At March  31,  2003,  the  Company  has  stock-based
employee  compensation  plans.  The Company  accounts  for those plans under the
recognition  and measurement  principles of APB Opinion No. 25,  "Accounting for
Stock  Issued  to   Employees,"   and  related   interpretations.   No  employee
compensation  cost is reflected in net income for the granting of employee stock
options, as all options granted under those plans had an exercise price equal to
the  market  value of the  underlying  common  stock on the date of  grant.  The
following  table  illustrates  the effect on net income  (loss) and earnings per
share if the Company had applied the fair value  recognition  provisions of SFAS
No. 123,  "Accounting for  Stock-Based  Compensation,"  to stock-based  employee
compensation.



                                                                    For the Three Months
                                                                      Ended March 31,
                                                               -----------------------------
                                                               -----------------------------
                                                                    2003           2002
                                                               -------------- -------------
                                                                          
 Reported net income (loss).................................... $   12.0        $  (107.2)

 Deduct:  Total  stock-based   employee   compensation  expense
  determined  under fair value  based  methods  for all awards,
  net of related income tax effects............................     (1.1)          (0.7)
                                                                -------------- -------------
 Pro forma net income (loss)................................... $   10.9        $  (107.9)
                                                                ============== =============
 Per common share:
  Basic:
     Reported net income (loss)................................ $   0.25        $  (2.82)
                                                                ============== =============
     Pro forma net income (loss)............................... $   0.23        $  (2.84)
                                                                ============== =============
  Diluted:
     Reported net income (loss)................................ $   0.24        $  (2.77)
                                                                ============== =============
     Pro forma net income (loss)............................... $   0.22        $  (2.79)



The fair value for these  options was  estimated  at the date of grant using the
Black-Scholes   option-pricing   model  with  the   following   weighted-average
assumptions  for the three months  ended March 31, 2003 and 2002,  respectively:
dividend  yields  of 0% and  0%;  expected  volatility  of  51.24%  and  51.24%;
risk-free  interest rates of 4.90% and 5.42%; and expected life of 9.7 years and
9.6 years.  The aggregate fair value of options  granted during the three months
ended March 31,  2003 and 2002 for which the  exercise  price  equals the market
price on the grant date was $4.5 and $2.5  respectively.  The  weighted  average
fair value at date of grant for options  granted  during the three  months ended
March 31, 2003 and 2002, was $7.59 and $14.71. per share, respectively.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected stock price volatility.  Because
the  Company's  employee  stock  options  have   characteristics   significantly
different from those of traded  options,  and because  changes in the subjective
input assumptions can materially affect the fair value estimate, in management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of its employee stock options.


                                       9


In December  2002,  SFAS No. 148,  "Accounting  for  Stock-Based  Compensation -
Transition  and  Disclosure as amendment of FASB Statement No. 123," was issued.
SFAS No. 148,  which became  effective for fiscal years ended after December 15,
2002,  provides  alternative methods of transition for a voluntary change to the
fair value based method of accounting for stock-based employee compensation.  In
addition,  SFAS No. 148 amends the disclosure  requirements of SFAS No. 123. The
adoption of SFAS No. 148 has not had,  and will not have,  a material  impact on
the Company's  financial  statements,  since the Company will continue to follow
the method in APB Opinion No. 25.

NOTE B -- ACQUISITIONS

On February 14, 2003, the Company  completed the  acquisition of Commercial Body
Corporation ("Commercial Body").  Commercial Body, headquartered in San Antonio,
Texas  with  locations  in various  states,  distributes,  assembles,  rents and
provides service of products for the utility,  telecommunications  and municipal
markets.  In connection with the acquisition,  the Company issued  approximately
600 thousand  shares of Common Stock and paid $4.5 cash,  subject to adjustment.
One of such  adjustments may require the Company to pay cash or issue additional
shares of Common Stock (at the Company's  option) if, on the second  anniversary
of the Commercial Body  acquisition,  the Common Stock is not trading on the New
York Stock  Exchange  at a price at least 50% higher  than it was at the time of
the acquisition, up to a maximum number of shares of Common Stock having a value
of $3.4. At the time of Terex's acquisition of Commercial Body,  Commercial Body
had a 50% equity  interest  in Combatel  Distribution,  Inc.  ("Combatel").  The
remaining  50% of Combatel was owned by Terex and prior to the  acquisition  had
been  accounted for under the equity method of accounting.  Commercial  Body and
Combatel  are  included in the Terex  Roadbuilding,  Utility  Products and Other
segment.

The  operating  results of  Commercial  Body and  Combatel  are  included in the
Company's  consolidated  results of operations  since February 14, 2003 (date of
acquisition).

The Company is in the process of completing certain  valuations,  appraisals and
actuarial  and other studies for purposes of  determining  the  respective  fair
values of tangible  and  intangible  assets used in the  allocation  of purchase
consideration for the acquisitions of Commercial Body and Combatel.  The Company
does not  anticipate  that the final  results  of these  valuations  will have a
material impact on its financial position, operations or cash flows. The Company
may revise its  preliminary  allocations as additional  information is obtained.
The Company is in the process of evaluating  various  alternatives  to integrate
the  activities  of  Commercial  Body and Combatel  into the Company,  including
alternatives to exit or consolidate  certain  facilities  and/or  activities and
restructure   certain  functions  and  reduce  the  related   headcount.   These
alternatives could impact the acquired  businesses or existing  businesses,  and
the Company intends to finalize its plans by June 30, 2003. The Company does not
believe that these  restructuring  activities by themselves will have an adverse
impact on the Company's ability to meet customer  requirements for the Company's
products.

On September 18, 2002, the Company  completed the acquisition of Genie Holdings,
Inc.  and its  affiliates  ("Genie"),  a  global  manufacturer  of  aerial  work
platforms (the "Genie Acquisition"). The Company initiated the Genie Acquisition
as an  opportunity  to  diversify  its product  offering  with the addition of a
complete  line  of  aerial  work  platforms  with  a  strong  global  brand  and
significant  market share.  The Genie  Acquisition  was also intended to provide
operational and marketing synergies and cost savings, such as allowing the Genie
product  line to expand  the reach of its  distribution  through  the  Company's
existing  sales  base,  particularly  in Europe.  Genie is included in the Terex
Aerial Work Platforms segment.

The following pro forma summary presents the consolidated  results of operations
as though the Company completed the Genie Acquisition as of the beginning of the
respective  period,  after  giving  effect to certain  adjustments  for interest
expense,  amortization of debt issuance costs and other expenses  related to the
transaction:



                                                          Pro Forma for the
                                                         Three Months Ended
                                                           March 31, 2002
                                                      --------------------------
                                                   
Net sales.............................................$        725.9
Income from operations................................$         36.4
Income (loss) before cumulative effect of change in
  accounting principle................................$          4.7
Income (loss) before cumulative effect of change in
  accounting principle, per share:
    Basic.............................................$          0.11
    Diluted...........................................$          0.11


                                       10


The pro forma  information  is not  necessarily  indicative  of what the  actual
results of operations  of the Company would have been for the period  indicated,
nor does it purport to represent the results of operations for future periods.

NOTE C - ACCOUNTING CHANGE - BUSINESS COMBINATIONS AND GOODWILL

In July 2001,  the  Financial  Accounting  Standards  Board  issued SFAS No. 141
"Business Combinations" and SFAS No. 142 "Goodwill and Other Intangible Assets."
SFAS No.  141,  effective  July 1,  2001,  addresses  financial  accounting  and
reporting for business  combinations  and requires all business  combinations be
accounted for using the purchase method. One requirement of SFAS No. 141 is that
previously  recorded negative goodwill be eliminated.  Accordingly,  the Company
recorded a cumulative  effect of an accounting  change of $17.8,  $10.7,  net of
income tax,  related to the  write-off  of negative  goodwill at January 1, 2002
from the acquisition of Fermec Manufacturing Limited in December 2000.

SFAS No. 142  addresses  financial  accounting  for acquired  goodwill and other
intangible  assets and how such  assets  should be  accounted  for in  financial
statements upon their acquisition and after they have been initially  recognized
in the financial  statements.  In accordance with SFAS No. 142, goodwill related
to acquisitions  completed after June 30, 2001 was not amortized in 2001 or 2002
and, effective January 1, 2002, goodwill related to acquisitions completed prior
to July 1, 2001 is no longer being amortized. Under this standard,  goodwill and
indefinite  life  intangible  assets are to be  reviewed at least  annually  for
impairment  and written down only in the period in which the  recorded  value of
such assets exceed their fair value.

Under the  transitional  provisions of SFAS No. 142, the Company  identified its
reporting  units and  performed  impairment  tests on the net goodwill and other
intangible assets associated with each of the reporting units, using a valuation
date of January 1, 2002. The SFAS No. 142 impairment test is a two-step process.
First, it requires  comparison of the book value of net assets to the fair value
of the related  reporting units. If the fair value is determined to be less than
book value, a second step is performed to compute the amount of  impairment.  In
the second  step,  the implied  fair value of goodwill is  estimated as the fair
value of the  reporting  unit used in the first step less the fair values of all
other  tangible and  intangible  assets of the  reporting  unit. If the carrying
amount of goodwill  exceeds its implied fair market value, an impairment loss is
recognized in an amount equal to that excess.

Consistent with the approach  required under SFAS No. 142, the Company estimated
the fair  value of each of its ten  reporting  units  existing  as of January 1,
2002. Fair value was determined using a projection of undiscounted cash flow for
each reporting unit. Undiscounted cash flow was calculated using projected after
tax operating  earnings,  adding back depreciation and  amortization,  deducting
projected  capital  expenditures  and also  including  the net change in working
capital  employed.  The  assumptions  were based on the Company's 2002 operating
plan. The present value of the undiscounted cash flows were calculated using the
Company's  weighted  cost of  capital.  The Company  used an explicit  five-year
projection  of cash flow along with a terminal  value based on the fifth  year's
projected cash flow. The Company  created these models.  The total fair value of
the Company, as determined above, as of January 1, 2002, was approximately equal
to the market value of the Company at the same date, as determined by the market
value of the Company's equity and debt.

The Company performed the test described in SFAS No. 142 for all units where the
Company's carrying amount for such unit was below the fair value of that unit as
calculated  by the method  described  above.  SFAS No. 142 defines how a company
determines the implied fair value of goodwill.

The Terex Mining segment's carrying value exceeded the present value of the cash
flow expected to be generated by the segment. Future cash flow expectations have
been reduced due to the continued weakness in mineral commodity prices which are
a major  determinant  of the overall  demand for mining  equipment.  The Company
calculated the fair market value of the Terex Mining  segment's fixed assets and
intangible assets. Given the specialized nature of this calculation, the Company
employed  a third  party to assist  in the  determination  of the fair  value of
intangible  assets at the Terex Mining  reporting  unit.  The  appraiser  helped
determine  the  value for the  Terex  Mining  unit's  intangible  assets,  which
included trade names, customer relationships, backlog and technology, as defined
in SFAS No. 141. An income-based approach was used to determine the market value
of these intangible  assets. A market comparable  approach was used to determine
appropriate  royalty  rates.  In  addition,  the fair value of the Terex  Mining
unit's plant,  property and equipment was calculated using a cost approach.  The
Company  provided   guidance  to  the  appraiser   related  to  assumptions  and
methodologies  used in valuation and took  responsibility  for  determining  the
goodwill  impairment charge. The results of this valuation work were used in the
determination  of the implied value of the Mining unit's  goodwill as of January
1, 2002,  which  resulted in a goodwill  impairment  of $105.7  ($105.7,  net of
income taxes).

The Light  Construction  reporting unit, a component of the Terex  Roadbuilding,
Utility Products and Other segment, also was determined to have a carrying value
in excess of its  projected  discounted  cash  flow.  The  market for the unit's
products,   primarily  light  towers,  has  been  negatively   impacted  by  the
consolidation of distribution outlets for the unit's products, which has reduced
demand for these  products,  and the  increasing  preference of end users of the
unit's products to rent, rather than purchase,  equipment. The analysis resulted
in a goodwill impairment of $26.2 ($18.1, net of income taxes).

                                       11



The EarthKing  reporting  unit, a component of the Terex  Roadbuilding,  Utility
Products and Other  segment,  was also  determined  to have a carrying  value in
excess of its projected  discounted cash flow.  EarthKing was created to provide
web based procurement services and complimentary products and services.  Several
businesses in which EarthKing  invested were  unsuccessful  in gaining  customer
acceptance  and were  generating  revenue  at  levels  insufficient  to  warrant
anticipated growth, which substantially reduced its value. A goodwill impairment
of $0.3 ($0.3, net of income taxes) was recorded.

The Company did not require the assistance of a third party when determining the
goodwill  impairment  associated  with  the  Light  Construction  and  EarthKing
reporting  units,  whose carrying  amount  exceeded their fair value,  as it was
evident  that the fair value of net  tangible  assets at these units was greater
than the  estimated  fair  value of the  reporting  units,  and that 100% of the
related goodwill was impaired.

The adjustment  from the adoption of SFAS No. 142, an impairment  loss of $132.2
($124.1,  net of income taxes) was recorded as a cumulative  effect of change in
accounting principle adjustment as of January 1, 2002.

An analysis  of changes in the  Company's  goodwill  by  business  segment is as
follows:



                                                                      Terex
                                                                  Roadbuilding,       Terex
                                                                      Utility         Aerial
                                        Terex          Terex      Products and        Work
                                    Construction      Cranes          Other         Platforms     Terex Mining      Total
                                  ---------------- ------------- ---------------  -------------- --------------- ------------
                                                                                               
 Balance at December 31, 2002.... $      311.8     $       90.3   $      177.5    $      43.3    $      ---      $     622.9
 Acquisitions....................        ---                3.2            6.8            1.4           ---             11.4
 Foreign exchange effect.........          0.6              0.3            ---            ---           ---              0.9
                                  ---------------- -------------- --------------  -------------- --------------- -------------
 Balance at March 31, 2003....... $      312.4     $       93.8   $      184.3    $      44.7    $      ---      $     635.2
                                  ================ ============== ==============  ============== =============== =============


The goodwill recognized for the acquisitions of Commercial Body, Combatel, Demag
Mobile Cranes GmbH & Co. KG and its  affiliates  ("Demag") and Genie as of March
31, 2003 is not final,  as the Company has not yet  completed  its  valuation of
their respective tangible and intangible assets.

The initial  impairment  test was  performed as of January 1, 2002.  The Company
selected  October 1 as the date for the required  annual  impairment  test.  The
Company  performed  its last review of the carrying  value of its  goodwill,  as
required  by SFAS No. 142, as of October 1, 2002.  At that time,  the  estimated
fair value of each  reporting unit exceeded the carrying value of each reporting
unit.  Therefore,  goodwill  was not  considered  to be impaired  and no further
analysis  was  required by SFAS No.  142.  Subsequent  impairment  tests will be
performed  effective October 1 of each year and more frequently if circumstances
warrant.

Business  performance  during  the  first  quarter  of 2003 in the  Roadbuilding
reporting  unit has not yet met the  expectations  assumed by the  Company  when
goodwill was last tested for impairment on October 1, 2002.  Sales levels in the
Roadbuilding reporting unit have not reached expected volumes, as funding levels
for road  construction  remain weak. In addition,  margins have been affected as
competitors  have priced  products  aggressively  to maintain market share. As a
result of these issues, cash flow generated in the Roadbuilding business has not
yet met the  Company's  estimates.  The  Company  has taken  several  actions to
address this shortfall,  including  staff  reductions and changes in management.
The Company is closely  monitoring  the  performance  of this  business  and, if
results do not approximate expectations,  a re-assessment of the expected future
performance of the Roadbuilding business will be undertaken. If such a review is
required and  indicates a  significant,  permanent  reduction  in expected  cash
flows,  the Company may be  required to record a goodwill  impairment  charge to
reflect a decrease in fair value for the Roadbuilding business. If required, the
results  of this  review  will be  reflected  in the  Company's  June  30,  2003
financial statements.

NOTE D -- DERIVATIVE FINANCIAL INSTRUMENTS

There are two types of derivatives that the Company enters into:  hedges of fair
value exposures and hedges of cash flow exposures.  Fair value exposures  relate
to  recognized  assets or  liabilities  and firm  commitments,  while  cash flow
exposures  relate  to the  variability  of future  cash  flows  associated  with
recognized assets or liabilities or forecasted transactions.

                                       12



The Company operates internationally, with manufacturing and sales facilities in
various locations around the world, and utilizes certain  financial  instruments
to manage its  foreign  currency,  interest  rate and fair value  exposures.  To
qualify a derivative  as a hedge at inception and  throughout  the hedge period,
the Company formally documents the nature and relationships  between the hedging
instruments  and  hedged  items,  as  well  as its  risk-management  objectives,
strategies  for  undertaking  the  various  hedge  transactions  and  method  of
assessing   hedge   effectiveness.   Additionally,   for  hedges  of  forecasted
transactions, the significant characteristics and expected terms of a forecasted
transaction must be specifically  identified,  and it must be probable that each
forecasted  transaction  will  occur.  If  it  were  deemed  probable  that  the
forecasted  transaction  will not occur, the gain or loss would be recognized in
earnings currently.  Financial instruments  qualifying for hedge accounting must
maintain a specified level of effectiveness  between the hedging  instrument and
the item being hedged,  both at inception and throughout the hedged period.  The
Company  does not  engage  in  trading  or other  speculative  use of  financial
instruments.

The Company  uses  forward  contracts  and options to mitigate  its  exposure to
changes in foreign  currency  exchange  rates on  third-party  and  intercompany
forecasted transactions.  The primary currencies to which the Company is exposed
include the Euro, British Pound and Australian  Dollar.  When using options as a
hedging  instrument,  the Company excludes the time value from the assessment of
effectiveness.  The effective  portion of unrealized gains and losses associated
with forward  contracts and the intrinsic value of option contracts are deferred
as a component  of  accumulated  other  comprehensive  income  (loss)  until the
underlying  hedged  transactions  are  reported  on the  Company's  consolidated
statement of  operations.  The Company uses  interest rate swaps to mitigate its
exposure to changes in interest rates related to existing  issuances of variable
rate  debt and to fair  value  changes  of fixed  rate  debt.  Primary  exposure
includes movements in the London Interbank Offer Rate ("LIBOR").

