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

DURA Automotive Reports Second Quarter 2003 Results

ROCHESTER HILLS, Mich.--July 24, 2003--DURA Automotive Systems, Inc. , today reported revenues of $606.4 million for the quarter ended June 30, 2003, down 5 percent from the $638.4 million recorded in the prior-year period. Including a gain of $0.7 million from discontinued operations and a pretax facility consolidation charge of $1.8 million, net income for the quarter was $10.8 million, or $0.58 per diluted share, compared to a net loss of $8.0 million, or $0.37 per diluted share, in the prior-year quarter. DURA's adjusted income from continuing operations for the quarter, which excludes facility consolidation charges, totaled $11.3 million, or $0.61 per diluted share, versus $22.6 million, or $1.16 per diluted share, in the prior-year quarter.

"Our second quarter results were solid despite an anticipated weaker automotive market," said Larry Denton, president and chief executive officer of DURA Automotive. "In the second quarter, we began multiple initiatives designed to boost our company's growth rate, including the acquisition of the Creation Group. Even though we expect continued softness in the third quarter, we will continue to aggressively execute our strategy to enhance DURA's competitive position, grow sales and earnings, and improve shareholder value."

Revenue for the quarter was positively impacted by approximately $45.0 million due to the strengthening of the Euro versus the U.S. Dollar. As expected, based on the company's previously disclosed forecast, revenue and operating income were negatively affected by the weakening of the automotive and recreation vehicle production volumes and the run-out of the company's conventional window regulator business. Operating income totaled $37.5 million, a 27 percent decrease versus $51.5 million in the second quarter of 2002. SG&A for the quarter was 6.4 percent of sales and in line with the company's previous estimates.

For the six months ended June 30, 2003, revenues decreased by $23.0 million to $1.2 billion compared to 2002. Operating income for the first half of 2003 decreased $22.5 million to $75.1 million compared to the first half of 2002 and net income increased $222.0 million to $20.0 million. During the first six months of 2003, cash generation resulted in a net debt reduction of $23.7 million.

A conference call to review the second quarter results is scheduled today at 11 a.m. ET. Interested participants may listen to the live conference call or replay over the Internet by logging onto the investor relations section of the company's Web site, www.duraauto.com. A recording of this call also will be available until 6 p.m. ET on Wednesday, July 30, 2003, by dialing (303) 590-3000, passcode 544440.

About DURA Automotive Systems, Inc.

DURA Automotive Systems, Inc., is the world's largest independent designer and manufacturer of driver control systems and a leading global supplier of seating control systems, engineered assemblies, structural door modules and integrated glass systems for the global automotive industry. The company is also a leading supplier of similar products to the North American recreation and specialty vehicle markets. DURA sells its automotive products to every North American, Japanese and European original equipment manufacturer (OEM) and many leading Tier 1 automotive suppliers. DURA is headquartered in Rochester Hills, Mich. Information about DURA and its products is available on the Internet at www.duraauto.com.

Use of Non-GAAP Financial Information

In addition to the results reported in accordance with accounting principles generally accepted in the United States ("GAAP") included throughout this news release, the Company has provided information regarding "adjusted income from continuing operations" (a non-GAAP financial measure). Adjusted income from continuing operations represents income from continuing operations adjusted for facility consolidation and other charges, net and loss on early extinguishment of debt, net. Management believes that adjusted income from continuing operations is useful to both management and investors in their analysis of the Company's ability to analyze operational performance. Adjusted income from continuing operations should not be considered in isolation or as a substitute for net income or other income statement data prepared in accordance with GAAP, or as a measure of profitability or liquidity. Also, adjusted income from continuing operations, as determined and presented by the Company, may not be comparable to related or similarly titled measures reported by other companies.

Forward-Looking Statements

This press release contains forward-looking statements that are subject to risks and uncertainties. These statements often include words such as "believe," "expect," "anticipate," "intend," "plan," "estimate," or similar expressions. These statements are based on certain assumptions that the company has made in light of its experience in the industry as well as its perspective of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Actual results may differ materially from the anticipated results because of certain risks and uncertainties, including but not limited to (i) expected synergies, economies of scale and cost savings from the company's acquisitions not being fully realized or realized within the expected times frames; (ii) unanticipated difficulties servicing the indebtedness of the company; (iii) costs or operational difficulties related to integrating the operations of the acquired entities with those of the company being greater than expected; (iv) labor disputes involving the company or its significant customers; (v) risks associated with conducting business in foreign countries, and (vi) general economic or business conditions affecting the automotive industry, either nationally or regionally, being less favorable than expected.


