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

Decoma announces financial results for third quarter 2003

Strong Content Per Vehicle Growth from Recent Acquisitions and New Facility Start-ups

CONCORD, ON, Nov. 4 -- Decoma International Inc. (TSX:DEC.A; NASDAQ:DECA) today announced financial results for the third quarter ended September 30, 2003.

  Financial Highlights
  --------------------

  (US$, in millions except           Three Months          Nine Months
   per share figures)             Ended September 30,   Ended September 30,

                                    2003       2002       2003       2002

  Sales                         $   556.4  $   465.5  $ 1,709.7  $ 1,528.5

  Operating income              $    28.9  $    36.1  $   132.8  $   131.0

  Net income                    $    14.8  $    18.6  $    75.9  $    69.9

  Diluted earnings per share    $    0.16  $    0.21  $    0.80  $    0.78

  Weighted average diluted
   shares outstanding               106.4       98.4      103.5       98.3

Commenting on the above results, Al Power, Decoma's President and Chief Executive Officer, said: "These results are in line with management expectations and our previous guidance for the full 2003 year. Despite lower overall production volumes during the third quarter, we continued to increase sales and content per vehicle as the result of recent acquisitions, new facility start-ups, new programs and takeover contracts. Lower income for the quarter reflects the substantial investments we are making in new facilities to support future sales and earnings growth, the impact of program changeovers, continuing OEM pricing pressures and the impact of performance issues at certain European facilities which we are proactively addressing."

  Results of Operations
  ---------------------

Total sales increased 20% to $556.4 million in the third quarter and by 12% to $1,709.7 million for the nine month period ended September 30, 2003. Third quarter 2003 sales included a positive impact of approximately $41.8 million as a result of currency translation. Excluding the impact of currency translation, sales grew $49.1 million or 10%.

During the third quarter of 2003, vehicle production volumes declined 3% in North America and remained level in Europe. Despite lower volumes, Decoma's production sales increased 10% in North America and 23% in Europe, while average content per vehicle increased 16% to $94 in North America and 24% to $42 in Europe.

Decoma's sales and content growth in North America was driven by the translation of Canadian dollar sales into the Company's U.S. dollar reporting currency, which added approximately $25.2 million to production sales and $7 to content, as well as the recent acquisition of Federal Mogul's original equipment automotive lighting operations, which added $16.5 million to production sales and $5 to North American content per vehicle. Sales and content growth also benefited from new takeover business, sales on programs launched during or subsequent to the third quarter of 2002 and strong volumes on certain high content production programs.

In Europe, sales and content growth were driven by recent new facilities added in the latter part of 2002 and early 2003. New facility start-ups in Germany, Poland and Austria, along with the takeover of an existing facility in Belgium, added approximately $26.8 million to production sales and $7 to European content per vehicle during the third quarter. European sales and content growth also benefited from the translation of Euro and British Pound sales into the Company's U.S. dollar reporting currency, which added approximately $14.3 million to production sales and $4 to content during the period.

Operating income in the third quarter of 2003 declined to $28.9 million, compared with $36.1 million for the same period last year. These results primarily reflect losses incurred during the quarter at certain European operations. To address these efficiency and performance issues, Robert Brownlee, Decoma's President of North American Fascia Operations, has assumed management responsibility for Decoma's European operations. In respect of the Company's UK operations, operating losses at the Company's Merplas facility in the United Kingdom continued to improve during the third quarter.

The decline in operating income for the third quarter also reflects the impact of costs incurred to support future sales growth and investments in new facilities in the southern U.S., Belgium and Poland. Finally, the impact on operating income of program changeovers, lower production volumes on certain high-content programs, continued OEM customer pricing pressures and foreign exchange losses negatively impacted results.

Operating income for the nine month period ended September 30, 2003 increased to $132.8 million, compared to $131.0 million for the same period last year.

Net income for the third quarter of 2003 was $14.8 million ($0.16 per diluted share), compared to $18.6 million ($0.21 per diluted share) for the third quarter of 2002.

Net income for the nine month period September 30, 2003 increased to $75.9 million ($0.80 per diluted share), compared with $69.9 million ($0.78 per diluted share) for the comparable period in 2002.