Changes  in the fair  value of  derivatives  that are  designated  as fair value
hedges are  recognized  in  earnings  as offsets to the changes in fair value of
exposures  being  hedged.  The  change  in fair  value of  derivatives  that are
designated as cash flow hedges are deferred in accumulated  other  comprehensive
income (loss) and are recognized in earnings as the hedged  transactions  occur.
Any ineffectiveness is recognized in earnings immediately.

The Company records  hedging  activity  related to debt  instruments in interest
expense and hedging activity  related to foreign currency and lease  obligations
in operating profit.

The  Company  entered  into  interest  rate  swap  agreements  that  effectively
converted variable rate interest payments into fixed rate interest payments.  At
March 31, 2003,  the Company had $100.0  notional  amount of such  interest rate
swap agreements outstanding,  all of which mature in 2009. The fair market value
of these swaps at March 31, 2003 was a loss of $2.0.  These swap agreements have
been  designated as, and are effective as, cash flow hedges of outstanding  debt
instruments.  During the three months ended March 31, 2003 and 2002, the Company
recorded  the change in fair value to  accumulated  other  comprehensive  income
(loss)  and  reclassified  to  earnings  a  portion  of the  deferred  loss from
accumulated  other  comprehensive  income  (loss)  as  the  hedged  transactions
occurred and were recognized in earnings.

The Company has entered  into a series of  interest  rate swap  agreements  that
converted fixed rated interest payments into variable rate interest payments. At
March 31, 2003,  the Company had $154.0  notional  amount of such  interest rate
swap agreements outstanding,  all of which mature in 2006 through 2008. The fair
market  value of these  swaps at  March  31,  2003 was a gain of $9.5,  which is
recorded in other non-current assets. These swap agreements have been designated
as, and are effective  as, fair value hedges of  outstanding  debt  instruments.
During March 2003 and  December  2002,  the Company  exited  interest  rate swap
agreements in the notional  amount of $275.0 with  maturities  from 2008 through
2011 that  converted  fixed rate  interest  payments into variable rate interest
payments.  The Company received $13.4 upon exiting these swap agreements.  These
gains are being  amortized  over the original  maturity  and,  combined with the
market  value of the swap  agreements  held at March 31,  2003,  are offset by a
$22.7 addition in the carrying value of the long-term obligations being hedged.

The Company is also a party to currency exchange forward contracts to manage its
exposure to changing  currency  exchange  rates that mature  within one year. At
March 31, 2003, the Company had $158.5 of notional  amount of currency  exchange
forward contracts  outstanding,  all of which mature on or before March 1, 2004.
The fair market  value of these swaps at March 31, 2003 was a gain of $3.2.  All
of these swap  agreements  have been  designated  as, and are effective as, cash
flow hedges of specifically identified assets and liabilities.

During the three months ended March 31, 2003 and 2002, the Company  recorded the
change in fair  value to  accumulated  other  comprehensive  income  (loss)  and
reclassified to earnings a portion of the deferred loss from  accumulated  other
comprehensive  income  (loss)  as the  hedged  transactions  occurred  and  were
recognized in earnings.

At March  31,  2003,  the  fair  value of all  derivative  instruments  has been
recorded in the  Condensed  Consolidated  Balance Sheet as a net asset of $10.3,
net of income taxes.
                                       13


Counterparties  to interest  rate  derivative  contracts  and currency  exchange
forward  contracts  are major  financial  institutions  with  credit  ratings of
investment  grade  or  better  and  no  collateral  is  required.  There  are no
significant  risk  concentrations.  Management  believes  the risk of  incurring
losses on derivative  contracts  related to credit risk is remote and any losses
would be immaterial.

Unrealized net gains (losses) included in Other Comprehensive  Income (Loss) are
as follows:



                                          Three Months Ended
                                               March 31,
                                        ------------------------
                                            2003       2002
                                       ------------------------
                                                  
Balance at beginning of period.........$      2.1       (0.8)
Additional gains (losses)...............     (0.5)      (0.2)
Amounts reclassified to earnings........     (0.8)       0.1
                                       ------------------------
Balance at end of period...............$      0.8       (0.9)
                                       ========================


NOTE E -- RESTRUCTURING AND OTHER CHARGES

The  Company  continually  evaluates  its cost  structure  to ensure  that it is
appropriately  positioned to respond to changing market conditions.  During 2003
and 2002, the Company experienced declines in several markets. In addition,  the
Company's recent  acquisitions have created product,  production and selling and
administrative overlap with existing businesses.  In response to changing market
demand and to optimize the impact of recently acquired  businesses,  the Company
has  initiated  the   restructuring   programs   described  below.  For  further
information on  restructuring  programs  initiated  prior to 2002,  refer to the
Company's Annual Report on Form 10-K for the year ended December 31, 2002.

There have been no material changes relative to the initial plans established by
the Company for the restructuring  activities  discussed below. The Company does
not believe  that these  restructuring  activities  by  themselves  will have an
adverse impact on the Company's  ability to meet customer  requirements  for the
Company's products.

2003 Programs

In the first quarter of 2003,  the Company  recorded a charge of $0.7 related to
restructuring at its CMI Terex facility in Oklahoma City,  Oklahoma.  Due to the
continued poor  performance in the  roadbuilding  business,  the Company reduced
employment by approximately 146 employees at its CMI Terex facility. As of March
31, 2003,  none of the employees  had ceased  employment  with the Company.  The
program is expected to be completed  by June 30, 2003.  CMI Terex is included in
the Terex Roadbuilding, Utility Products and Other Segment.

Also in the first  quarter of 2003,  the  Company  recorded  charges of $0.3 for
restructuring at its Terex-RO  facility in Olathe,  Kansas.  As a result of weak
demand in the Company's  North American crane  business,  the Terex-RO  facility
will be closed and the production  currently  performed at that facility will be
consolidated into the Company's  hydraulic crane production facility in Waverly,
Iowa. The program will reduce  employment by  approximately  50 employees and is
expected to be completed by June 30, 2003.  None of the 50 employees  had ceased
employment with the Company as of March 31, 2003. Booms for the Terex-RO product
are already made in the Waverly facility;  accordingly,  no production  problems
are anticipated in connection with this  consolidation.  Terex-RO is included in
the Terex Cranes Segment.

The Company  recorded a charge of $1.5 in the first quarter of 2003 for the exit
of all activities at its EarthKing e-commerce subsidiary. The $1.5 charge is for
non-cash  closure  costs and has been  recorded in cost of sales.  EarthKing  is
included in the Terex  Roadbuilding,  Utility  Products and Other  Segment.  The
program is expected to be completed by June 30, 2003.

These projects are expected to reduce annual operating costs by approximately $8
when fully implemented.

Additionally,  the Company wrote down certain  investments it held in technology
businesses related to its EarthKing subsidiary. These investments were no longer
economically  viable,  as these businesses were unsuccessful in gaining customer
acceptance  and were  generating  revenue  at  levels  insufficient  to  warrant
anticipated  growth,  and resulted in a write-down of $0.8.  This write-down was
reported in "Other income (expense) - net."

                                       14


2002 Programs

During  2002,  the Company  initiated a series of  restructuring  projects  that
related to productivity and business rationalization.

In the  first  quarter  of  2002,  the  Company  recorded  a  charge  of $1.2 in
connection with the closure and subsequent  relocation of the Cedarapids hot mix
asphalt plant facility to the Company's CMI Terex facility in Oklahoma City. The
consolidation of duplicative CMI Terex and Cedarapids  production facilities and
support  functions  was  intended  to  lower  the  Company's   operating  costs.
Approximately  $0.7 of this charge  related to  severance  costs which have been
paid, with the remainder  related to non-cash  closure costs.  Approximately  92
employees were terminated in connection with this action. This restructuring was
complete as of September 30, 2002.

In the second  quarter of 2002,  the  Company  announced  that its mining  truck
production  facility  in  Tulsa,  Oklahoma  would be closed  and the  production
activities  outsourced to a third party supplier.  The Company recorded a charge
of $4.2 related to the Tulsa  closure.  The closure was in response to continued
weakness  in demand for the  Company's  large  mining  trucks.  Demand for large
mining trucks is closely related to commodity prices,  which have been declining
in real terms over recent years.  Approximately  $1.0 of this charge  related to
severance and other employee related charges,  while $2.2 of this charge relates
to inventory deemed  uneconomical to relocate to other distribution  facilities.
The remaining  $1.0 of the cost accrued  related to the Tulsa  building  closure
costs and occupancy  costs  expected to be incurred  after  production is ended.
Approximately 93 positions have been eliminated as a result of this action.  The
transfer  of  production  activities  to a third  party was  completed  prior to
December 31, 2002 and the Company is currently  marketing the Tulsa property for
sale.

The  Company  also  recorded a charge of $0.9 in the  second  quarter of 2002 in
connection  with a reduction to the Cedarapids  workforce in response to adverse
market conditions and resulting  decreased demand for Cedarapids  products.  The
charge recorded in connection with this reduction to the Cedarapids workforce is
for employee severance costs. Approximately 42 employees have been terminated as
a result  of this  action.  The  Cedarapids  restructuring  was  complete  as of
December 31, 2002.

In the third quarter of 2002,  the Company  announced  restructuring  charges of
$3.5  in  connection  with  the   consolidation   of  facilities  in  the  Light
Construction group and staff reductions at its CMI Terex Roadbuilding  operation
and  in the  Terex  Cranes  segment.  The  restructuring  charges  at the  Light
Construction group were $2.6, of which $0.2 was for severance in relation to the
elimination  of  approximately  71 positions.  The remaining  $2.4 was for costs
associated  with the  termination  of leases and the  write-down  of  inventory.
Demand for the Light Construction  group's products has been negatively impacted
by the  consolidation  of  distribution  outlets for the unit's  products  and a
change in end user  preference  from direct  ownership of the unit's products to
rental of such  equipment.  These changes have made it  uneconomical to maintain
numerous separate production facilities.  The restructuring charges at CMI Terex
were $0.7 for severance in connection with the elimination of approximately  146
positions.  CMI Terex's  roadbuilding  business has faced slow market conditions
and  reduced  demand,  due in large  part to delays in  government  funding  for
roadbuilding projects,  resulting in a need for staff reductions.  Additionally,
the Terex Cranes segment recorded restructuring charges of $0.2 for severance in
connection  with the elimination of  approximately  35 positions at three of its
North American facilities due to reduced demand for the products manufactured at
these facilities. These restructurings were completed by December 31, 2002.

Projects  initiated in the fourth  quarter of 2002 related to  productivity  and
business rationalization include the following:

o    The closure of the Company's  pressurized vessel container  business.  This
     business,  located in Clones,  Ireland,  provides pressurized containers to
     the shipping  industry.  The business,  acquired as part of the Powerscreen
     acquisition in 1999, is part of the Company's  Construction  segment and is
     not core to the Company's overall  strategy.  The Company recorded a charge
     of  $5.4,  of which  $1.2 was for  severance,  $2.5 for the  write  down of
     inventory,  and $1.2 for facility closing costs. The remaining $0.5 relates
     to the repayment of a local  government work grant.  The business has faced
     declining  demand over the past few years and, as it is not integral to the
     Construction  business,  the  Company  has  scheduled  the  closure  of the
     business by the end of the third quarter 2003. This will reduce  employment
     by  approximately  137  positions.  As of March 31, 2003,  58 employees had
     ceased employment with the Company.
o    The consolidation of several Terex  Construction  segment facilities in the
     U.K.  The  Company  is in the  process  of  consolidating  several  compact
     equipment  production  facilities  into  a  single  location  in  Coventry,
     England.  The Company will move the  production of  mini-dumpers,  rollers,
     soil  compactors  and loader  backhoes into the new  facility.  The Company
     recorded a charge of $7.2, of which $6.1 was for severance and $1.1 was for
     the costs associated with exiting the facilities.  The  consolidation  will
     reduce  total  employment  by  approximately  269  and  is  expected  to be
     completed by the end of 2003.  As of March 31,  2003,  nine  employees  had
     ceased employment with the Company.
o    The exit of certain heavy equipment  businesses related to mining products.
     During the fourth  quarter of 2002,  the Company  conducted a review of its
     rental equipment  businesses in both its Mining and Construction  segments.
     The Company's  review  indicated that it was not economical to continue its
     mining  equipment  rental  business  due to the high cost of moving  mining
     equipment  between customers and given the continued weak demand for mining
     products. In addition, the Company decided to rationalize its large scraper
     offering in its Mining  segment  given the weak  demand for related  mining
     products.  The Company  recorded a charge of $6.9 associated with the write
     down of inventory. The Company expects to complete this process by June 30,
     2003.
                                       15


o    The exit of certain  non-core  tower  cranes  produced by the Terex  Cranes
     segment  under the  Peiner  brand in  Germany.  The  European  tower  crane
     business has been  negatively  impacted by reduced demand from large rental
     customers who are undergoing financial  difficulties.  This has resulted in
     reduced demand and a deterioration in margins recognized in the tower crane
     business.  The Company  conducted a review of its  offering of tower cranes
     produced under the Peiner brand and eliminated  certain models that overlap
     with models  produced  at Gru Comedil  S.r.l.,  the  Company's  tower crane
     facility in Italy. The Company recorded a charge of $3.9, of which $1.0 was
     for severance and $2.9 for inventory  write-downs on  discontinued  product
     lines.  The  program  will  reduce  employment  by 47 and is expected to be
     completed by June 30, 2003.  As of March 31, 2003,  47 employees had ceased
     employment with the Company.
o    The elimination of the Standard  Havens  portable hot mix asphalt  product.
     The Company  performed  marketing and  engineering  analysis that indicated
     that  the  Standard  Havens  product  line did not  meet  current  customer
     expectations.  As a result,  the Company opted to discontinue  the Standard
     Havens portable hot mix asphalt  product.  The Company recorded a charge of
     $1.8 to write-down the  discontinued  inventory.  The program was completed
     prior to December 31, 2002.  The Standard  Havens  product line was part of
     the Terex  roadbuilding group in the Terex  Roadbuilding,  Utility Products
     and Other segment.
o    The  severance  costs  incurred in  re-aligning  the  Company's  management
     structure.  The Company  eliminated  an  executive  position and recorded a
     charge of $1.5.  The  Company  paid $0.4  prior to  December  31,  2002 and
     expects to pay remaining severance by December 31, 2003.
o    The elimination of the rotating telehandler product in North America by the
     Terex Construction  segment.  It was determined that the product,  although
     popular in Europe as a  multi-purpose  machine,  was not  gaining  customer
     acceptance  in North  America.  The  Company  recorded  a charge of $0.7 to
     write-down the rotating telehandler inventory in North America. The program
     was completed prior to December 31, 2002.

In the first quarter of 2003, the Company recorded an additional $0.6 of charges
relating to programs begun in 2002.  These period charges  primarily  related to
facility closure costs and were consistent with the initial  restructuring plans
established by the Company.

These 2002 programs are expected to reduce operating costs by approximately  $27
when fully implemented in 2004.

The following  table sets forth the components  and status of the  restructuring
charges  recorded in 2003 and 2002 that  related to  productivity  and  business
rationalization:



                                             Employee
                                            Termination       Asset       Facility Exit
                                               Costs        Disposals         Costs            Other           Total
                                           --------------  ------------  --------------  ---------------  -------------
       Accrued restructuring charges
                                                                                           
         at December 31, 2002..........  $        9.7     $      ---     $       2.4    $          1.4    $        13.5
       Restructuring charges...........           1.0            1.7             0.3               0.1              3.1
       Cash expenditures...............          (1.9)           ---            (0.3)             (0.1)            (2.3)
       Non-cash write-offs.............           ---           (1.7)           (0.1)              ---             (1.8)
                                         ---------------- ------------- ---------------- ---------------  --------------
       Accrued   restructuring  charges
         at March 31, 2003.............  $        8.8     $     ---     $       2.3    $          1.4    $        12.5
                                         ================ ============= ============== ================= ===============


In aggregate,  the  restructuring  charges  described  above incurred during the
three months  ended March 31, 2003 and 2002 were  included in cost of goods sold
($2.8 and $1.2) and  selling,  general  and  administrative  expenses  ($0.3 and
$0.0), respectively.

Demag and Genie Acquisition Related Projects

During 2002, the Company also initiated a series of restructuring projects aimed
at addressing product, channel and production overlap created by the acquisition
of Demag and Genie in 2002.

Projects  initiated  in the Terex Cranes  segment in the fourth  quarter of 2002
related to the acquisition of Demag consist of:

                                       16



o    The  elimination of certain PPM branded 3, 4 and 5 axle cranes  produced at
     the Company's  Montceau,  France facility.  The Company determined that the
     products  produced under the PPM brand were similar to products produced by
     Demag and has opted to  eliminate  these PPM models in favor of the similar
     Demag products, which the Company believes have superior capabilities. As a
     result,  employment  levels in  Montceau  are  scheduled  to be  reduced by
     approximately  141 employees during the first half of 2003. As of March 31,
     2003, 51 employees had ceased employment with the Company. In addition, the
     Company also  recognized a loss in value on the affected PPM branded cranes
     inventory in France and Spain.  The Company  recorded a charge of $15.3, of
     which $5.4 was for severance,  $9.6 was  associated  with the write down of
     inventory and $0.3 was for claims  related to exiting the sales function of
     the discontinued products.
o    The closure of the Company's existing crane distribution center in Germany.
     Prior to the acquisition of Demag,  the Company  distributed  mobile cranes
     under the PPM brand from a facility in Dortmund,  Germany.  The acquisition
     of Demag provided an opportunity to consolidate distribution and reduce the
     overall cost to serve customers in Germany.  The Company  recorded a charge
     of  $2.5,  of  which  $0.7  was  for  severance,  $1.2  was  for  inventory
     write-downs, and $0.6 for lease termination costs. Eleven employees will be
     terminated  as a result  of these  actions.  As of March  31,  2003,  three
     employees had ceased employment with the Company.  The Company expects this
     to be completed by June 30, 2003.
o    The  rationalization  of  certain  crawler  crane  products  sold under the
     American Crane brand in the United States. The acquisition of Demag created
     an overlap with certain  large  crawler  cranes  produced in the  Company's
     Wilmington,  North Carolina facility.  Certain cranes produced in the North
     Carolina  facility will be rated for reduced lifting  capacity and marketed
     to a different class of user. This change in marketing strategy,  triggered
     by the acquisition of Demag,  negatively  impacted  inventory  values.  The
     Company  recorded  a  charge  of $3.2  associated  with the  write  down of
     inventory.  The Company  expects to complete the sale of such  inventory by
     June 30, 2003.
o    In addition,  the acquisition of Demag created an overlap of small,  mobile
     cranes  marketed  for use in urban work  places.  As a result,  the Company
     opted to cease  production of this style of crane,  produced  under license
     from another company,  and replace them with cranes produced by Demag. As a
     result of this  decision,  a charge of $1.8 was recorded to  terminate  the
     license agreement.