            DURA AUTOMOTIVE SYSTEMS, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
     (Amounts in thousands, except per share amounts - unaudited)

                            Three Months Ended     Six Months Ended
                                 June 30,              June 30,
                           ------------------- -----------------------
                             2003      2002       2003        2002
                           --------- --------- ----------- -----------
Revenues                   $606,430  $638,383  $1,199,235  $1,222,241
Cost of sales               528,172   544,893   1,044,548   1,049,319
                           --------- --------- ----------- -----------
  Gross profit               78,258    93,490     154,687     172,922

Selling, general and
 administrative expenses     38,900    34,360      77,435      67,375
Loss on early
 extinguishment of debt           -     5,520           -       5,520
Facility consolidation and
 other charges                1,758     1,863       2,024       1,863
Amortization expense             71       219         141         543
                           --------- --------- ----------- -----------
  Operating income           37,529    51,528      75,087      97,621

Interest expense, net        20,688    20,952      41,374      43,420
                           --------- --------- ----------- -----------

  Income from continuing
   operations before
   provision for income
   taxes and minority
   interest                  16,841    30,576      33,713      54,201

Provision for income taxes    6,049    11,935      12,123      19,301

Minority interest -
 dividends on trust
 preferred securities, net      663       601       1,326       1,243
                           --------- --------- ----------- -----------

  Income from continuing
   operations                10,129    18,040      20,264      33,657

Gain (loss) from
 discontinued operations,
 net                            711   (26,030)       (267)    (30,423)
                           --------- --------- ----------- -----------

  Income before accounting
   change                    10,840    (7,990)     19,997       3,234

Cumulative effect of
 change in accounting, net        -         -           -    (205,192)
                           --------- --------- ----------- -----------

  Net income (loss)         $10,840   $(7,990)    $19,997   $(201,958)
                           ========= ========= =========== ===========

Basic earnings (loss) per
 share:
  Income (loss) from
   continuing operations      $0.55     $1.00       $1.11       $1.88
  Discontinued operations      0.04     (1.45)      (0.02)      (1.70)
  Cumulative effect of
   change in accounting           -         -           -      (11.48)
                           --------- --------- ----------- -----------
    Net income (loss)         $0.59    $(0.45)      $1.09     $(11.30)
                           ========= ========= =========== ===========
Basic shares outstanding     18,290    17,935      18,275      17,875
                           ========= ========= =========== ===========

Diluted earnings (loss)
 per share:
  Income (loss) from
   continuing operations      $0.55     $0.94       $1.09       $1.77
  Discontinued operations      0.03     (1.31)      (0.01)      (1.55)
  Cumulative effect of
   change in accounting           -         -           -      (10.41)
                           --------- --------- ----------- -----------
    Net income (loss)         $0.58    $(0.37)      $1.08     $(10.19)
                           ========= ========= =========== ===========
Diluted shares outstanding   19,691    19,913      19,674      19,706
                           ========= ========= =========== ===========

Capital expenditures        $10,631   $11,085     $19,862     $24,611
Depreciation                $18,143   $17,393     $37,402     $34,463


            DURA AUTOMOTIVE SYSTEMS, INC. AND SUBSIDIARIES
              ADJUSTED INCOME FROM CONTINUING OPERATIONS
     (Amounts in thousands, except per share amounts - unaudited)

                                  Three Months Ended  Six Months Ended
                                       June 30,           June 30,
                                 ------------------- -----------------
                                    2003      2002     2003     2002
                                 ---------- -------- -------- --------
Income from continuing
 operations                         10,129   18,040   20,264   33,657
Facility consolidation and other
 charges, net                        1,125    1,118    1,295    1,118
Loss on early extinguishment of
 debt, net                               -    3,422        -    3,422
                                 ---------- -------- -------- --------
  Adjusted income from
   continuing operations           $11,254  $22,580  $21,559  $38,197
                                 ========== ======== ======== ========


Basic earnings per share:
  Adjusted income from
   continuing operations             $0.62    $1.26    $1.18    $2.14
                                 ========== ======== ======== ========
Basic shares outstanding            18,290   17,935   18,275   17,875
                                 ========== ======== ======== ========

Diluted earnings per share:
  Adjusted income from
   continuing operations             $0.61    $1.16    $1.16    $2.00
                                 ========== ======== ======== ========
Diluted shares outstanding          19,691   19,913   19,674   19,706
                                 ========== ======== ======== ========


            DURA AUTOMOTIVE SYSTEMS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED BALANCE SHEETS
                        (Amounts in thousands)

                                          June 30,     December 31,
                 Assets                     2003           2002
                 ------                  -----------   ------------
                                         (unaudited)
Current assets:
  Cash and cash equivalents                $162,968       $143,237
  Accounts receivable, net                  316,649        245,615
  Inventories                               120,968        114,573
  Current portion of derivative                     (a)            (a)
   instruments                               15,000         15,825
  Other current assets                      119,181        103,875
  Current assets of discontinued
   operations                                     -         32,041
                                         -----------   ------------
    Total current assets                    734,766        655,166
                                         -----------   ------------

