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 Third Quarter 2003 Results

ROCHESTER HILLS, Mich.--Oct. 2, 20033, 2003--DURA Automotive Systems, Inc. , today reported revenues of $554.4 million for the third quarter ended September 30, 2003, compared to $561.5 million recorded in the prior-year period. Net income for the quarter was $5.2 million, or $0.28 per diluted share, compared to $4.0 million, or $0.23 per diluted share, in the prior-year quarter.

Included in net income for the quarter are a pretax facility consolidation gain of $4.0 million and a gain of $0.3 million from discontinued operations. The facility consolidation gain includes the reversal of an $8.5 million facility consolidation charge that was originally established in the fourth quarter of 2002 to close a European facility. This reversal is partially offset by $4.5 million of additional facility consolidation charges relating principally to the previously announced closure and consolidation into other DURA operations of the Fulton, Ky., and Mt. Carroll, Ill., facilities. Although DURA was unable to close the European facility, it did incur significant severance costs during the third quarter. As a result, included in cost of sales is approximately $2.9 million of severance charges, reducing the facility's workforce to a level appropriate for the current level of operations.

"The third quarter is always a challenging one in the automotive industry," said Larry Denton, president and chief executive officer of DURA Automotive. "As we expected, the industry remains somewhat soft. However, we are pleased that DURA continues to perform as planned. We already have begun to see benefits from our third-quarter acquisition of the Creation Group. Going forward, we will continue to relentlessly execute our strategy to enhance DURA's competitive position, in order to grow sales and earnings."

Revenue for the quarter as compared to the prior year was positively impacted by approximately $30.0 million due to the strengthening of foreign currencies versus the U.S. dollar and an additional $27.3 million for the partial quarter effect of the Creation Group acquisition, which supplies the North American recreation and specialty vehicle markets. As anticipated, based on the company's previously disclosed forecast, revenue and operating income for the quarter were negatively affected by the weakening of automotive production volumes and the run-out of the company's conventional window regulator business. Operating income totaled $27.7 million, a 27 percent decrease from $38.0 million in the third quarter of 2002. DURA's adjusted income from continuing operations for the quarter, which excludes the severance charges and facility consolidation charges, totaled $2.2 million, or $0.12 per diluted share, compared to the company's previously announced guidance of $0.10 per diluted share.

A conference call to review the third-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 Thursday, October 30, 2003, by dialing (303) 590-3000, passcode 554527.

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 severance charges, 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


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

                            Three Months Ended    Nine Months Ended
                              September 30,         September 30,
                              -------------         -------------
                             2003      2002       2003        2002
                             ----      ----       ----        ----
Revenues                   $554,398  $561,540  $1,753,633  $1,783,781
Cost of sales               493,300   487,252   1,537,848   1,536,571
                           --------- --------- ----------- -----------
Gross profit                 61,098    74,288     215,785     247,210

Selling, general and
 administrative expenses     37,370    35,175     114,805     102,550
Facility consolidation and
 other charges               (4,040)      917      (2,016)      2,780
Amortization expense             71       214         212         757
                           --------- --------- ----------- -----------
Operating income             27,697    37,982     102,784     141,123

Interest expense, net        20,253    20,995      61,627      64,415
Loss on early
 extinguishment of debt           -         -           -       5,520
                           --------- --------- ----------- -----------

Income from continuing
 operations before
 provision for income
 taxes and minority
 interest                     7,444    16,987      41,157      71,188

Provision for income taxes    1,871     3,712      13,994      23,013

Minority interest -
 dividends on trust
 preferred securities, net      725       622       2,051       1,865
                           --------- --------- ----------- -----------

Income from continuing
 operations                   4,848    12,653      25,112      46,310

Gain (loss) from
 discontinued operations,
 net                            348    (8,701)         81     (39,124)
                           --------- --------- ----------- -----------

Income before accounting
 change                       5,196     3,952      25,193       7,186

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

Net income (loss)            $5,196    $3,952     $25,193   $(198,006)
                           ========= ========= =========== ===========