Projects  initiated  in the Terex Cranes  segment in the fourth  quarter of 2002
related to the acquisition of Genie consist of:

o    The  elimination  of Terex  branded  aerial  work  platforms.  The  Company
     determined that the  acquisition of Genie created product and  distribution
     overlap with its existing Terex branded aerial work platforms businesses in
     the United  States and Europe.  After a review of products  produced by the
     Company and Genie,  the Company  decided to  discontinue  the Terex branded
     products.  As a result,  the  Company  reduced the  carrying  values of the
     affected inventories to recognize the loss in value created by the decision
     to discontinue  these models of aerial work platforms.  As a result of this
     decision, a charge of $1.9 was recorded to write down inventory.

The following  table sets forth the components  and status of the  restructuring
charges  recorded  in the  fourth  quarter  of 2002 that  relate  to  addressing
product, channel and production overlaps created by the acquisition of the Demag
and Genie businesses:



                                      Employee
                                    Termination         Asset        Facility
                                        Costs         Disposals     Exit Costs       Other            Total
                                    --------------   ------------  ------------  ---------------   -------------
Accrued restructuring charges at
                                                                                  
  December 31, 2002...............$        5.1       $    ---      $      0.6     $       0.3      $       6.0
Restructuring charges.............         ---            ---             ---             ---              ---
Cash expenditures.................        (1.4)           ---             ---             ---             (1.4)
Non-cash write-offs...............         ---            ---             ---             ---              ---
                                    --------------   ------------  ------------  ---------------   -------------
Accrued restructuring charges at
   March 31, 2003.................$        3.7       $    ---      $      0.6     $       0.3      $       4.6
                                    ==============   ============  ============  ===============   =============

                                       17


NOTE F -- INVENTORIES

Inventories consist of the following:



                                                                  March 31,        December 31,
                                                                     2003              2002
                                                               -----------------  ----------------
                                                                          
Finished equipment............................................  $      433.2     $       437.2
Replacement parts.............................................         237.6             225.0
Work-in-process...............................................         209.0             225.5
Raw materials and supplies....................................         199.2             218.6
                                                                ----------------------------------
Inventories...................................................  $    1,079.0      $    1,106.3
                                                                ==================================


NOTE G -- PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consists of the following:



                                                                  March 31,        December 31,
                                                                     2003              2002
                                                               ----------------- -----------------
                                                                           
Property......................................................  $       41.7     $        43.0
Plant.........................................................         177.5             173.4
Equipment.....................................................         197.0             197.6
                                                                ---------------- -----------------
                                                                       416.2             414.0
Less:  Accumulated depreciation...............................        (111.7)           (104.6)
                                                                ---------------- -----------------
Net property, plant and equipment.............................  $      304.5     $       309.4
                                                                ================ =================


NOTE H -- INVESTMENT IN JOINT VENTURE

In April 2001,  Genie entered into a joint venture  arrangement  with a European
financial  institution  whereby  Genie  maintains  a  forty-nine  percent  (49%)
ownership interest in the joint venture,  Genie Financial Solutions Holding B.V.
("GFSH  B.V.").  Prior  to  the  Company's   acquisition  of  Genie,  Genie  had
contributed  $5.3 in cash in exchange  for its  ownership  interest in GFSH B.V.
During January 2003,  Genie  contributed an additional $0.8 in cash to GFSH B.V.
The Company  applies the equity method of accounting  for its investment in GFSH
B.V., as the Company does not control the operations of GFSH B.V.

GFSH B.V. was  established to facilitate the financing of Genie's  products sold
in Europe.  As of March 31, 2003, the joint  venture's  total assets were $119.4
and consisted  primarily of financing  receivables and lease related  equipment;
total  liabilities  were $106.2 and  consisted  primarily of debt payable to the
fifty-one percent (51%) joint venture partner.  The Company provided  guarantees
related to potential  losses arising from  shortfalls in the residual  values of
financed  equipment or credit defaults by the joint venture's  customers.  As of
March  31,  2003  the  maximum  exposure  to  loss  under  these  guarantees  is
approximately  $7.  Additionally,  the Company is required to maintain a capital
account balance in GFSH B.V., pursuant to the terms of the joint venture,  which
could result in the  reimbursement  to GFSH B.V. by the Company of losses to the
extent of the Company's ownership percentage.

As defined by FIN 46,  GFSH B.V. is a variable  interest  entity.  For  entities
created  prior to  February  1, 2003,  FIN 46 requires  the  application  of its
provisions effective July 1, 2003. Based on the legal and operating structure of
GFSH B.V.,  it is  reasonably  possible  that the Company will  consolidate  the
results of GFSH B.V. in future financial  statements.  However, the Company also
is  evaluating  possible  changes to the  operating  structure of GFSH B.V. that
would  result in GFSH  B.V.  continuing  to be  accounted  for under the  equity
method.

NOTE I -- EQUIPMENT SUBJECT TO OPERATING LEASES

Operating leases arise from the leasing of the Company's  products to customers.
Initial  noncancellable lease terms typically range up to 60 months. The cost of
equipment subject to operating leases was approximately  $169 at March 31, 2003.
The equipment is depreciated on the straight-line  basis over the shorter of the
estimated  useful life or the estimated  amortization  period of any  borrowings
secured by the asset to its estimated salvage value.

                                       18


NOTE J -- NET INVESTMENT IN SALES-TYPE LEASES

The Company leases new and used products manufactured and sold by the Company to
domestic and foreign distributors,  end users and rental companies.  The Company
provides  specialized  financing  alternatives that include  sales-type  leases,
operating leases, conditional sales contracts, and short-term rental agreements.

At the time a sales-type  lease is  consummated,  the Company  records the gross
finance receivable,  unearned finance income and the estimated residual value of
the leased equipment. Unearned finance income represents the excess of the gross
minimum lease  payments  receivable  plus the estimated  residual value over the
fair value of the  equipment.  Residual  values  represent  the  estimate of the
values of the  equipment  at the end of the lease  contracts  and are  initially
recorded based on industry data and management's  estimates.  Realization of the
residual  values is  dependent  on the  Company's  future  ability to market the
equipment under then prevailing market  conditions.  Management reviews residual
values periodically to determine that recorded amounts are appropriate. Unearned
finance income is recognized as financing  income using the interest method over
the term of the transaction. The allowance for future losses is established
through charges to the provision for credit losses.

Prior to its  acquisition  by the Company on  September  18,  2002,  Genie had a
number of domestic  agreements with financial  institutions to provide financing
of new and eligible products to distributors and rental  companies.  Under these
programs, Genie originated leases with distributors and rental companies and the
resulting lease  receivables  were either sold to a financial  institution  with
limited  recourse to Genie or used as collateral for  borrowings.  The aggregate
unpaid sales-type lease payments  previously  transferred was $54.9 at March 31,
2003. Under these agreements,  the Company's  recourse  obligation is limited to
credit losses up to the first 5%, in any given year, of the remaining discounted
rental payments due, subject to certain minimum and maximum  recourse  liability
amounts.  The Company's  maximum credit recourse exposure was $15.0 at March 31,
2003, representing a contingent liability under the limited recourse provisions.

During 2002 and 2001, domestically and globally,  Genie entered into a number of
arrangements  with  financial  institutions  to  provide  financing  of new  and
eligible  Genie  products  to  distributors  and rental  companies.  Under these
programs, Genie originates leases or leasing opportunities with distributors and
rental  companies.  If Genie  originates  the lease with a distributor or rental
company,  the  financial  institution  will  purchase  the  equipment  and  take
assignment  of the  lease  contract  from  Genie.  If Genie  originates  a lease
opportunity,  the financial  institution  will purchase the equipment from Genie
and execute a lease contract directly with the distributor or rental company. In
some instances,  the Company retains certain credit and/or residual  recourse in
these  transactions.  The Company's maximum exposure,  representing a contingent
liability,  under these  transactions  reflects a $41.9  credit risk and a $35.3
residual risk at March 31, 2003.

The Company's contingent  liabilities previously referred to have not taken into
account various mitigating  factors.  These factors include the staggered timing
of maturity of lease  transactions,  resale value of the  underlying  equipment,
lessee return penalties and annual loss caps on credit loss pools.  Further, the
credit risk contingent  liability assumes that the individual leases were to all
default at the same time and that the repossessed equipment has no market value.




NOTE K-- EARNINGS PER SHARE


                                                                Three Months Ended March 31,
                                                            (in millions, except per share data)
                                             -------------------------------------------------------------------------
                                                        2003                                     2002
                                             ----------------------------------- -------------------------------------
                                                                         Per-Share                          Per-Share
                                                  Income      Shares      Amount     Income      Shares       Amount
                                             ------------- ----------- ---------- ----------  ----------  ------------
 Basic earnings per share
    Income before cumulative effect of
                                                                                          
     change in accounting principle.........  $    12.0        47.2    $    0.25   $     6.2        38.0    $    0.16

 Effect of dilutive securities
    Stock Options...........................        ---         0.5                      ---         0.6
    Contingently issuable shares for
       acquisitions.........................        ---         0.7                      ---         ---
    Shares  held  by  deferred  compensation
     plan...................................        ---         0.6                      ---         ---
                                                                                 -----------  ----------
    Equity Rights...........................        ---         ---                      ---         0.1
                                             ------------- ----------- ---------- ----------  ----------  ------------
 Income   before    cumulative   effect   of
 change   in accounting principle - diluted.  $    12.0        49.0    $    0.24   $     6.2        38.7    $    0.16
                                              ============ =========== =========== =========== ============ ===========


Options to purchase  2,169  thousand  and 693  thousand  shares of Common  Stock
during  the three  months  ended  March 31,  2003 and 2002,  respectively,  were
outstanding  but were not included in the  computation  of diluted  earnings per
share.  These options were excluded  because the exercise price of these options
was  greater  than the  average  market  price of the Common  Stock  during such
periods and, therefore,  the effect would be anti-dilutive.  As discussed in the
Company's Annual Report on Form 10-K for the year ended December 31, 2002 and in
Note B -  "Acquisitions",  the  Company  has a  contingent  obligation  to  make
additional  payments  in cash or Common  Stock  based on  provisions  of certain
acquisition  agreements.  The  Company's  policy  and  past  practice  has  been
generally to settle such obligations in cash. Accordingly, contingently issuable
Common  Stock under these  arrangements  totaling  772  thousand and 74 thousand
shares for the three months ended March 31, 2003 and 2002, respectively, are not
included in the computation of diluted earnings per share.

NOTE L -- STOCKHOLDERS' EQUITY

Total  non-shareowner  changes  in equity  (comprehensive  income)  include  all
changes in equity during a period except those  resulting from  investments  by,
and distributions to, shareowners.  The specific components include: net income,
deferred gains and losses resulting from foreign currency  translation,  minimum
pension  liability  adjustments,   deferred  gains  and  losses  resulting  from
derivative  hedging  transactions  and deferred gains and losses  resulting from
debt  and  equity   securities   classified   as  available   for  sale.   Total
non-shareowner changes in equity were as follows.



                                                        For the Three Months
                                                          Ended March 31,
                                              ---------------- ----------------
                                                   2003             2002
                                              ---------------- ----------------
                                                         
   Net income (loss)..........................$        12.0    $       (107.2)
   Other comprehensive income:
        Translation adjustment................         10.1              (5.9)
        Pension liability adjustment..........        ---               ---
        Derivative hedging adjustment.........         (1.3)             (0.1)
        Debt and equity securities adjustment.        ---               ---
                                              ---------------- ----------------
   Comprehensive income (loss)................$        20.8    $       (113.2)
                                              ================ ================


As disclosed in "Note B - Acquisitions",  the Company also issued  approximately
0.6 million  shares of its Common  Stock during the three months ended March 31,
2003 in connection with the acquisition of Commercial Body.

                                       20


NOTE M -- LITIGATION AND CONTINGENCIES

In the  Company's  lines of  business  numerous  suits have been filed  alleging
damages  for  accidents  that have  arisen in the  normal  course of  operations
involving the Company's  products.  The Company is  self-insured,  up to certain
limits, for these product liability exposures,  as well as for certain exposures
related to general,  workers' compensation and automobile  liability.  Insurance
coverage is obtained for catastrophic  losses as well as those risks required to
be insured by law or  contract.  The  Company  has  recorded  and  maintains  an
estimated  liability  in the amount of  management's  estimate of the  Company's
aggregate  exposure for such  self-insured  risks. For  self-insured  risks, the
Company  determines  its  exposure  based on probable  loss  estimations,  which
requires  such  losses to be both  probable  and the amount or range of possible
loss to be estimable.

The Company is involved in various other legal  proceedings which have arisen in
the normal course of its  operations.  The Company has recorded  provisions  for
estimated  losses in  circumstances  where a loss is probable  and the amount or
range of possible amounts of the loss is estimable.

The Company's outstanding letters of credit totaled $87.5 at March 31, 2003. The
letters of credit generally serve as collateral for certain liabilities included
in the Condensed  Consolidated  Balance Sheet.  Certain of the letters of credit
serve as collateral guaranteeing the Company's performance under contracts.

The  Company has a letter of credit  outstanding  covering  losses  related to a
former subsidiary's worker  compensation  obligations.  The Company has recorded
liabilities for these contingent obligations representing  management's estimate
of the potential losses which the Company might incur.

On March 11, 2002, an action was commenced in the United States  District  Court
for the Southern  District of Florida,  Miami Division by Ursula  Ungaro-Benages
and Ursula  Ungaro-Benages  as  Attorney-in-fact  for Peter C. Ungaro,  M.D., in
which the  plaintiffs  alleged that ownership of O&K Orenstein & Koppel AG ("O&K
AG") was  illegally  taken from the  plaintiffs'  ancestors  by German  industry
during the Nazi era.  The  plaintiffs  alleged  that the  Company was liable for
conversion and unjust  enrichment as the result of its purchase of the shares of
the mining  shovel  subsidiary  O&K Mining  GmbH from O&K AG, and were  claiming
restitution of a 25% interest in O&K Mining GmbH and monetary  damages.  On June
12, 2002, the United States  Department of Justice filed a Statement of Interest
in the action that expressed the foreign  policy  interests of the United States
in dismissal of the case. At the request of the Company, on October 8, 2002, the
Federal Judicial Panel on Multi-district  Litigation  ordered that the action be
transferred to the District of New Jersey and assigned the case to the Honorable
William G. Bassler for inclusion in the  coordinated  or  consolidated  pretrial
proceedings  established  in that  court.  On  April  21,  2003  the  plaintiffs
voluntarily dismissed the action against the Company.

In the third quarter of 2002, the Company obtained a favorable court judgment on
appeal as the defendant in a patent  infringement case brought against the Terex
Construction  segment's  Powerscreen  business.  This  favorable  court judgment
reversed a lower court decision for which the Company had previously  recorded a
liability.  During the first quarter of 2003,  amounts  previously  paid for the
litigation were returned to the Company.  As a result, the Company recorded $2.4
of  income in  "Other  income  (expense)  - net" in the  Condensed  Consolidated
Statement of Operations during the first quarter of 2003.

Credit Guarantees

Customers  of the  Company  from  time to time may fund the  acquisition  of the
Company's equipment through third-party finance companies. In certain instances,
the Company may provide a credit guarantee to the finance company,  by which the
Company  agrees to make  payments to the  finance  company  should the  customer
default.  The  maximum  liability  of the  Company is  limited to the  remaining
payments  due to the  finance  company at the time of  default.  In the event of
customer default, the Company is generally able to dispose of the equipment with
the  Company  realizing  the  benefits  of any net  proceeds  in  excess  of the
remaining payments due to the finance company.

As of March 31, 2003, the Company's  maximum exposure to such credit  guarantees
is $297.2. The terms of these guarantees coincide with the financing arranged by
the  customer  and  generally  does not exceed five years.  Given the  Company's
position  as the  original  equipment  manufacturer  and  its  knowledge  of end
markets,  the Company,  when called upon to fulfill a guarantee,  generally  has
been able to liquidate the financed  equipment at a minimal loss, if any, to the
Company.

Residual Value and Buyback Guarantees

The Company,  through its Genie  subsidiary,  issues  residual value  guarantees
under sales-type  leases. A residual value guarantee involves a guarantee that a
piece of  equipment  will have a minimum  fair market value at a future point in
time.  As  described  in Note J - "Net  Investment  in  Sales-Type  Leases," the
Company's maximum exposure related to residual value guarantees under sales-type
leases is $35.3 at March 31,  2003.  The  Company is able to  mitigate  the risk
associated  with these  guarantees  because the maturity of these  guarantees is
staggered, which limits the amount of used equipment entering the marketplace at
any time.
                                       21


The Company from time to time  guarantees  that it will buy  equipment  from its
customers in the future at a stated price if certain  conditions  are met by the
customer.  Such  guarantees  are  referred  to  as  buyback  guarantees.   These
conditions  pertain to the functionality and state of repair of the machine.  As
of March 31, 2003,  the  Company's  maximum  exposure to buyback  guarantees  is
$35.1.  The  Company  is able  to  mitigate  the  risk of  these  guarantees  by
staggering  the timing of the buybacks and through  leveraging its access to the
used equipment markets provided by the Company's original equipment manufacturer
status.