Property, plant and equipment, net          448,775        444,479
Goodwill, net                               806,155        774,983
Noncurrent portion of derivative                    (a)            (a)
 instruments                                 22,712         14,698
Deferred income taxes and other assets,
 net                                         45,431         47,607
                                         -----------   ------------
                                         $2,057,839     $1,936,933
                                         ===========   ============
Liabilities and Stockholders' Investment
----------------------------------------

Current liabilities:
  Accounts payable                         $262,581       $216,045
  Accrued liabilities                       215,808        193,973
  Current maturities of long-term debt        5,325          7,154
  Current liabilities of discontinued
   operations                                     -         25,931
                                         -----------   ------------
    Total current liabilities               483,714        443,103
                                         -----------   ------------

Long-term debt, net of current
 maturities                                 161,501        162,422
Senior notes                                350,000        350,000
Subordinated notes                          566,370        556,632
Senior notes - derivative instrument                (a)            (a)
 adjustment                                  37,712         30,523
Other noncurrent liabilities                135,376        134,201

Mandatorily redeemable convertible trust
 preferred securities                        55,250         55,250
                                         -----------   ------------

Stockholders' investment:
  Common stock - Class A                        165            165
  Common stock - Class B                         18             17
  Additional paid-in capital                347,399        347,065
  Treasury stock                             (1,975)        (1,974)
  Retained earnings                        (107,406)      (127,403)
  Accumulated other comprehensive income
   (loss)                                    29,715        (13,068)
                                         -----------   ------------
    Total stockholders' investment          267,916        204,802
                                         -----------   ------------
                                         $2,057,839     $1,936,933
                                         ===========   ============

(a) As required by SFAS 133, reflects fair value of interest rate swap
    contracts entered into in connection with the April 2002 Senior
    Notes offering.


            DURA AUTOMOTIVE SYSTEMS, INC. AND SUBSIDIARIES
                    2002 QUARTERLY INCOME STATEMENT
     (Amounts in thousands, except per share amounts - unaudited)

                                       For the Quarters Ended
                              ----------------------------------------
                                                   September December
                               March 31,  June 30,    30,       31,
                                 2002       2002     2002      2002
                              ---------- --------- --------- ---------
Revenues                       $583,858  $638,383  $561,540  $576,542
Cost of sales                   504,426   544,893   487,252   498,450
                              ---------- --------- --------- ---------
  Gross profit                   79,432    93,490    74,288    78,092

Selling, general and
 administrative expenses         33,015    34,360    35,175    33,021
Loss on early extinguisment
 of debt                              -     5,520         -         -
Facility consolidation,
 product recall and other
 charges                              -     1,863       917    13,341
Amortization expense                324       219       214       232
                              ---------- --------- --------- ---------
  Operating income               46,093    51,528    37,982    31,498

Interest expense, net            22,468    20,952    20,995    19,493
                              ---------- --------- --------- ---------
  Income from continuing
   operations before
   provision for income taxes
   and minority interest         23,625    30,576    16,987    12,005

Provision for income taxes        7,366    11,935     3,712    14,592
Minority interest - dividends
 on trust preferred
 securities, net                    642       601       622       621
                              ---------- --------- --------- ---------
  Income from continuing
   operations                    15,617    18,040    12,653    (3,208)

Loss from discontinued
 operations, net                 (4,393)  (26,030)   (8,701)  (87,457)
                              ---------- --------- --------- ---------
    Income (loss) before
     accounting change           11,224    (7,990)    3,952   (90,665)

Cumulative effect of change
 in accounting                 (205,192)        -         -         -
                              ---------- --------- --------- ---------
  Net income (loss)           $(193,968)  $(7,990)   $3,952  $(90,665)
                              ========== ========= ========= =========

Basic earnings (loss) per
 share:
  Income from continuing
   operations                     $0.88     $1.00     $0.69    $(0.18)
  Discontinued operations         (0.25)    (1.45)    (0.47)    (4.79)
  Cumulative effect of change
   in accounting                 (11.52)        -         -         -
                              ---------- --------- --------- ---------
    Net income (loss)           $(10.89)   $(0.45)    $0.22    $(4.97)
                              ========== ========= ========= =========
    Basic shares outstanding     17,814    17,935    18,257    18,241
                              ========== ========= ========= =========

Diluted earnings (loss) per
 share:
  Income from continuing
   operations                     $0.83     $0.94     $0.67    $(0.18)
  Discontinued operations         (0.22)    (1.31)    (0.44)    (4.79)
  Cumulative effect of change
   in accounting                 (10.52)        -         -         -
                              ---------- --------- --------- ---------
    Net income (loss)            $(9.91)   $(0.37)    $0.23    $(4.97)
                              ========== ========= ========= =========
Diluted shares outstanding       19,499    19,913    19,948    18,241
                              ========== ========= ========= =========