Basic earnings (loss) per
 share:
Income (loss) from
 continuing operations        $0.26     $0.69       $1.38       $2.57
Discontinued operations        0.02     (0.47)          -       (2.17)
Cumulative effect of
 change in accounting             -         -           -      (11.40)
                           --------- --------- ----------- -----------
Net income (loss)             $0.28     $0.22       $1.38     $(11.00)
                           ========= ========= =========== ===========
Basic shares outstanding     18,335    18,257      18,295      18,002
                           ========= ========= =========== ===========

Diluted earnings (loss)
 per share:
Income (loss) from
 continuing operations        $0.26     $0.67       $1.36       $2.43
Discontinued operations        0.02     (0.44)          -       (1.97)
Cumulative effect of
 change in accounting             -         -           -      (10.37)
                           --------- --------- ----------- -----------
Net income (loss)             $0.28     $0.23       $1.36      $(9.91)
                           ========= ========= =========== ===========
Diluted shares outstanding   18,711    19,948      18,494      19,787
                           ========= ========= =========== ===========

Capital expenditures        $26,355   $14,267     $46,217     $38,878
Depreciation                $18,553   $17,993     $55,955     $52,456


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

                                     Three Months       Nine Months
                                         Ended             Ended
                                     September 30,     September 30,
                                     -------------     -------------
                                      2003     2002     2003     2002
                                      ----     ----     ----     ----
Income from continuing operations   $4,848  $12,653  $25,112  $46,310
Facility consolidation and other
 charges, net                       (5,552)     550   (4,257)   1,668
Cost of sales - severance cost, net  2,884        -    2,884        -
Loss on early extinguishment of
 debt, net                               -        -        -    3,422
                                   -------- -------- -------- --------
Adjusted income from continuing
 operations                         $2,180  $13,203  $23,739  $51,400
                                   ======== ======== ======== ========


Basic earnings per share:
   Adjusted income from continuing
    operations                       $0.12    $0.72    $1.30    $2.86
                                   ======== ======== ======== ========
Basic shares outstanding            18,335   18,257   18,295   18,002
                                   ======== ======== ======== ========

Diluted earnings per share:
   Adjusted income from continuing
    operations                       $0.12    $0.69    $1.28    $2.69
                                   ======== ======== ======== ========
Diluted shares outstanding          18,711   19,948   18,494   19,787
                                   ======== ======== ======== ========


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

                                          September 30,  December 31,
                 Assets                      2003          2002
                 ------                      ----          ----
                                          (unaudited)
Current assets:
Cash and cash equivalents                    $77,355      $143,237
Accounts receivable, net                     334,622       245,615
Inventories                                  127,170       114,573
Current portion of derivative instruments     15,070 (a)    15,825 (a)
Other current assets                         102,574       103,875
Current assets of discontinued operations          -        32,041
                                          -----------   -----------
Total current assets                         656,791       655,166
                                          -----------   -----------

Property, plant and equipment, net           472,710       444,479
Goodwill, net                                835,418       774,983
Noncurrent portion of derivative
 instruments                                  16,066 (a)    14,698 (a)
Deferred income taxes and other assets,
 net                                          44,068        47,607
                                          -----------   -----------
                                          $2,025,053    $1,936,933
                                          ===========   ===========
Liabilities and Stockholders' Investment
----------------------------------------

Current liabilities:
Accounts payable                            $241,652      $216,045
Accrued liabilities                          206,614       193,973
Current maturities of long-term debt           5,338         7,154
Current liabilities of discontinued
 operations                                        -        25,931
                                          -----------   -----------
Total current liabilities                    453,604       443,103
                                          -----------   -----------

Long-term debt, net of current maturities    160,678       162,422
Senior notes                                 350,000       350,000
Subordinated notes                           567,403       556,632
Senior notes - derivative instrument
 adjustment                                   31,136 (a)    30,523 (a)
Other noncurrent liabilities                 127,289       134,201

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

Stockholders' investment:
Common stock - Class A                           167           165
Common stock - Class B                            17            17
Additional paid-in capital                   348,067       347,065
Treasury stock                                (2,452)       (1,974)
Retained deficit                            (102,209)     (127,403)
Accumulated other comprehensive income
 (loss)                                       36,103       (13,068)
                                          -----------   -----------
Total stockholders' investment               279,693       204,802
                                          -----------   -----------
                                          $2,025,053    $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.