NOTE N -- BUSINESS SEGMENT INFORMATION

Terex is a diversified global manufacturer of a broad range of equipment for the
construction,  infrastructure and surface mining  industries.  From July 1, 2001
through June 30, 2002,  the Company  operated in three  business  segments:  (i)
Terex  Americas;  (ii) Terex Europe;  and (iii) Terex Mining.  From July 1, 2002
through September 18, 2002, the Company operated in four business segments:  (i)
Terex  Construction;  (ii)  Terex  Cranes;  (iii)  Terex  Roadbuilding,  Utility
Products and Other; and (iv) Terex Mining,  and upon the acquisition of Genie on
September 18, 2002, the Company added the Terex Aerial Work  Platforms  segment.
The Company now operates in five business segments: (i) Terex Construction; (ii)
Terex Cranes;  (iii) Terex Roadbuilding,  Utility Products and Other; (iv) Terex
Aerial  Work  Platforms;  and (v)  Terex  Mining.  All prior  periods  have been
restated to reflect results based on these five business segments.

The Terex Construction  segment designs,  manufactures and markets three primary
categories of equipment  and their related  components  and  replacement  parts:
heavy  construction  equipment  (including  off-highway  trucks  and  scrapers),
compact equipment  (including loader backhoes,  compaction  equipment,  mini and
midi  excavators,   loading  machines,  site  dumpers,  telehandlers  and  wheel
loaders);  and mobile crushing and screening equipment  (including jaw crushers,
cone crushers,  washing screens and trommels).  Terex Construction  products are
currently  marketed  principally  under the following brand names:  Atlas Terex,
Finlay, Fuchs Terex,  Pegson,  Powerscreen,  Terex Benford,  Terex Fermec, Terex
Handlers, Terex Schaeff, Terex and TerexLift.  These products are primarily used
by  construction,  logging,  mining,  industrial  and  government  customers  in
construction and infrastructure  projects and supplying coal, minerals, sand and
gravel.

The Terex Cranes segment  designs,  manufactures  and markets mobile  telescopic
cranes,  tower cranes,  lattice boom crawler cranes,  truck mounted cranes (boom
trucks) and telescopic container stackers, as well as their related replacements
parts and components.  Currently, Terex Cranes products are marketed principally
under the following brand names: American, Atlas, Atlas Terex, Bendini, Comedil,
Demag,  Franna,  Lorain,  P&H, Peiner, PPM, RO-Stinger and Terex. These products
are used primarily for construction,  repair and maintenance of  infrastructure,
building and manufacturing facilities.

The Terex Roadbuilding, Utility Products and Other segment designs, manufactures
and markets crushing and screening  equipment  (including  crushers,  impactors,
screens and feeders),  asphalt and concrete equipment (including pavers, plants,
mixers,  reclaimers,  stabilizers and profilers),  utility equipment  (including
digger derricks, aerial devices and cable placers), light construction equipment
(including light towers,  trowels,  power buggies,  generators and arrow boards)
and construction  trailers, as well as related components and replacement parts.
These  products are currently  marketed  principally  under the following  brand
names: Amida, Bartell, Bid-Well, Canica, Cedarapids, Cedarapids/Standard Havens,
CMI  Johnson  Ross,  CMI  Terex,  CMI-Cifali,  Coleman  Engineering,  Grayhound,
Hi-Ranger, Jaques, Load King, Morrison, Re-Tech, Royer, Simplicity, Terex, Terex
Advance Mixer, Terex Power,  Terex Recycling and Terex Telelect.  These products
are used primarily by government,  utility and  construction  customers to build
roads,  maintain utility lines and trim trees. Terex also owns much of the North
American  distribution  channel for the utility  products  group,  including the
distributors  Utility  Equipment,   Telelect  Southeast,   Commercial  Body  and
Combatel.  These operations  distribute and install the Company's utility aerial
devices as well as other products that service the utility industry.

The Terex  Aerial  Work  Platforms  segment was formed  upon the  completion  of
Terex's acquisition of Genie and its affiliates on September 18, 2002. The Terex
Aerial Work  Platforms  segment  designs,  manufactures  and markets aerial work
platform  equipment.  Products  include  material  lifts,  portable  aerial work
platforms, trailer mounted booms, articulated booms, stick booms, scissor lifts,
related components and replacement parts, and other products.  Terex Aerial Work
Platforms  products  currently  are marketed  principally  under the Genie brand
name.  These  products are used primarily by customers in the  construction  and
building  maintenance  industries to lift people and/or equipment as required to
build and/or maintain large physical assets and structures.

The Terex Mining  segment  designs,  manufactures  and markets  large  hydraulic
excavators  and high capacity  surface  mining  trucks,  related  components and
replacement  parts,  and other  products.  Currently,  Terex Mining products are
marketed principally under the following brand names: O&K, Payhauler,  Terex and
Unit Rig.  These  products  are used  primarily  used by  construction,  mining,
quarrying and  government  customers in  construction,  excavation and supplying
coal and minerals.
                                       22


The results of  businesses  acquired  during 2003 and 2002 are included from the
dates of their respective acquisitions.

Included in Eliminations/Corporate are the eliminations among the five segments,
as well as general and corporate items for the three months ended March 31, 2003
and 2002. Business segment information is presented below:


                                                           For the Three Months
                                                              Ended March 31,
                                                       -------------- --------------
                                                             2003           2002
                                                       -------------- --------------
Sales
                                                                
  Terex Construction.................................  $     326.1    $     264.3
  Terex Cranes.......................................        237.9          135.1
  Terex Roadbuilding, Utility Products and Other.....        158.1          132.6
  Terex Aerial Work Platforms........................        139.3          ---
  Terex Mining.......................................         80.0           65.3
  Eliminations/Corporate.............................        (13.7)         (15.3)
                                                       -------------- --------------
    Total............................................  $     927.7    $     582.0
                                                       ============== ==============

Income (Loss) from Operations
  Terex Construction.................................  $      14.7    $      15.5
  Terex Cranes.......................................          6.8            7.3
  Terex Roadbuilding, Utility Products and Other.....          1.4            8.4
  Terex Aerial Work Platforms........................         15.3          ---
  Terex Mining.......................................          4.6            1.6
  Eliminations/Corporate.............................         (2.3)          (1.3)
                                                       -------------- --------------
    Total............................................  $      40.5    $      31.5
                                                      ============== ===============




                                                           March 31,   December 31,
                                                             2003          2002
                                                       ------------- ---------------
Identifiable Assets
                                                               
  Terex Construction.................................  $   1,334.3   $     1,326.6
  Terex Cranes.......................................        912.1           937.9
  Terex Roadbuilding, Utility Products and Other.....        648.3           602.7
  Terex Aerial Work Platforms........................        456.0           469.9
  Terex Mining.......................................        330.4           330.4
  Corporate..........................................      1,917.9         1,895.8
  Eliminations.......................................     (1,918.7)       (1,937.6)
                                                       ------------- ---------------
    Total............................................  $   3,680.3   $     3,625.7
                                                       ============= ===============


NOTE O -- CONSOLIDATING FINANCIAL STATEMENTS

As discussed in Note A, the Company's  consolidated financial statements for the
three months ended March 31, 2003 have been  restated to increase the  liability
to participants in its deferred  compensation  plan by $0.8 as of March 31, 2003
based on the fair value of Terex common stock at that date.

On March 29, 2001, the Company sold and issued $300 aggregate  principal  amount
of 10-3/8% Senior Subordinated Notes due 2011 (the "10-3/8% Notes"). On December
17, 2001, the Company sold and issued $200 aggregate  principal amount of 9-1/4%
Senior  Subordinated Notes due 2011 (the "9-1/4% Notes").  On March 31, 1998 and
March 9, 1999,  the Company  issued and sold $150 and $100  aggregate  principal
amount, respectively,  of 8-7/8% Senior Subordinated Notes due 2008 (the "8-7/8%
Notes").  As of March 31,  2003,  the 10-3/8%  Notes,  the 9-1/4%  Notes and the
8-7/8%  Notes  were each  jointly  and  severally  guaranteed  by the  following
wholly-owned subsidiaries of the Company (the "Wholly-owned Guarantors"):  Terex
Cranes, Inc., Koehring Cranes, Inc., Terex-Telelect, Inc., Terex-RO Corporation,
Payhauler Corp., PPM Cranes,  Inc., O & K Orenstein & Koppel, Inc., The American
Crane Corporation,  Amida Industries,  Inc., Cedarapids,  Inc., Standard Havens,
Inc.,  Standard Havens  Products,  Inc.,  BL-Pegson USA, Inc.,  Benford America,
Inc., Coleman Engineering,  Inc., EarthKing, Inc., Finlay Hydrascreen USA, Inc.,
Powerscreen Holdings USA Inc., Powerscreen  International LLC, Powerscreen North
America Inc., Powerscreen USA, LLC, Royer Industries, Inc., Terex Bartell, Inc.,
Terex Mining Equipment, Inc., CMI Terex Corporation,  CMI Dakota Company, CMIOIL
Corporation,  Product Support,  Inc., Schaeff, Inc., Fuchs Terex, Inc., Telelect

                                       23


Southeast  Distribution,  Inc.,  Utility  Equipment,  Inc., Terex Advance Mixer,
Inc., Terex Utilities,  Inc., Genie Holdings, Inc., Genie Access Services, Inc.,
Genie  Industries,  Inc., Genie Financial  Services,  Inc., GFS National,  Inc.,
Genie Manufacturing,  Inc., Genie China, Inc., Genie International,  Inc., Lease
Servicing & Funding Corp., GFS Commercial LLC, Go Credit  Corporation,  Combatel
Distribution,  Inc., Commercial Body Corporation,  and Terex Financial Services,
Inc.  Prior to December  2002,  PPM Cranes,  Inc.  was 92.4% owned by Terex.  In
December  2002,  the Company  acquired the  remaining  minority  interest in the
equity of PPM Cranes,  Inc. The 2003 results  include PPM Cranes,  Inc. with the
Wholly-owned Guarantors; for 2002, PPM Cranes, Inc. is provided under a separate
column. All of the guarantees are full and unconditional.

No subsidiaries of the Company except the Wholly-owned  Guarantors have provided
a guarantee of the 10-3/8% Notes, the 8-7/8% Notes and the 9-1/4% Notes.

The following summarized condensed  consolidating  financial information for the
Company  segregates  the  financial   information  of  Terex  Corporation,   the
Wholly-owned  Guarantors,  PPM  Cranes,  Inc.  (for 2002) and the  Non-guarantor
Subsidiaries.  The  results  of  businesses  acquired  during  2003 and 2002 are
included from the dates of their respective acquisitions.

Terex  Corporation  consists of parent company  operations.  Subsidiaries of the
parent company are reported on the equity basis.

Wholly-owned  Guarantors  combine the operations of the  Wholly-owned  Guarantor
subsidiaries.  Subsidiaries of  Wholly-owned  Guarantors that are not themselves
guarantors are reported on the equity basis.

PPM Cranes,  Inc. consists of the operations of PPM Cranes,  Inc. Its subsidiary
is reported on an equity basis.

Non-guarantor Subsidiaries combine the operations of subsidiaries which have not
provided a guarantee of the obligations of Terex  Corporation  under the 10-3/8%
Notes, the 9-1/4% Notes and the 8-7/8% Notes.

Debt and goodwill  allocated  to  subsidiaries  is  presented  on an  accounting
"push-down" basis.

                                       24






TEREX CORPORATION
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2003
(in millions)
                                                         Wholly-         Non-
                                            Terex         owned       guarantor     Intercompany
                                         Corporation    Guarantors   Subsidiaries   Eliminations  Consolidated
                                         ------------- ------------- ------------- -------------- -------------
                                                                                   
 Net sales...............................$      64.3   $     342.1   $     568.3   $    (47.0)    $     927.7
   Cost of goods sold....................       60.9         296.5         487.6        (47.0)          798.0
                                         ------------- ------------- ------------- -------------- --------------
 Gross profit............................        3.4          45.6          80.7          ---           129.7
   Selling,   general  &   administrative        6.6          30.4          52.2          ---            89.2
 expenses................................
                                         ------------- ------------- ------------- -------------- --------------
 Income (loss) from operations...........       (3.2)         15.2          28.5          ---            40.5
   Interest income.......................        0.3           0.2           1.2          ---             1.7
   Interest expense......................       (6.9)         (6.5)        (12.5)         ---           (25.9)
   Income (loss) from equity investees...       18.3           ---          ---          (18.3)           ---
   Other income (expense) - net..........       (1.8)         (0.8)          2.9          ---             0.3
                                         ------------- ------------- ------------- --------------- -------------

 Income  (loss)  before  income taxes and        6.7           8.1          20.1        (18.3)           16.6
   cumulative   effect   of   change   in
   accounting principle..................
   Benefit  from  (provision  for) income        5.3          (3.2)         (6.7)         ---            (4.6)
 taxes...................................
                                         ------------- ------------- ------------- ---------------- ------------
 Income  (loss)   cumulative   effect  of       12.0           4.9          13.4         (18.3)          12.0
    change in accounting principle.......
 Cumulative    effect    of   change   in
   accounting principles ................        ---           ---           ---          ---             ---
                                         ------------- ------------- ------------- ----------------- -----------
 Net income (loss).......................$      12.0   $       4.9   $      13.4   $    (18.3)    $      12.0
                                         ============= ============= ============= ================= ===========





TEREX CORPORATION
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2002
(in millions)

                                                         Wholly-                       Non-
                                            Terex         owned          PPM        guarantor     Intercompany
                                         Corporation    Guarantors   Cranes, Inc.  Subsidiaries   Eliminations    Consolidated
                                         ------------- ------------- ------------- ------------- --------------- ---------------
                                                                                               
 Net sales...............................$      69.9   $     213.7   $      5.9    $    361.3    $    (68.8)     $     582.0
    Cost of goods sold...................       68.6         183.7          5.5         302.5         (69.6)           490.7
                                         ------------- ------------- ------------- ------------- --------------- ---------------
 Gross profit............................        1.3          30.0          0.4          58.8           0.8             91.3
    Selling, general & administrative            6.3          18.5          0.4          34.6         ---               59.8
      expenses
                                         ------------- ------------- ------------- ------------- --------------- ---------------
 Income (loss) from operations...........       (5.0)         11.5        ---            24.2           0.8             31.5
   Interest income.......................        0.4          (0.1)       ---             0.5         ---                0.8
   Interest expense......................      (10.5)         (2.3)        (0.7)         (8.5)        ---              (22.0)
   Income (loss) from equity investees...      (90.8)        ---          ---           ---            90.8            ---
   Other income (expense) - net..........       (0.8)         (0.1)       ---            (0.3)        ---               (1.2)
                                         ------------- ------------- ------------- ------------- --------------- ---------------
 Income (loss) before income taxes and        (106.7)          9.0         (0.7)         15.9          91.6              9.1
   cumulative effect of change in
   accounting principle..................
   Provision for income taxes............       (0.5)        ---          ---            (2.4)        ---               (2.9)
                                         ------------- ------------- ------------- ------------- --------------- ---------------

 Income (loss) before  cumulative  effect     (107.2)          9.0         (0.7)         13.5          91.6              6.2
   of change in accounting principle.....
 Cumulative effect of change in
    accounting principle.................      ---           (18.4)       ---           (95.0)        ---             (113.4)
                                         ------------- ------------- ------------- ------------- --------------- ---------------
 Net income (loss).......................$    (107.2)  $      (9.4)  $     (0.7)   $    (81.5)   $     91.6      $    (107.2)
                                         ============= ============= ============= ============= =============== ===============


                                       25





TEREX CORPORATION
CONDENSED CONSOLIDATING BALANCE SHEET
MARCH 31, 2003
 (in millions)
                                                         Wholly-         Non-
                                            Terex         Owned       Guarantor    Intercompany
                                         Corporation    Guarantors   Subsidiaries  Eliminations  Consolidated
                                         ------------- ------------- ------------- ------------- -------------
 Assets
    Current assets
                                                                                  
      Cash and cash equivalents..........$     152.2   $       3.9   $    263.8    $    ---      $     419.9
      Trade receivables - net............       23.4         207.8        366.6         ---            597.8
      Intercompany receivables...........       21.5           9.1         26.9         (57.5)         ---
      Net inventories....................      104.7         329.6        626.9          17.8        1,079.0
      Other current assets...............       30.3          33.2         94.7         ---            158.2
                                         ------------- ------------- ------------- ------------- -------------
        Total current assets.............      332.1         583.6      1,378.9         (39.7)       2,254.9
    Property, plant & equipment - net....        7.7         122.5        174.3         ---            304.5
    Investment in and advances to

      (from)   subsidiaries..............      853.0        (401.4)      (380.1)        (71.5)         ---
    Goodwill - net.......................       (9.8)        292.9        352.1         ---            635.2
    Other assets - net...................      129.6         161.7        194.4         ---            485.7
                                         ------------- ------------- ------------- ------------- -------------

 Total assets............................$   1,312.6   $     759.3   $  1,719.6    $   (111.2)   $   3,680.3
                                         ============= ============= ============= ============= =============

 Liabilities   and   stockholders' equity
    (deficit)
    Current liabilities
      Notes  payable and current  portion
        of long-term debt................$       0.5   $      33.2   $     37.7    $    ---      $      71.4
      Trade accounts payable.............       29.5         150.9        417.1         ---            597.5
      Intercompany payables..............       25.2          19.1         13.2         (57.5)         ---
      Accruals    and    other    current       69.1          92.7        328.8         ---            490.6
        liabilities......................
                                         ------------- ------------- ------------- ------------- -------------

