Horizon Global (HZN) 8-K Results of Operations and Financial Condition

Exhibit 99.2

Horizon Global Corporation

Company and Business Segment Financial Information

(Unaudited - dollars in thousands)

	September 30, 2014						December 31, 2014
	Three months ended			Nine months ended			Three months ended			Year ended
Cequent Americas
Net sales	$	113,580		$	356,660		$	90,010		$	446,670
Operating profit (loss)	$	8,540		$	31,090		$	(280	)	$	30,810
Special Items to consider in evaluating operating profit:
Severance and business restructuring costs	$	360		$	2,800		$	790		$	3,590
Excluding Special Items, operating profit would have been	$	8,900		$	33,890		$	510		$	34,400
Cequent APEA
Net sales	$	44,280		$	127,550		$	37,560		$	165,110
Operating profit (loss)	$	3,140		$	7,770		$	(120	)	$	7,650
Special Items to consider in evaluating operating profit:
Severance and business restructuring costs	$	380		$	380		$	470		$	850
Excluding Special Items, operating profit would have been	$	3,520		$	8,150		$	350		$	8,500
Corporate Expenses
Operating loss	$	(3,810	)	$	(11,760	)	$	(2,240	)	$	(14,000	)
Total Company
Net sales	$	157,860		$	484,210		$	127,570		$	611,780
Operating profit (loss)	$	7,870		$	27,100		$	(2,640	)	$	24,460
Total Special Items to consider in evaluating operating profit:	$	740		$	3,180		$	1,260		$	4,440
Excluding Special Items, operating profit/(loss) would have been	$	8,610		$	30,280		$	(1,380	)	$	28,900