        Total current liabilities........      124.3         295.9        796.8         (57.5)       1,159.5
    Long-term debt less current portion..      334.3         384.3        738.8         ---          1,457.4
    Other long-term liabilities..........       53.8          45.4        164.0         ---            263.2
    Stockholders' equity (deficit).......      800.2          33.7         20.0         (53.7)         800.2

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

 Total   liabilities  and   stockholders'
    equity (deficit).....................$   1,312.6   $     759.3   $  1,719.6    $   (111.2)   $   3,680.3
                                         ============= ============= ============= ============= =============


                                       26




TEREX CORPORATION
CONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2002
(in millions)
                                                         Wholly-         Non-
                                            Terex         Owned       Guarantor    Intercompany
                                         Corporation    Guarantors   Subsidiaries  Eliminations  Consolidated
                                         ------------- ------------- ------------- ------------- -------------
 Assets
    Current assets
                                                                                  
      Cash and cash equivalents..........$     134.0   $       6.2   $    212.0    $    ---      $     352.2
      Trade receivables - net............       45.7         189.8        343.1         ---            578.6
      Intercompany receivables...........       13.4           6.7         14.4         (34.5)         ---
      Net inventories....................      101.1         324.9        645.6          34.7        1,106.3
      Other current assets...............       41.1          54.6         88.3         ---            184.0
                                         ------------- ------------- ------------- ------------- -------------
        Total current assets.............      335.3         582.2      1,303.4           0.2        2,221.1
    Property, plant & equipment - net....        7.4         128.0        174.0         ---            309.4
    Investment in and advances to (from)
      subsidiaries.......................      818.0        (520.9)      (237.2)        (59.9)         ---
    Goodwill - net.......................       (9.8)        284.7        348.0         ---            622.9
    Other assets - net...................      140.0         144.7        187.6         ---            472.3
                                         ------------- ------------- ------------- ------------- -------------

 Total assets............................$   1,290.9   $     618.7   $  1,775.8    $    (59.7)   $   3,625.7
                                         ============= ============= ============= ============= =============

 Liabilities   and   stockholders' equity
    (deficit)
    Current liabilities
      Notes payable and current portion
        of long-term debt................$       0.4   $      40.7   $     33.0    $    ---      $      74.1
      Trade accounts payable.............       39.2         149.3        354.4         ---            542.9
      Intercompany payables..............       23.4        (127.8)       138.9         (34.5)         ---
      Accruals    and    other    current       68.0          98.5        322.7         ---            489.2
        liabilities......................
                                         ------------- ------------- ------------- ------------- -------------
        Total current liabilities........      131.0         160.7        849.0         (34.5)       1,106.2
    Long-term debt less current portion..      335.7         386.4        765.0         ---          1,487.1
    Other long-term liabilities..........       55.0          42.7        165.5         ---            263.2
    Stockholders' equity (deficit).......      769.2          28.9         (3.7)        (25.2)         769.2
                                         ------------- ------------- ------------- ------------- -------------

 Total   liabilities  and   stockholders'
    equity (deficit).....................$   1,290.9   $     618.7   $  1,775.8    $    (59.7)   $   3,625.7
                                         ============= ============= ============= ============= =============

                                       27




TEREX CORPORATION
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2003
(in millions)

                                                         Wholly-         Non-
                                             Terex        owned       guarantor     Intercompany
                                         Corporation    Guarantors   Subsidiaries   Eliminations  Consolidated
                                         ------------- ------------- ------------- -------------- --------------
                                                                                   
 Net cash provided  by (used   in)       $      18.6   $       8.1   $      88.2   $    ---       $     114.9
   operating activities
                                         ------------- ------------- ------------- -------------- --------------
 Cash flows from investing activities:
   Acquisition  of business,  net of cash      ---            (8.5)        ---          ---              (8.5)
    acquired.............................
   Capital expenditures..................       (0.4)         (1.2)         (7.0)       ---              (8.6)
   Proceeds from sale of assets..........      ---             0.9           1.7        ---               2.6
                                         ------------- ------------- ------------- -------------- --------------
      Net cash provided by (used in)
      investing activities...............       (0.4)         (8.8)         (5.3)       ---             (14.5)
                                         ------------- ------------- ------------- -------------- --------------
 Cash flows from financing activities:
   Principal  borrowings  (repayments) of
    long-term debt.......................      ---            (0.5)         (1.0)       ---              (1.5)
   Net  borrowings   (repayments)   under
    revolving line of credit agreements..      ---            (1.1)        (21.4)       ---             (22.5)
   Other.................................      ---           ---           (11.6)       ---             (11.6)
                                         ------------- ------------- ------------- -------------- --------------
     Net cash provided by (used in)
      financing activities...............      ---            (1.6)        (34.0)       ---             (35.6)
                                         ------------- ------------- ------------- -------------- --------------
 Effect of exchange rates on cash and          ---           ---             2.9        ---               2.9
   cash equivalents......................
                                         ------------- ------------- ------------- -------------- --------------
 Net (decrease) increase in cash and            18.2          (2.3)         51.8        ---              67.7
   cash equivalents......................
 Cash and cash equivalents,  beginning of      134.0           6.2         212.0        ---             352.2
   period................................
                                         ------------- ------------- ------------- -------------- --------------
 Cash and cash equivalents, end of period$     152.2   $       3.9   $     263.8   $    ---       $     419.9
                                         ============= ============= ============= ============== ==============





TEREX CORPORATION
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2002
(in millions)
                                                            Wholly-                      Non-
                                              Terex          owned         PPM        guarantor   Intercompany
                                           Corporation    Guarantors   Cranes, Inc.  Subsidiaries Eliminations   Consolidated
                                           ------------- --------------------------- --------------------------- --------------
 Net cash provided by (used in)
                                                                                                  
    operating activities                   $    (57.2)      $   (0.4)     $ ---         $  43.1       $ ---         $  (14.5)
                                           ------------- ------------- ------------- ------------- ------------- -------------
 Cash flows from investing activities
    Acquisition of businesses, net of
      cash acquired......................        (7.3)         ---          ---           (65.2)        ---            (72.5)
    Capital expenditures.................       ---             (1.9)       ---            (4.0)        ---             (5.9)
    Proceeds from sale of assets.........       ---              0.2        ---             0.2         ---              0.4
                                           ------------- ------------- ------------- ------------- ------------- -------------
        Net cash provided by (used in)
          investing activities...........        (7.3)          (1.7)       ---           (69.0)        ---            (78.0)
                                           ------------- ------------- ------------- ------------- ------------- -------------
 Cash flows from financing activities
    Principal borrowings (repayments) of
       long-term debt....................       ---            ---          ---             0.7         ---              0.7
    Net borrowings (repayments) under
      revolving line of credit agreements       ---            ---          ---             1.6         ---              1.6
    Other................................       ---            ---          ---            (0.3)        ---             (0.3)
                                           ------------- ------------- ------------- ------------- ------------- -------------
       Net cash provided by (used in)
         financing activities............       ---            ---          ---             2.0         ---              2.0
                                           ------------- ------------- ------------- ------------- ------------- -------------
 Effect of exchange rates on cash and
    cash equivalents.....................       ---            ---          ---            (1.1)        ---             (1.1)
                                           ------------- ------------- ------------- ------------- ------------- -------------
 Net increase (decrease) in cash and            (64.5)          (2.1)       ---           (25.0)        ---            (91.6)
    cash equivalents.....................
 Cash and cash equivalents, beginning of
    period...............................       144.2            3.9          0.1         102.2         ---            250.4
                                           ------------- ------------- ------------- ------------- ------------- -------------

 Cash and cash equivalents, end of period  $     79.7    $       1.8   $      0.1    $     77.2    $    ---      $     158.8
                                           ============= ============= ============= ============= ============= =============

                                       28



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


Restatement  - Terex  maintains a deferred  compensation  plan (the  "Plan") for
participating  employees that, prior to January 1, 2004, permitted  participants
to  transfer  funds  between  investment  options,  one of which is an option to
invest in shares of Terex common stock.  It has been the practice of the Plan to
purchase  shares  of Terex  common  stock on an  ongoing  basis as  participants
contribute  to the Terex  common  stock  fund,  in order to  eliminate  the risk
associated with fluctuations in the price of Terex common stock.

The Company, in consultation with its independent auditors,  has determined that
generally  accepted  accounting  principles  required  the  Company to record an
obligation to Plan participants invested in Terex common stock at the fair value
of the Terex common stock.  Accordingly,  the Company's  consolidated  financial
statements  as of and for the  three  months  ended  March  31,  2003  have been
restated  to  record  the  fair  value  of the  Company's  obligations  to  Plan
participants  invested in Terex common stock. As the Company has acquired shares
equal to its obligation to Plan participants, there is no cash impact associated
with this amendment.

The amendments  contained  herein reflect  changes  resulting from the foregoing
adjustments  with  regard to the Plan and the  related  income tax  effect.  The
Company  has not  updated  the  information  contained  herein  for  events  and
transactions  occurring  subsequent  to May 15,  2003,  the  filing  date of the
Original Form 10-Q, except to reflect the restatement of the Company's financial
statements as described above

Results of Operations


Terex is a diversified global manufacturer of a broad range of equipment for the
construction,  infrastructure and mining  industries.  From July 1, 2001 through
June 30,  2002,  the Company  operated  in three  business  segments:  (i) Terex
Americas;  (ii) Terex Europe; and (iii) Terex Mining.  From July 1, 2002 through
September 18, 2002, the Company  operated in four business  segments:  (i) Terex
Construction; (ii) Terex Cranes; (iii) Terex Roadbuilding,  Utility Products and
Other; and (iv) Terex Mining,  and upon the acquisition of Genie Holdings,  Inc.
and its affiliates  ("Genie") on September 18, 2002, the Company added the Terex
Aerial  Work  Platforms  segment.  The Company  now  operates  in five  business
segments:  (i) Terex Construction;  (ii) Terex Cranes; (iii) Terex Roadbuilding,
Utility  Products  and Other;  (iv) Terex Aerial Work  Platforms;  and (v) Terex
Mining.  All prior periods have been restated to reflect  results based on these
five business segments.

The Terex Construction  segment designs,  manufactures and markets three primary
categories of equipment  and their related  components  and  replacement  parts:
heavy  construction  equipment  (including  off-highway  trucks  and  scrapers),
compact equipment  (including loader backhoes,  compaction  equipment,  mini and
midi  excavators,   loading  machines,  site  dumpers,  telehandlers  and  wheel
loaders);  and mobile crushing and screening equipment  (including jaw crushers,
cone crushers,  washing screens and trommels).  Terex Construction  products are
currently  marketed  principally  under the following brand names:  Atlas Terex,
Finlay, Fuchs Terex,  Pegson,  Powerscreen,  Terex Benford,  Terex Fermec, Terex
Handlers, Terex Schaeff, Terex and TerexLift.  These products are primarily used
by  construction,  logging,  mining,  industrial  and  government  customers  in
construction and infrastructure  projects and supplying coal, minerals, sand and
gravel.  The  Company  acquired  the  Schaeff  Group of  Companies  ("Schaeff"),
including  Fuchs-Bagger  GmbH & Co.  KG, on January  14,  2002.  The  results of
Schaeff  are  included  in the  Terex  Construction  segment  since  its date of
acquisition.

The Terex Cranes segment  designs,  manufactures  and markets mobile  telescopic
cranes,  tower cranes,  lattice boom crawler cranes,  truck mounted cranes (boom
trucks) and telescopic container stackers, as well as their related replacements
parts and components.  Currently, Terex Cranes products are marketed principally
under the following brand names: American, Atlas, Atlas Terex, Bendini, Comedil,
Demag,  Franna,  Lorain,  P&H, Peiner, PPM, RO-Stinger and Terex. These products
are used primarily for construction,  repair and maintenance of  infrastructure,
building and manufacturing facilities.  The Company acquired Demag Mobile Cranes
GmbH and Co. KG and its affiliates  ("Demag") on August 30, 2002. The results of
Demag are included in the Terex Cranes  segment  since its date of  acquisition.
The  Company  also has an  interest  in Crane  and  Machinery,  Inc.  ("Crane  &
Machinery").  During 2002, the Company  acquired from an unaffiliated  financial
institution outstanding loans owed by Crane & Machinery to that institution, and
Crane & Machinery  remains obligated to make payments to the Company pursuant to
the terms of such loans.  The  combination of the Company's  interest in Crane &
Machinery  and the rights of the  Company  under the loans to Crane &  Machinery
provide a basis for  consolidation of Crane & Machinery's  results with those of
the Company.  Accordingly,  the results of Crane & Machinery are included in the
results of the Terex Cranes segment since December 1, 2002.

                                       29


The Terex Roadbuilding, Utility Products and Other segment designs, manufactures
and markets crushing and screening  equipment  (including  crushers,  impactors,
screens and feeders),  asphalt and concrete equipment (including pavers, plants,
mixers,  reclaimers,  stabilizers and profilers),  utility equipment  (including
digger derricks, aerial devices and cable placers), light construction equipment
(including light towers,  trowels,  power buggies,  generators and arrow boards)
and construction  trailers, as well as related components and replacement parts.
These  products are currently  marketed  principally  under the following  brand
names: Amida, Bartell, Bid-Well, Canica, Cedarapids, Cedarapids/Standard Havens,
CMI  Johnson  Ross,  CMI  Terex,  CMI-Cifali,  Coleman  Engineering,  Grayhound,
Hi-Ranger, Jaques, Load King, Morrison, Re-Tech, Royer, Simplicity, Terex, Terex
Advance Mixer, Terex Power,  Terex Recycling and Terex Telelect.  These products
are used primarily by government,  utility and  construction  customers to build
roads,  maintain utility lines and trim trees. Terex also owns much of the North
American  distribution  channel for the utility  products  group,  including the
distributors  Utility  Equipment  Co.,  Inc.  ("Utility  Equipment"),   Telelect
Southeast Distribution, Inc. ("Telelect Southeast"), Commercial Body Corporation
("Commercial  Body")  and  Combatel  Distribution,   Inc.  ("Combatel").   These
operations  distribute and install the Company's  utility aerial devices as well
as other  products  that  service the  utility  industry.  The Company  acquired
Utility  Equipment  on January 15, 2002,  Telelect  Southeast on March 26, 2002,
certain assets and liabilities of Terex Advance Mixer, Inc. ("Advance Mixer") on
April 11, 2002 and Commercial Body, including the remaining 50% of Combatel,  on
February 14, 2003. The results of Utility Equipment, Telelect Southeast, Advance
Mixer,  Commercial  Body and  Combatel  are included in the results of the Terex
Roadbuilding,  Utility Products and Other segment from their respective dates of
acquisition.

The Terex  Aerial  Work  Platforms  segment was formed  upon the  completion  of
Terex's  acquisition  of Genie on  September  18,  2002.  The Terex  Aerial Work
Platforms  segment  designs,  manufactures  and  markets  aerial  work  platform
equipment.  Products  include  material  lifts,  portable aerial work platforms,
trailer mounted booms,  articulated booms, stick booms,  scissor lifts,  related
components  and  replacement  parts,  and  other  products.  Terex  Aerial  Work
Platforms  products  currently  are marketed  principally  under the Genie brand
name.  These  products are used primarily by customers in the  construction  and
building  maintenance  industries to lift people and/or equipment as required to
build and/or maintain large physical assets and structures.

The Terex Mining  segment  designs,  manufactures  and markets  large  hydraulic
excavators  and high capacity  surface  mining  trucks,  related  components and
replacement  parts,  and other  products.  Currently,  Terex Mining products are
marketed principally under the following brand names: O&K, Payhauler,  Terex and
Unit Rig.  These  products  are used  primarily  used by  construction,  mining,
quarrying and  government  customers in  construction,  excavation and supplying
coal and minerals.

Included in Eliminations/Corporate are the eliminations among the five segments,
as well as general and corporate items.

Restructuring

The Company has initiated  numerous  restructuring  programs  since 2001.  These
programs were initiated in response to a slowing economy,  to reduce duplicative
operating facilities,  including those arising from the Company's  acquisitions,
and to  respond to  specific  market  conditions.  Restructuring  programs  were
initiated within the Company's Terex  Construction,  Terex Cranes,  Terex Mining
and Terex  Roadbuilding,  Utility  Products and Other  segments.  The  Company's
programs  have been  designed  to  minimize  the impact of any program on future
operating  results and the Company's  liquidity.  To date,  these  restructuring
programs  have  not  negatively  impacted  operating  results  or the  Company's
liquidity.  These  initiatives  are  expected to generate a reduction in ongoing
labor and factory  overhead  expense as well as to reduce overall material costs
by leveraging the purchasing power of the consolidated facilities.  For example,
cost  savings  from  projects  initiated  during  2002 and 2003 are  expected to
generate annual savings of approximately  $43 million per year by 2004. See Note
E - "Restructuring  and Other Charges" in the Company's  Condensed  Consolidated
Financial  Statements  for further  information  on the Company's  restructuring
programs,  including  the reasons,  timing and costs  associated  with each such
program.
                                       30


Three Months Ended March 31, 2003 Compared with the Three Months Ended March 31,
2002

The table below is a comparison of net sales, gross profit, selling, general and
administrative  expenses, and income from operations,  by segment, for the three
months ended March 31, 2003 and 2002.



                                                         Three Months Ended
                                                              March 31,
                                                     ----------------------------  Increase
                                                         2003          2002       (Decrease)
                                                     ------------- -------------- ------------
                                                               (amounts in millions)
NET SALES
                                                                        
   Terex Construction................................$    326.1    $    264.3    $      61.8
   Terex Cranes......................................     237.9         135.1          102.8
   Terex Roadbuilding, Utility Products and Other....     158.1         132.6           25.5
   Terex Aerial Work Platforms.......................     139.3         ---            139.3
   Terex Mining......................................      80.0          65.3           14.7
   Eliminations/Corporate............................     (13.7)        (15.3)           1.6
                                                     ------------- -------------- -------------
     Total...........................................$    927.7    $    582.0     $    345.7
                                                     ============= ============== =============

GROSS PROFIT
   Terex Construction................................$     42.9    $     40.0     $      2.9
   Terex Cranes......................................      27.2          16.8           10.4
   Terex Roadbuilding, Utility Products and Other....      19.7          26.3           (6.6)
   Terex Aerial Work Platforms.......................      28.3         ---             28.3
   Terex Mining......................................      11.9           8.1            3.8
   Eliminations/Corporate............................      (0.3)          0.1           (0.4)
                                                     ------------- -------------- -------------
     Total...........................................$    129.7    $     91.3     $     38.4
                                                     ============= ============== =============

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
   Terex Construction................................$     28.2    $     24.5    $       3.7
   Terex Cranes......................................      20.4           9.5           10.9
   Terex Roadbuilding, Utility Products and Other....      18.3          17.9            0.4
   Terex Aerial Work Platforms.......................      13.0         ---             13.0
   Terex Mining......................................       7.3           6.5            0.8
   Eliminations/Corporate............................       2.0           1.4            0.6
                                                     ------------- ----------------------------
     Total...........................................$     89.2    $     59.8    $      29.4
                                                     ============= ============================

INCOME FROM OPERATIONS
   Terex Construction................................$     14.7    $     15.5    $      (0.8)
   Terex Cranes......................................       6.8           7.3           (0.5)
   Terex Roadbuilding, Utility Products and Other....       1.4           8.4           (7.0)
   Terex Aerial Work Platforms.......................      15.3         ---             15.3
   Terex Mining......................................       4.6           1.6            3.0
   Eliminations/Corporate............................      (2.3)         (1.3)          (1.0)
                                                     ------------- ----------------------------
     Total...........................................$     40.5    $     31.5    $       9.0
                                                     ============= ============================


Terex Consolidated

Total sales for the three  months ended March 31, 2003 were $927.7  million,  an
increase of $345.7 million when compared to the same period in 2002.  Businesses
acquired after January 1, 2002, other than Schaeff (the "Recent  Acquisitions"),
contributed  approximately  $323  million of the  increase in sales in 2003 when
compared to 2002.  Sales of large mining trucks and shovels sold by Terex Mining
increased  sales by $14.7  million in the first quarter of 2003 when compared to
2002 as the Mining  segment  experienced  increased  demand in South  Africa and
Australia.  Sales in Terex Construction  increased by $61.8 million in the first
quarter of 2003 when compared to the first quarter of 2002.  Sales growth in the
Atlas Terex GmbH ("Atlas") and Schaeff businesses contributed to the increase in
sales  along with  favorable  exchange  rates.  Sales of  roadbuilding  products
declined  by over 23% in the first  quarter of 2003 when  compared  to 2002 as a
result of weak demand and pricing  pressure as competitors  have priced products
aggressively to maintain  market share.  Sales of mobile cranes in North America
decreased  significantly  in the first quarter of 2003 when compared to the same
period in 2002.  Weak  construction  demand and  overcapacity  in rental markets
contributed to the decline in demand for mobile cranes in North America.

                                       31


Gross profit for the three months  ended March 31, 2003 was $129.7  million,  an
increase of $38.4 million when  compared to the same period in 2002.  The Recent
Acquisitions  contributed  $48.9 million of the increase in gross profit in 2003
when compared to 2002. The Terex Mining segment's gross profit increased by $3.8
million in 2003 when compared to 2002 as a result of increased  sales levels and
the  benefit of lower  costs as a result of the  closure of its Tulsa,  Oklahoma
truck  production  facility in the third quarter 2002. Gross profit in the Terex
Construction segment increased by $2.9 million in the first quarter of 2003 when
compared  to the same  period in 2002.  Sales  growth and the benefit of several
cost  reduction  initiatives in the Atlas and Schaeff  businesses  accounted for
approximately  two-thirds of the increase in gross profit. Continued weak demand
and depressed selling margins for roadbuilding  products reduced gross profit in
the Terex  Roadbuilding,  Utility  Products and Other Segment by $6.6 million in
the first quarter 2003 when compared to 2002.

Selling,  General and  Administrative  expenses for the three months ended March
31, 2003 totaled  $89.2  million,  an increase of $29.4 million when compared to
the same period in 2002. The Recent Acquisitions increased selling,  general and
administrative  expense by $26.4 million in the first quarter 2003 when compared
with the same period in 2002.

Income from  operations  for the three months ended March 31, 2003 totaled $40.5
million,  an increase of $9.0 million when  compared to the same period in 2002.
The Recent Acquisitions increased income from operations by $22.5 million in the
first  quarter of 2003 when  compared  to the same  period in 2002.  Income from
operations  in the North  American  mobile crane  business  has been  negatively
impacted by weak construction demand and overcapacity in the crane rental market
when  compared  to the first  quarter of 2002.  Income  from  operations  in the
roadbuilding  businesses of the Terex  Roadbuilding,  Utility Products and Other
segment fell by $4.2 million  when  compared to the same period in 2002.  Demand
for  roadbuilding  products has remained weak due to lower than expected funding
levels for road construction. Income from operations in the Terex Mining segment
increased by $3.0 million in the first quarter of 2003 when compared to the same
period in 2002. Cost improvements from the closure of the Tulsa,  Oklahoma truck
production  facility as well as higher sales volumes  accounted for the majority
of the increase.

Terex Construction

Sales in the Terex Construction segment increased by 23.4% to $326.1 million for
the three  months  ended March 31, 2003 from $264.3  million for the  comparable
2002 period. Sales of excavators and scrap handling machines under the Atlas and
Schaeff brands increased for the three months ended March 31, 2003 when compared
to the same period in 2002.  Approximately  one-third  of the increase is due to
the relative  increase in the Euro exchange rate versus the U. S. Dollar.  Sales
of other  construction  products  increased for the three months ended March 31,
2003  when  compared  to the same  period in 2002  primarily  as a result of the
increase  in the Euro and the  British  Pound  exchange  rates  versus  the U.S.
Dollar.  Sales of crushing and screening products increased for the three months
ended  March 31, 2003 when  compared to the same period in 2002.  In addition to
benefiting  from  the  favorable   exchange  rates,  sales  benefited  from  the
continuing shift of customer  preferences  towards mobile crushing and screening
products and away from stationary products.

Gross profit in the Terex Construction segment increased by $2.9 million or 7.3%
for the three months ended March 31, 2003 from the comparable 2002 period. Gross
profit in the Schaeff businesses declined slightly during the three months ended
March 31, 2003 when compared to the same period in 2002,  despite  higher sales.
Gross margins in the articulated dump truck business were  unfavorably  impacted
by costs related to new product introduction.  Gross margins in the crushing and
screening  business  declined  during  the  quarter  ended  March 31,  2003 when
compared  to 2002,  in part due to the impact of exchange  rates on U.S.  Dollar
denominated sales of products manufactured in the U. K.

Selling,  General and Administrative  expense in the Terex Construction  segment
increased by $3.7 million to $28.2  million  during the three months ended March
31, 2003 when compared to the same period in 2002. A significant  portion of the
increase is due to the impact of foreign  exchange as the  majority of the Terex
Construction segment businesses incur costs in Euro and British Pounds.

Operating profit in the Terex Construction segment fell by $0.8 million to $14.7
million for the three  months  ended  March 31,  2003 when  compared to the same
period in 2002.  Operating  profit in the Schaeff and Atlas  business  increased
during the first quarter 2003 when compared to 2002 as the businesses  benefited
from  higher  sales and the impact of cost  reductions  initiated  during  2002.
Operating profit for the crushing and screening  businesses due to lower selling
margins earned on the sale of new machines, as noted above.  Operating profit in
the articulated  dump truck business fell due to lower selling margins earned on
the sale of new trucks and increased warranty costs.

                                       32


Terex Cranes

Total sales for the Terex Cranes segment increased by $102.8 million and totaled
$237.9  million for the three  months ended March 31, 2003 as compared to $135.1
million  for the same  period in 2002.  Sales of Demag,  acquired  on August 30,
2002, and Crane & Machinery, consolidated since December 1, 2002, totaled $134.0
million.  Sales of  mobile  cranes  in  North  America  decreased  signigicantly
relative to 2002.  Demand for mobile cranes continues to be negatively  impacted
by weak construction activity and overcapacity in the rental markets.

Gross profit for the Terex Cranes  segment  increased by $10.4  million to $27.2
million for the three months  ended March 31, 2003 as compared to $16.8  million
for the same  period  in  2002.  The  majority  of the  increase  was due to the
acquisition  of Demag.  Included  in the first  quarter  results  for Demag is a
charge  of $2.1  million  related  to fair  value  accounting.  The  fair  value
adjustment  relates to acquired  inventory;  no further  fair value  adjustments
remain to be recognized as of March 31, 2003. Gross profit in the North American
crane  business  fell in the first  quarter  of 2003 when  compared  to the same
period in 2002. The decline in gross profit is related  primarily to the drop in
volume while the  remainder is due to lower prices  realized on the sale of both
new machines and replacement parts.

Selling,  General  and  Administrative  expense  in  the  Terex  Cranes  segment
increased by $10.9  million to $20.4  million in the first  quarter of 2003 when
compared to the same period in 2002. Selling, General and Administrative expense
from the Demag and Crane & Machinery  businesses  totaled $12.2  million,  which
largely accounts for the increase over the prior year period.

Operating  profit  for the Terex  Cranes  segment  fell by $0.5  million to $6.8
million in the three months  ended March 31, 2003 when  compared to $7.3 million
for the same  period  in 2002.  Demag  and Crane &  Machinery  contributed  $4.0
million of operating profit in the first quarter of 2003. While operating profit
in the  North  American  cranes  business  declined  significantly  in the first
quarter of 2003 when  compared to 2002 as profits  were  depressed  by continued
weakness in  construction  markets in North America,  the inclusion of Demag and
Crane & Machinery partially offset the decline.

Terex Roadbuilding, Utility Products and Other

Sales in the Terex Roadbuilding, Utility Products and Other segment increased by
$25.5  million to $158.1  million for the three months ended March 31, 2003 from
$132.6 for the comparable 2002 period.  Sales from Advance Mixer (acquired April
11, 2002),  Telelect  Southeast  (acquired  March 26, 2002) and Commercial  Body
(acquired  February 14, 2003)  totaled  $37.6 million for the three months ended
March 31, 2003.  Sales of CMI Terex  Corporation  ("CMI  Terex") and  Cedarapids
Inc.,  ("Cedarapids"),  products  declined  approximately  23%  during the three
months ended March 31, 2003 when  compared to the same period in 2002.  Sales of
asphalt and concrete paving products under these brand names have been weak over
the past twelve months as anticipated  improvements in state and federal funding
for road construction have yet to materialize.

Gross  profit in the Terex  Roadbuilding,  Utility  Products  and Other  segment
declined by $6.6  million to $19.7  million for the three months ended March 31,
2003 compared to $26.3 million for the comparable  period in 2002.  Gross profit
from Advance Mixer,  Telelect Southeast and Commercial Body totaled $3.3 million
in the first  quarter of 2003.  During the first  quarter of 2003,  the  Company
recorded a loss on the shut down of its EarthKing e-commerce subsidiary. A total
charge of $1.5 million was recognized in the first quarter  results,  reflecting
the Company's  expected net loss.  During the first quarter of 2003, the Company
eliminated  approximately  146 positions at its CMI Terex business to adjust its
workforce to expected  business  levels.  The cost of this  workforce  reduction
totaled $0.7 million and was recorded in the first  quarter of 2003.  During the
first  quarter of 2002,  the Company  recorded a charge of $1.2 million in gross
profit to consolidate the Standard Havens hot mix asphalt plant  production into
its CMI  Terex  operation  in  Oklahoma  City,  Oklahoma.  Gross  profit  in the
Cedarapids and CMI Terex Roadbuilding  businesses declined  significantly during
the three months ended March 31, 2003 when compared to 2002.  The drop in margin
related to lower selling  margins for new machines,  the impact of lower volumes
on factory costs and lower sales volume.  Gross profit in the light construction
business increased during the three months ended March 31, 2003 when compared to
the same  period in 2002.  The  increase  in gross  profit is due in part to the
consolidation  of light  tower  production  into the Rock Hill,  North  Carolina
production facility initiated in 2002.

Selling,  General and Administrative expense in the Terex Roadbuilding,  Utility
Products and Other  segment  increased  by $0.4 million to $18.3  million in the
three months ending March 31, 2003 when compared to the same period in 2002. The
acquisition of Advance Mixer,  Telelect  Southeast and Commercial Body increased
selling,  general and administrative  expense by $2.2 million.  Costs in the CMI
Terex business  declined in the first quarter of 2003 as compared to 2002 due to
the Company's continued attempt to size the business for anticipated demand.

                                       33


Operating profit in the Terex  Roadbuilding,  Utility Products and Other segment
for the three months ended March 31, 2003 totaled $1.4  million,  a reduction of
$7.0 million from the same period in 2002.  Operating  profit  increased by $1.1
million over the same period in 2002 as a result of the  acquisition  of Advance
Mixer,  Telelect  Southeast and Commercial Body.  Estimated costs related to the
closure of the  Company's  EarthKing  e-commerce  subsidiary as well as the cost
related to the workforce  reduction at CMI Terex reduced  profit by $2.2 million
in the first  quarter  of 2003.  During  the first  quarter  of 2002,  the Terex
Roadbuilding,  Utility Products and Other segment's  operating profit included a
$1.2 million  charge related to the  consolidation  of its hot mix asphalt plant
production  facilities.  Operating  profit  in  the  Cedarapids  and  CMI  Terex
roadbuilding  businesses  fell in the three  months  ending  March 31, 2003 when
compared to the same  period in 2002.  Continued  weak  demand for the  products
produced by the business account for the majority of the decline in profits. The
Company has taken several  actions to address the continued  weak demand seen in
the  roadbuilding  businesses.  In  addition,  the  Company is in the process of
reviewing  the  long-term  outlook for  roadbuilding  products and any potential
impact this may have on the value of the assets of this business.

Business  performance  during  the  first  quarter  of 2003 in the  Roadbuilding
reporting  unit has not yet met the  expectations  assumed by the  Company  when
goodwill was last tested for impairment on October 1, 2002.  Sales levels in the
Roadbuilding reporting unit have not reached expected volumes, as funding levels
for road  construction  remain weak. In addition,  margins have been affected as
competitors  have priced  products  aggressively  to maintain market share. As a
result of these issues, cash flow generated in the Roadbuilding business has not
yet met the  Company's  estimates.  The  Company  has taken  several  actions to
address this shortfall,  including  staff  reductions and changes in management.
The Company is closely  monitoring  the  performance  of this  business  and, if
results do not approximate expectations,  a re-assessment of the expected future
performance of the Roadbuilding business will be undertaken. If such a review is
required and  indicates a  significant,  permanent  reduction  in expected  cash
flows,  the Company may be  required to record a goodwill  impairment  charge to
reflect a decrease in fair value for the Roadbuilding business. If required, the
results  of this  review  will be  reflected  in the  Company's  June  30,  2003
financial statements.

Terex Aerial Work Platforms

Sales in the Terex Aerial Work Platform  segment  totaled $139.3 million for the
three  months  ended  March 31,  2003 and were  approximately  the same as sales
during the same period in 2002.

Gross profit in the Terex Aerial Work Platform segment totaled $28.3 million for
the three months ended March 31, 2003, or 20.3% of sales.  Included in the gross
profit of $28.3  million is a  non-recurring  reduction  of gross profit of $0.7
million related to the effects of the required  fair-value  accounting of Genie.
The fair value adjustments relate to acquired  inventory.  As of March 31, 2003,
the remaining fair value adjustment in inventory was $0.1 million. The remaining
fair value adjustment will be charged to cost of sales in 2003 as the associated
inventory is sold to customers.

Selling,  General and Administrative  expense in the Terex Aerial Work Platforms
segment  totaled  $13.0  million  in the three  months  ended  March  31,  2003,
resulting  in  operating  profit  of $15.3  million  (or  11.0% of  sales).  The
operating profit margin at the Terex Aerial Work Platforms segment for the three
months ended March 31, 2003 has  improved  from the Genie  historical  operating
profit margin, reflecting the impact of global restructuring activities and cost
control  initiatives  begun  prior  to  acquisition  by the  Company  as well as
consolidation of additional  domestic  production  facilities  subsequent to the
acquisition.

Terex Mining

Total sales for the Terex Mining segment  increased by $14.7 million and totaled
$80.0  million for the three months ended March 31, 2003 when  compared to $65.3
million for the same period in 2002.  Sales of the Terex Mining  segment's large
mining  trucks and shovels  increased in both South Africa and  Australia.  This
increase  was  partially  offset by  continued  weakness  for large mining truck
demand throughout the rest of the world.

Gross profit for the Terex Mining segment totaled $11.9 million, an increase of
$3.8 million for the three months ended March 31, 2003 when compared to $8.1
million for the same period in 2002. The closure of the segment's Tulsa,
Oklahoma production facility in the second quarter of 2002 reduced operating
costs by approximately $1.5 million in the first quarter 2003 when compared to
2002. Gross profit earned in South Africa increased due to the favorable mix of
products sold in the region. Gross profits in the German large shovel business
improved due to a favorable mix of shovel models and improved spare parts
margins.

Operating expense in the Terex Mining segment totaled $7.3 million for the three
months  ended March 31, 2003,  an increase of $0.8 million when  compared to the
same period in 2002.  The majority of the increase is due to the increase in the
value of the Euro and South African Rand relative to the U. S. Dollar.

                                       34


Operating  profit for the Terex  Mining  segment  increased  by $3.0 million and
totaled $4.6 for the three months ended March 31, 2003 when compared to the same
period in 2002. Operating profit in North America increased by $1.6 million as a
result of the  closure  of the Tulsa,  Oklahoma  facility.  Operating  profit in
Germany and South  Africa  increased as a result of higher sales of new machines
and favorable replacement part margins.

Net Interest Expense

During the three months ended March 31, 2003, the Company's net interest expense
increased  $3.0 million to $24.2  million from $21.2  million for the prior year
period.  The  increase  was due to the  overall  increase  in bank  debt used to
finance  acquisitions  in  2002.  The  impact  of  increased  net  debt has been
partially offset by more favorable interest rates on the Company's floating rate
debt.

Other Income (Expense) - Net

Other  income  (expense)  - net for the three  months  ended  March 31, 2003 was
income of $0.3  million as compared to an expense of $1.2  million for the prior
year period.  During the three months ended March 31, 2003, the Company recorded
income of $2.4 million  related to a favorable  court  judgment on appeal as the
defendant in a patent  infringement  case. This income was partially offset by a
loss of $0.8 million related to its internet e-commerce investments.

Cumulative Effect of Change in Accounting Principle

In  accordance  with the  requirements  of  Statement  of  Financial  Accounting
Standards ("SFAS") No. 141, "Business Combinations," and SFAS No. 142, "Goodwill
and Other  Intangible  Assets," the Company recorded a charge for the cumulative
effect of change in accounting  principle of $113.4  million in the three months
ended March 31, 2002. See "Critical Accounting  Policies," below, for additional
information  on these  charges.  This charge  represents the write-off of $132.2
million of goodwill  ($124.1  million,  net of income taxes)  principally in the
Mining Group (Terex Mining Segment) ($105.7 million,  or $105.7 million,  net of
income taxes),  and the Light Construction  Group (Terex  Roadbuilding,  Utility
Products and Other Segment)  ($26.2  million,  or $18.1  million,  net of income
taxes).  This charge was  partially  offset by a one-time  gain ($17.8  million,
$10.7 million net of income  taxes)  recognized on January 1, 2002 in the Fermec
Manufacturing  Limited  ("Fermec")  business.  The  purchase  price  paid by the
Company  to  acquire  Fermec  was  less  than  the net  assets  acquired  in the
transaction. Prior to January 1, 2002, the difference was recorded as a deferred
credit in  goodwill.  As  required  by SFAS No.  141,  this  credit  balance was
recognized as a cumulative effect adjustment on January 1, 2002.

CRITICAL ACCOUNTING POLICIES

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect the  reported  amounts  of assets  and  liabilities,  the  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Changes  in  the  estimates  and  assumptions  used  by  management  could  have
significant  impact on the Company's  financial  results.  Actual  results could
differ from those estimates.

The  Company  believes  that  the  following  are  among  its  most  significant
accounting   polices  which  are  important  in  determining  the  reporting  of
transactions and events and which utilize  estimates about the effect of matters
that are  inherently  uncertain and therefore are based on management  judgment.
Please  refer to the  Company's  Annual  Report on Form 10-K for the year  ended
December 31, 2002 for a complete listing of the Company's accounting policies.

Inventories  - Inventories  are stated at the lower of cost or market value.  In
valuing  inventory,  management  is required to make  assumptions  regarding the
level of reserves required to value potentially obsolete or over-valued items at
the lower of cost or market. The valuation of used equipment taken in trade from
customers  requires  the  Company  to use  the  best  information  available  to
determine  the value of the  equipment  to  potential  customers.  This value is
subject  to  change  based  on  numerous  conditions.   Inventory  reserves  are
established  taking into account age, frequency of use, or sale, and in the case
of repair parts,  the installed base of machines.  While  calculations  are made
involving these factors,  significant management judgment regarding expectations
for future events is involved. Future events which could significantly influence
management's  judgment and related estimates include general economic conditions
in  markets  where  the  Company's   products  are  sold,  new  equipment  price
fluctuations, competitive actions including the introduction of new products and
technological advances, as well as new products and design changes introduced by
the  Company.  At March 31, 2003,  reserves  for excess and  obsolete  inventory
totaled $37.4 million.
                                       35


Accounts  Receivable - Management is required to make judgments  relative to the
Company's ability to collect accounts  receivable from the Company's  customers.
Valuation  of  receivables   includes  evaluating  customer  payment  histories,
customer leverage, availability of third party financing, political and exchange
risks and other factors.  Many of these  factors,  including the assessment of a
customer's  ability to pay, are  influenced by economic and market factors which
cannot be predicted with certainty.  At March 31, 2003, reserves for potentially
uncollectible accounts receivable totaled $19.6 million.

Guarantees - The Company has issued guarantees of customer financing to purchase
equipment  as of March 31,  2003.  The Company  must assess the  probability  of
losses  or  non-performance  in  ways  similar  to the  evaluation  of  accounts
receivable,  including consideration of a customer's payment history,  leverage,
availability  of third party  finance,  political  and exchange  risks and other
factors. Many of these factors, including the assessment of a customer's ability
to pay, are  influenced by economic and market  factors that cannot be predicted
with certainty. To date, losses related to guarantees have been negligible.

Customers  of the  Company  from  time to time may fund the  acquisition  of the
Company's equipment through third-party finance companies. In certain instances,
the Company may provide a credit guarantee to the finance company,  by which the
Company  agrees to make  payments to the  finance  company  should the  customer
default.  The  maximum  liability  of the  Company is  limited to the  remaining
payments  due to the  finance  company at the time of  default.  In the event of
customer default, the Company is generally able to dispose of the equipment with
the  Company  realizing  the  benefits  of any net  proceeds  in  excess  of the
remaining payments due to the finance company.

As of March 31, 2003, the Company's  maximum exposure to such credit  guarantees
is $297.2  million.  The terms of these  guarantees  coincide with the financing
arranged by the customer  and  generally  does not exceed five years.  Given the
Company's position as the original  equipment  manufacturer and its knowledge of
end markets, the Company, when called upon to fulfill a guarantee, generally has
been able to liquidate the financed  equipment at a minimal loss, if any, to the
Company.

The Company,  through its Genie  subsidiary,  issues  residual value  guarantees
under sales-type  leases. A residual value guarantee involves a guarantee that a
piece of  equipment  will have a minimum  fair market value at a future point in
time.  As described in Note J - "Net  Investment  in  Sales-Type  Leases" in the
Notes to the Condensed Consolidated Financial Statements,  the Company's maximum
exposure  related  to  residual  value  guarantees  at March  31,  2003 is $35.3
million.  The  Company  is able to  mitigate  the  risk  associated  with  these
guarantees because the maturity of the guarantees is staggered, which limits the
amount of used equipment entering the marketplace at any one time.

The Company from time to time  guarantees  that it will buy  equipment  from its
customers in the future at a stated price if certain  conditions  are met by the
customer.  Such  guarantees  are  referred  to  as  buyback  guarantees.   These
conditions  generally  pertain to the  functionality  and state of repair of the
machine.  As of March 31,  2003,  the  Company's  maximum  exposure  pursuant to
buyback guarantees is $35.1 million. The Company is able to mitigate the risk of
these guarantees by staggering the timing of the buybacks and through leveraging
its access to the used  equipment  markets  provided by the  Company's  original
equipment manufacturer status.

The Company recognizes a loss under a guarantee when the Company's obligation to
make payment  under the  guarantee is probable and the amount of the loss can be
estimated.  A loss would be recognized if the Company's payment obligation under
the guarantee exceeds the value the Company can expect to recover to offset such
payment, primarily through the sale of the equipment underlying the guarantee.

Revenue  Recognition  -- Revenue and costs are generally  recorded when products
are shipped and invoiced to either  independently  owned and operated dealers or
to customers. Certain new units may be invoiced prior to the time customers take
physical possession.  Revenue is recognized in such cases only when the customer
has a fixed  commitment  to purchase the units,  the units have been  completed,
tested  and made  available  to the  customer  for pickup or  delivery,  and the
customer has requested that the Company hold the units for pickup or delivery at
a time  specified by the customer.  In such cases,  the units are invoiced under
the Company's customary billing terms, title to the units and risks of ownership
pass to the customer upon invoicing, the units are segregated from the Company's
inventory  and  identified  as  belonging to the customer and the Company has no
further obligations under the order.

Revenue generated in the United States is recognized when title and risk of loss
pass from the Company to its customers which occurs upon shipment when terms are
FOB shipping  point (which is customary  for the Company) and upon delivery when
terms are FOB  destination.  The Company also has a policy  requiring it to meet
certain criteria in order to recognize  revenue,  including  satisfaction of the
following requirements:

                                       36


     a)   Persuasive  evidence that an arrangement  exists;
     b)   The price to the buyer is fixed or determinable;
     c)   Collectibility is reasonably assured; and
     d)   The Company has no significant obligations for future performance.

In the  United  States,  the  Company  has the  ability to enter into a security
agreement  and  receive  a  security  interest  in  the  product  by  filing  an
appropriate  Uniform  Commercial Code ("UCC") financing  statement.  However,  a
significant  portion of the Company's revenue is generated outside of the United
States. In many countries outside of the United States, as a matter of statutory
law, a seller  retains title to a product until payment is made. The laws do not
provide  for a seller's  retention  of a security  interest in goods in the same
manner as established in the UCC. In these countries,  the Company retains title
to goods  delivered to a customer  until the customer  makes payment so that the
Company can recover  the goods in the event of customer  default on payment.  In
these circumstances, where the Company only retains title to secure its recovery
in the event of customer  default,  the Company also has a policy which requires
it  to  meet  certain  criteria  in  order  to  recognize   revenue,   including
satisfaction of the following requirements:

     a)   Persuasive  evidence  that an  arrangement  exists;
     b)   Delivery has occurred or services have been rendered;
     c)   The price to the buyer is fixed or determinable;
     d)   Collectibility is reasonably assured;
     e)   The Company has no significant obligations for future performance; and
     f)   The Company is not  entitled to direct the  disposition  of the goods,
          cannot  rescind the  transaction,  cannot  prohibit the customer  from
          moving,  selling,  or otherwise using the goods in the ordinary course
          of business and has no other rights of holding  title that rest with a
          titleholder of property that is subject to a lien under the UCC.

In circumstances where the sales transaction requires acceptance by the customer
for items such as testing on site,  installation,  trial  period or  performance
criteria, revenue is not recognized unless the following criteria have been met:

     a)   Persuasive evidence that an arrangement exists;
     b)   Delivery has occurred or services have been rendered;
     c)   The price to the buyer is fixed or determinable;
     d)   Collectibility is reasonably assured; and
     e)   The  customer  has  given  their  acceptance,   the  time  period  for
          acceptance  has  elapsed  or the  Company  has  otherwise  objectively
          demonstrated that the criteria specified in the acceptance  provisions
          have been satisfied.

In addition to performance commitments, the Company analyzes factors such as the
reason for the  purchase to  determine  if revenue  should be  recognized.  This
analysis is done before the product is shipped and  includes the  evaluation  of
factors  that may  affect the  conclusion  related  to the  revenue  recognition
criteria as follows:

     a)   Persuasive evidence that an arrangement exists;
     b)   Delivery has occurred or services have been rendered;
     c)   The price to the buyer is fixed or determinable; and
     d)   Collectibility is reasonably assured.

Goodwill  & Acquired  Intangible  Assets - Goodwill  represents  the  difference
between the total purchase  price paid in the  acquisition of a business and the
fair value of the assets, both tangible and intangible, and liabilities acquired
by the  Company.  Acquired  intangible  assets  generally  include  trade names,
technology and customer  relationships  and are amortized  over their  estimated
useful  lives.  The  Company  is  required  annually  to review the value of its
recorded  goodwill and  intangible  assets to determine if either is potentially
impaired.  The initial  recognition of intangible  assets, as well as the annual
review of the carrying  value of goodwill and intangible  assets,  requires that
the Company develop  estimates of future business  performance.  These estimates
are used to derive expected cash flow and include  assumptions  regarding future
sales levels,  the impact of cost reduction  programs,  and the level of working
capital needed to support a given business. The Company relies on data developed
by business  segment  management as well as  macroeconomic  data in making these
calculations.  The  estimate  also  includes a  determination  of the  Company's
weighted  average cost of capital.  The cost of capital is based on  assumptions
about interest rates as well as a  risk-adjusted  rate of return required by the
Company's  equity  investors.  Changes in these estimates can impact the present
value of the expected  cash flow that is used in  determining  the fair value of
acquired  intangible  assets as well as the  overall  expected  value of a given
business.

                                       37


Impairment of Long Lived Assets - The Company's  policy is to assess its ability
to realize on its long lived assets and to evaluate  such assets for  impairment
whenever events or changes in circumstances indicate that the carrying amount of
such  assets  (or  group  of  assets)  may  not be  recoverable.  Impairment  is
determined to exist if the estimated future undiscounted cash flows is less than
its carrying value. Future cash flow projections  include assumptions  regarding
future sales levels,  the impact of cost  reduction  programs,  and the level of
working  capital  needed to support each  business.  The Company  relies on data
developed by business segment management as well as macroeconomic data in making
these  calculations.  There are no assurances that future cash flow  assumptions
will be  achieved.  The  amount  of any  impairment  then  recognized  would  be
calculated as the difference between estimated fair value and the carrying value
of the asset.

Accrued  Warranties - The Company records accruals for potential warranty claims
based on the Company's prior claim experience. Warranty costs are accrued at the
time revenue is recognized. However, adjustments to the initial warranty accrual
are  recorded  if  actual  claim  experience   indicates  that  adjustments  are
necessary.  These warranty costs are based upon management's  assessment of past
claims and current experience.  However,  actual claims could be higher or lower
than amounts  estimated,  as the amount and value of warranty claims are subject
to  variation  as a  result  of many  factors  that  cannot  be  predicted  with
certainty,  including the  performance of new products,  models and  technology,
changes in weather conditions for product operation, different uses for products
and other similar factors.

Accrued Product  Liability - The Company records accruals for potential  product
liability  claims based on the Company's  prior claim  experience.  Accruals for
product  liability  claims are valued  based upon the  Company's  prior  claims'
experience,  including  consideration of the jurisdiction,  circumstances of the
accident,  type  of loss or  injury,  identity  of  plaintiff,  other  potential
responsible parties,  analysis of outside counsel,  analysis of internal product
liability  counsel  and the  experience  of the  Company's  director  of product
safety.  The Company  provides  self-insurance  accruals for  estimated  product
liability  experience on known claims.  Actual product  liability costs could be
different  due to a number  of  variables  such as the  decisions  of  juries or
judges.

Pension Benefits - Pension benefits represent financial obligations that will be
ultimately   settled  in  the  future  with   employees  who  meet   eligibility
requirements. Because of the uncertainties involved in estimating the timing and
amount of future  payments,  significant  estimates  are  required to  calculate
pension  expense and  liabilities  related to the Company's  plans.  The Company
utilizes the services of several independent actuaries, whose models are used to
facilitate these calculations.

Several  key  assumptions  are used in  actuarial  models to  calculate  pension
expense and liability amounts recorded in the financial  statements.  Management
believes  the three  most  significant  variables  in the  models  are  expected
long-term  rate of return on plan assets,  the discount  rate,  and the expected
rate of  compensation  increase.  The actuarial  models also use assumptions for
various other factors including employee turnover, retirement age and mortality.
The  Company's  management  believes  the  assumptions  used  in  the  actuarial
calculations  are  reasonable and are within  accepted  practices in each of the
respective geographic locations in which the Company operates.

The  expected  long-term  rates of return on pension  plan assets were 8.00% for
U.S.  plans and 2.0% to 7.0% for  international  plans at March 31, 2003.  These
rates are  determined  annually  by  management  based on a weighted  average of
current and historical market trends,  historical portfolio  performance and the
portfolio mix of investments.

The discount rates for pension plan  liabilities  were 6.75% for U. S. plans and
5.75% to 6.0% for international plans at March 31, 2003. These rates are used to
calculate the present value of plan  liabilities and are determined  annually by
management based on market yields for high-quality  fixed income  investments on
the measurement date.

The expected rates of compensation increase for the Company's pension plans were
5.0% for U.S.  plans  and 3.75% to 4.25%  for  international  plans at March 31,
2003. These estimated annual compensation increases are determined by management
every year and are based on historical trends and market indices.


Income  Taxes - At March 31, 2003 the Company had  deferred tax assets of $197.8
million,  net of valuation  allowances.  Income tax expense was $4.9 million for
the three months ended March 31, 2003. The Company  estimates income taxes based
on diverse and complex regulations that exist in various  jurisdictions where it
conducts  business.  Deferred  income tax assets and  liabilities  represent tax
benefits or obligations  that arise from  temporary  timing  differences  due to
differing treatment of certain items for accounting and income tax purposes. The
Company  evaluates  deferred  tax assets each  period to ensure  that  estimated
future taxable income will be sufficient in character (e.g., capital gain versus
ordinary income  treatment),  amount and timing to result in their recovery.  To
the extent that the Company estimates  recovery is not likely,  then the Company
establishes  a  valuation  allowance  to reduce the  assets to their  realizable
value.   Considerable  judgments  are  required  in  establishing  deferred  tax
valuation allowances and in assessing possible exposures related to tax matters.
Tax returns are subject to audit and local taxing  authorities  could  challenge
tax  positions.  The  Company's  practice is to review  tax-filing  positions by
jurisdiction and to record  provisions for probable tax  assessments,  including
interest and penalties,  if applicable.  The Company  believes it records and/or
discloses  such  potential tax  liabilities  as  appropriate  and has reasonably
estimated its income tax liabilities and recoverable tax assets.

                                       38


LIQUIDITY AND CAPITAL RESOURCES

Net cash of $114.9 million was provided by operating activities during the three
months  ended  March  31,  2003.   Reduced   working   capital  needs   provided
approximately  $90 million of cash. The Company  defines  working capital as the
sum of accounts receivable and inventory less accounts payable. Net cash used in
investing  activities  was $14.5 million during the three months ended March 31,
2003,  primarily  related to the  acquisition  of  Commercial  Body and  capital
expenditures. Net cash used in financing activities was $35.6 million during the
three months ended March 31, 2003. In addition,  the Company had $215.2  million
available for borrowing under its revolving credit facilities at March 31, 2003.
Therefore,  total  liquidity  available  to the  Company  at March 31,  2003 was
approximately $635.1 million.

Including the February 2003  acquisition of Commercial Body and Combatel,  since
the  beginning  of  1995  Terex  has  invested  approximately  $1.9  billion  to
strengthen  and  expand  its core  businesses  through  more  than 25  strategic
acquisitions.  Acquisitions  and new  product  development  have been  important
components  of the  Company's  growth  strategy.  Although  the Company may make
additional acquisitions in the future,  particularly those that would complement
the  Company's  existing  operations,   the  Company  is  currently  focused  on
completing the integration of its recent acquisitions.

Debt reduction and an improved capital  structure are major focal points for the
Company.  The Company  regularly reviews its alternatives to improve its capital
structure and to reduce debt service through debt refinancings, debt repurchases
and  redemptions,   issuances  of  equity,  asset  sales,   including  strategic
dispositions of business units, or any combination  thereof.  On April 23, 2002,
the Company  issued  approximately  5.3 million  shares of its common stock in a
public offering with net proceeds to the Company of $113.3  million.  On July 3,
2002, the Company  entered into an amended and restated credit facility with its
bank lending group. The revised agreement provides for $375 million of term debt
maturing in June 2009 and a revolving  credit  facility of $300  million that is
available  through  June 2007.  The facility  also  included  provisions  for an
additional $250 million of term borrowing by the Company on terms similar to the
current term loan debt under the facility.  On September  13, 2002,  the Company
consummated  an  incremental  term loan  borrowing of $210  million  maturing in
December 2009 under this facility to acquire Genie, to refinance some of Genie's
debt and for other  general  corporate  purposes.  In addition to providing  the
Company with additional funds, the revised credit agreement also amended certain
covenants and other  provisions to allow the Company greater  flexibility.  This
added  flexibility  included  changes to increase the Company's  ability to make
acquisitions,  participate in joint ventures and take other  corporate  actions.
Adjustments were also made to financial covenant ratios, including the Company's
consolidated  total leverage  ratio,  consolidated  interest  coverage ratio and
consolidated  senior  leverage  ratio,  that  permit  the  Company  to  maintain
additional debt for a longer period of time.

Additionally, in January 2002, March 2002, September 2002 and February 2003, the
Company issued approximately 0.5 million shares, 0.3 million shares, 3.2 million
shares  and 0.6  million  shares  of its  common  stock in  connection  with the
acquisition of Utility Equipment, Telelect Southeast, Genie and Commercial Body,
respectively.  The Company  also sold  approximately  1.3 million  shares of its
common stock for $17.3045 per share, or  approximately  $23 million in total, to
certain former  shareholders  of Schaeff in January 2002. In each instance,  the
number of shares of common  stock  issued was  determined  based on the  average
price of the common stock on the New York Stock  Exchange  for a specified  time
period prior to the date of issuance.

The Company's  businesses are working capital  intensive and require funding for
purchases of production and replacement parts inventories,  capital expenditures
for repair,  replacement and upgrading of existing facilities,  as well as trade
financing  for  receivables   from  customers  and  dealers.   The  Company  has
significant debt service  requirements,  including semi-annual interest payments
on its senior  subordinated  notes and  monthly  interest  payments  on its bank
credit  facilities.  Other than default  under the terms of the  Company's  debt
instruments,  there are no other events that would  accelerate  the repayment of
the  Company's  debt.  In the event of default,  these  borrowings  could become
payable on demand.

Management  believes  that cash  generated  from  operations,  together with the
Company's  bank credit  facilities  and cash on hand,  provides the Company with
adequate   liquidity  to  meet  the   Company's   operating   and  debt  service
requirements.

The Company's  main sources of funding are cash  generated  from  operations and
access to the Company's bank credit facilities, as well as the Company's ability
to access the capital markets. Additionally, the Company sells customer accounts
receivable,  substantially all of which are insured, to third party institutions
to accelerate the collection of cash.

                                       39


Cash  generated  from  operations  is directly tied to the  Company's  sales.  A
decrease in sales will have a negative impact on the Company's ability to derive
liquidity  from its  operations.  Sales are  subject to decline  for a number of
reasons,  including  economic  conditions,   weather,  competition  and  foreign
currency  fluctuations.  A  significant  portion of sales are  financed by third
party  finance  companies in reliance on the credit  worthiness of the Company's
customers and the estimated  residual value of its equipment.  Deterioration  in
the credit quality of the Company's customers or the estimated residual value of
its equipment  could  negatively  impact the ability of such customers to obtain
the  resources  needed to make  purchases  from the  Company  and  could  have a
material  adverse impact on results of operations or financial  condition of the
Company. The recent economic climate has had a negative effect on cash generated
from operations,  as consumer confidence remains fragile,  many of the Company's
customers have delayed purchasing  decisions and the availability of third party
financing has become more limited.

The  Company's  ability to borrow under its existing  bank credit  facilities is
subject to the  Company's  ability  to comply  with a number of  covenants.  The
Company's bank credit  facilities  include covenants that require the Company to
meet certain financial tests,  including a pro forma consolidated leverage ratio
test, a  consolidated  interest  ratio test, a  consolidated  fixed charge ratio
test, a pro forma  consolidated  senior  secured debt leverage  ratio test and a
capital  expenditures  test. These covenants  require  quarterly  compliance and
become more restrictive  periodically.  Maintaining compliance with these ratios
depends on the future  performance  of the Company and the  achievement  of cost
savings and earning levels anticipated in acquisitions. The Company is currently
in compliance with its financial covenants under its bank credit facilities. The
Company's  ability  to remain  compliant  with its  covenants  in the  future is
dependent  on its ability to maintain  its  earnings,  including  its ability to
generate  cash flow from  working  capital  reductions,  realize cost savings at
recently acquired units,  realize the benefit of its restructuring  programs and
maintain an appropriate level of operating  profits.  The interest rates charged
are subject to adjustment  based on the Company's  consolidated  leverage ratio.
The weighted average  interest rate on the outstanding  portion of the revolving
credit  component of the Company's  bank credit  facility was 4.29% at March 31,
2003.

The Company's ability to access the capital markets to raise funds,  through the
sale of equity or debt securities,  is subject to various factors, some specific
to the Company and some impacted by general  economic  and/or  financial  market
conditions. These include results of operations, projected operating results for
future periods and debt to equity leverage.

At March 31, 2003,  the Company had  outstanding  letters of credit that totaled
$87.5 million and had issued $297.2 million in guarantees of customer  financing
to purchase  equipment,  $35.3 million in residual  value  guarantees  and $35.1
million in buyback guarantees.

In April 2001,  Genie entered into a joint venture  arrangement  with a European
financial  institution  whereby  Genie  maintains  a  forty-nine  percent  (49%)
ownership interest in the joint venture,  Genie Financial Solutions Holding B.V.
("GFSH  B.V.").  Prior  to  the  Company's   acquisition  of  Genie,  Genie  had
contributed $5.3 million in cash in exchange for its ownership  interest in GFSH
B.V. During January 2003,  Genie  contributed an additional $0.8 million in cash
to GFSH B.V.  The  Company  applies  the  equity  method of  accounting  for its
investment in GFSH B.V., as the Company does not control the  operations of GFSH
B.V.

GFSH B.V. was  established to facilitate the financing of Genie's  products sold
in Europe.  As of March 31, 2003, the joint  venture's  total assets were $119.4
million and  consisted  primarily of  financing  receivables  and lease  related
equipment; total liabilities were $106.2 million and consisted primarily of debt
payable to the  fifty-one  percent  (51%)  joint  venture  partner.  The Company
provided  guarantees  related to potential losses arising from shortfalls in the
residual values of financed  equipment or credit defaults by the joint venture's
customers.  As of March 31,  2003,  the  maximum  exposure  to loss under  these
guarantees is approximately $7 million. Additionally, the Company is required to
maintain a capital  account  balance in GFSH B.V.,  pursuant to the terms of the
joint  venture,  which  could  result in the  reimbursement  to GFSH B.V. by the
Company of losses to the extent of the Company's ownership percentage.

CONTINGENCIES AND UNCERTAINTIES

Foreign Currencies and Interest Rate Risk

The  Company's  products  are sold in over 100  countries  around the world and,
accordingly,  revenues of the Company are generated in foreign currencies, while
the costs  associated  with those revenues are only partly  incurred in the same
currencies.  The major foreign  currencies,  among others,  in which the Company
does business,  are the Euro, the British Pound,  the Australian  Dollar and the
South  African  Rand.  The Company may,  from time to time,  hedge  specifically
identified  committed cash flows in foreign  currencies  using forward  currency
sale or purchase contracts.  At March 31, 2003, the Company had foreign exchange
contracts with a notional value of $158.5 million.

                                       40


The  Company  manages  exposure  to  fluctuating  interest  rates with  interest
protection  arrangements.   Certain  of  the  Company's  obligations,  including
indebtedness under the Company's bank credit facility, bear interest at floating
rates,  and as a result an increase in interest  rates could  adversely  affect,
among other things,  the results of  operations of the Company.  The Company has
entered into interest protection arrangements with respect to approximately $100
million  of the  principal  amount of its  indebtedness  under  its bank  credit
facility, fixing interest at 6.51% for the period from July 1, 2004 through June
30, 2009.

Certain of the Company's  obligations,  including its senior subordinated notes,
bear interest at a fixed  interest  rate.  The Company has entered into interest
rate  agreements to convert these fixed rates to floating  rates with respect to
approximately $75 million of the principal amount of its indebtedness  under its
8-7/8%  Senior  Subordinated  Notes and  approximately  $79  million  of capital
leases.  The floating  rates are based on a spread of 3.69% to 4.50% over LIBOR.
At March 31, 2003, the floating rates ranged between 4.95% and 5.83%.

Other

The Company is subject to a number of contingencies and uncertainties including,
without limitation,  product liability claims,  self-insurance obligations,  tax
examinations and guarantees. Many of the exposures are unasserted or proceedings
are at a preliminary  stage,  and it is not  presently  possible to estimate the
amount or timing  of any cost to the  Company.  However,  the  Company  does not
believe that these contingencies and uncertainties will, in the aggregate,  have
a material  adverse  effect on the Company.  When it is probable that a loss has
been  incurred  and  possible  to make  reasonable  estimates  of the  Company's
liability  with respect to such matters,  a provision is recorded for the amount
of such  estimate or for the minimum  amount of a range of estimates  when it is
not  possible  to  estimate  the amount  within the range that is most likely to
occur.

The Company generates hazardous and non-hazardous wastes in the normal course of
its manufacturing  operations.  As a result, Terex is subject to a wide range of
federal, state, local and foreign environmental laws and regulations. These laws
and regulations govern actions that may have adverse environmental effects, such
as  discharges  to air and  water,  and also  require  compliance  with  certain
practices  when handling and disposing of hazardous  and  non-hazardous  wastes.
These laws and regulations  also impose  liability for the costs of, and damages
resulting from, cleaning up sites, past spills,  disposals and other releases of
hazardous  substances,  should any of such events occur.  No such incidents have
occurred which required the Company to pay material  amounts to comply with such
laws and  regulations.  Compliance  with such laws and regulations has required,
and will continue to require, the Company to make expenditures. The Company does
not expect that these  expenditures  will have a material  adverse effect on its
business or profitability.

On March 11, 2002, an action was commenced in the United States  District  Court
for the Southern  District of Florida,  Miami Division by Ursula  Ungaro-Benages
and Ursula  Ungaro-Benages  as  Attorney-in-fact  for Peter C. Ungaro,  M.D., in
which the  plaintiffs  alleged that ownership of O&K Orenstein & Koppel AG ("O&K
AG") was  illegally  taken from the  plaintiffs'  ancestors  by German  industry
during the Nazi era.  The  plaintiffs  alleged  that the  Company was liable for
conversion and unjust  enrichment as the result of its purchase of the shares of
the mining  shovel  subsidiary  O&K Mining  GmbH from O&K AG, and were  claiming
restitution of a 25% interest in O&K Mining GmbH and monetary  damages.  On June
12, 2002, the United States  Department of Justice filed a Statement of Interest
in the action that expressed the foreign  policy  interests of the United States
in dismissal of the case. At the request of the Company, on October 8, 2002, the
Federal Judicial Panel on Multi-district  Litigation  ordered that the action be
transferred to the District of New Jersey and assigned the case to the Honorable
William G. Bassler for inclusion in the  coordinated  or  consolidated  pretrial
proceedings  established  in that  court.  On  April  21,  2003  the  plaintiffs
voluntarily dismissed the action against the Company.

RECENT ACCOUNTING PRONOUNCEMENTS

SFAS No. 145, "Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB
Statement No. 13, and Technical Corrections as of April 2002," was issued in May
2002. SFAS No. 145 became effective for certain leasing  transactions  occurring
after May 15, 2002 and became  effective for the Company on January 1, 2003 with
respect to reporting gains and losses from extinguishments of debt. The adoption
of SFAS No. 145 will result in the Company  reporting most gains and losses from
extinguishments  of debt as a  component  of  income  or  loss  from  continuing
operations before income taxes and extraordinary  items; there will be no effect
on the Company's net income or loss. Prior period amounts will be reclassified.

SFAS  No.  146,   "Accounting  for  Costs   Associated  with  Exit  or  Disposal
Activities,"  was issued in June 2002. SFAS No. 146 became effective for exit or
disposal  activities that are initiated after December 31, 2002.  Under SFAS No.
146, a liability  for a cost  associated  with an exit or  disposal  activity is
recognized when the liability is incurred. Under previous accounting principles,
a  liability  for an exit cost would be  recognized  at the date of an  entity's
commitment  to an  exit  plan.  Adoption  of  SFAS  No.  146  has  been  applied
prospectively  and has not had a material  effect on the Company's  consolidated
financial position or results of operations.

                                       41


In November  2002, the Financial  Accounting  Standard Board (the "FASB") issued
FASB  Interpretation  No.  ("FIN") 45,  "Guarantor's  Accounting  and Disclosure
Requirements for Guarantees,  Including  Indirect  Guarantees of Indebtedness of
Others, an interpretation of Statement of Financial Accounting Standards Nos. 5,
57, and 107 and rescission of FIN 34." FIN 45 extends the disclosures to be made
by a  guarantor  about its  obligations  under  certain  guarantees  that it has
issued.  It also  clarifies  that a guarantor is required to  recognize,  at the
inception  of a  guarantee,  a liability  for the fair value of its  obligations
under certain guarantees. The disclosure provisions of FIN 45 were effective for
financial  statements for periods ending after December 15, 2002. The provisions
for initial  recognition  and  measurement  of  guarantees  are  effective  on a
prospective  basis for guarantees that are issued or modified after December 31,
2002. The  application of FIN 45 has not had a material  impact on the Company's
consolidated financial position or results of operations.

In December  2002,  SFAS No. 148,  "Accounting  for  Stock-Based  Compensation -
Transition  and  Disclosure as amendment of FASB Statement No. 123," was issued.
SFAS No. 148,  which became  effective for fiscal years ended after December 15,
2002,  provides  alternative methods of transition for a voluntary change to the
fair value based method of accounting for stock-based employee compensation.  In
addition,  SFAS No. 148 amends the disclosure  requirements of SFAS No. 123. The
adoption of SFAS No. 148 has not had,  and will not have,  a material  impact on
the Company's  financial  statements,  since the Company will continue to follow
the method in APB Opinion No. 25.

During January 2003 the FASB issued FIN 46,  "Consolidation of Variable Interest
Entities"  which is  effective  for the Company on July 1, 2003 for any existing
entities and to any variable interest entities created after January 31, 2003. A
variable interest entity ("VIE") is a corporation,  partnership,  trust or other
legal  entity that does not have  equity  investors  with  voting  rights or has
equity  investors  that do not provide  sufficient  financial  resources for the
entity to support its own activities.  This interpretation requires a company to
consolidate  a VIE when the  company has a majority of the risk of loss from the
VIE's  activities or is entitled to receive a majority of the entity's  residual
returns or both. The Company is currently evaluating the provisions of FIN 46 to
determine its impact on the Company's consolidated financial position or results
of operations.

In January  2003,  the  Emerging  Issues Task Force (the "EITF")  released  EITF
00-21,  "Accounting for Revenue  Arrangements with Multiple  Deliverables." EITF
00-21 clarifies the timing and recognition of revenue from certain  transactions
that include the delivery and performance of multiple products or services. EITF
00-21 is  effective  for revenue  arrangements  entered  into in fiscal  periods
beginning after June 15, 2003. The Company is currently  reviewing the impact of
EITF  00-21 on the  Company's  consolidated  financial  position  or  results of
operations.

During April 2003, the FASB issued SFAS No. 149,  "Amendment of Statement 133 on
Derivative  Instruments  and  Hedging  Activities."  This  statement  amends and
clarifies  financial  accounting  and reporting for derivative  instruments  and
hedging  activities,  resulting  primarily  from  decisions  reached by the FASB
Derivatives Implementation Group subsequent to the original issuance of SFAS No.
133.  This  statement is generally  effective  prospectively  for  contracts and
hedging relationships entered into after June 30, 2003. The adoption of SFAS No.
149 will not have a  material  impact on the  Company's  consolidated  financial
position or results of operations.





                                       42




                                   SIGNATURES



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.


                                               TEREX CORPORATION
                                               (Registrant)



Date:  March 12, 2004                        /s/ Phillip C. Widman
                                                Phillip C. Widman
                                                Senior Vice President and
                                                Chief Financial Officer
                                                (Principal Financial Officer)


Date:  March 12, 2004                        /s/ Mark T. Cohen
                                                Mark T. Cohen
                                                Vice President and Controller
                                                (Principal Accounting Officer)











                                       43




                                  EXHIBIT INDEX



12        Calculation of Ratio of Earnings to Fixed Charges. *

31.1      Chief    Executive    Officer    Certification    pursuant   to   Rule
          13a-14(a)/15d-14(a)*
31.2      Chief    Financial    Officer    Certification    pursuant   to   Rule
          13a-14(a)/15d-14(a)*
32        Chief  Executive  Officer and Chief  Financial  Officer  Certification
          pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906
          of the  Sarbanes-Oxley  Act of  2002

* * - Exhibit filed with this document







                                       44