Capital spending increased in the third quarter of 2003 reflecting substantial investments in new facilities to support the Company's future growth. Capital spending, excluding acquisition spending, totalled $49.1 million in the third quarter of 2003 and $120.3 million for the nine month period ended September 30, 2003.

  Quarterly Dividend
  ------------------

At its meeting today, Decoma's Board of Directors declared a third quarter 2003 dividend of US$0.07 per share on Class A Subordinate Voting and Class B Shares payable on December 15, 2003 to shareholders of record on November 28, 2003.

  Outlook
  -------

Commenting on the Company's outlook, Randy Smallbone, Decoma's Executive Vice President and Chief Financial Officer, said: "While significant investments in new facilities and program changeovers will continue to impact our results, these investments are positioning Decoma for future growth. Although we continue to face challenges in Europe, we believe that the corrective actions we have taken will have a significant impact on our ability to address these issues moving forward".

  Full Year 2003
  --------------

Decoma's outlook for full year vehicle production remains unchanged from prior guidance. The Company estimates that North American light vehicle production volumes will be approximately 15.9 million units in 2003, or approximately 2% lower than 2002. Decoma estimates that European production volumes will be approximately 16.0 million units, also approximately 2% lower than 2002 volumes.

Decoma's content per vehicle for 2003 is expected to be in the range of $90 to $92 in North America and between $39 and $41 in Europe.

Based on these assumptions and the factors discussed in the "Outlook" section of the Management's Discussion and Analysis of Results of Operations and Financial Position ("MD&A") attached to this press release, the Company expects its full year 2003 sales to range between $2,275 million to $2,360 million, which is unchanged from prior guidance. Approved capital spending for the year remains at $195 million. Diluted earnings per share for 2003, before possible charges, if any, related to the Company's United Kingdom review and its continental Europe review (more fully discussed in the attached MD&A), is also expected to be within our previous guidance of $0.92 to $1.04.

  Forward Looking Information
  ---------------------------

This press release contains "forward looking statements" within the meaning of applicable securities legislation. Readers are cautioned that such statements are only predictions and involve important risks and uncertainties that may cause actual results or anticipated events to be materially different from those expressed or implied herein. In this regard, readers are referred to the Company's Annual Information Form for the year ended December 31, 2002, filed with the Canadian securities commissions and as an annual report on Form 40-F with the United States Securities and Exchange Commission, and subsequent public filings, and the discussion of risks and uncertainties set out in the "Forward Looking Statements" section of the MD&A for the three and nine month periods ended September 30, 2003, which is attached to this press release. The Company disclaims any intention and undertakes no obligation to update or revise any forward looking statements to reflect subsequent information, events or circumstances or otherwise.

  About the Company
  -----------------

Decoma designs, engineers and manufactures automotive exterior components and systems which include fascias (bumpers), front and rear end modules, plastic body panels, roof modules, exterior trim components, sealing and greenhouse systems and lighting components for cars and light trucks (including sport utility vehicles and mini-vans). Decoma has approximately 15,000 employees in 49 manufacturing, engineering and product development facilities in Canada, the United States, Mexico, Germany, Belgium, England, France, Austria, Poland, the Czech Republic and Japan.

  Conference Call
  ---------------

  -------------------------------------------------------------------------
  Decoma management will hold a conference call to discuss third quarter
  2003 results on Wednesday, November 5, 2003 at 9:30 a.m. EST. The dial-in
  numbers for the conference call are (416) 640-4127 (local) or
  1 (800) 814-4853 for out of town callers, with call-in required 10
  minutes prior to the start of the conference call. The conference call
  will be recorded and copies of the recording will be made available by
  request. The conference call will also be available by live webcast at
  www.newswire.ca/webcast and will be available for a period of 90 days.
  -------------------------------------------------------------------------

  Contact Information
  --------------------

For further information about Decoma, please visit the Company's website at www.decoma.com.

Readers are asked to refer to the MD&A attached to this release for a more detailed discussion of the third quarter 2003 results.

  DECOMA INTERNATIONAL INC.
  Consolidated Balance Sheets

  (Unaudited)
  -------------------------------------------------------------------------
                                                      As at          As at
                                               September 30,   December 31,
  (U.S. dollars in thousands)                          2003           2002
  -------------------------------------------------------------------------
                                 ASSETS
  -------------------------------------------------------------------------
  Current assets:
    Cash and cash equivalents                   $    61,663    $    82,059
    Accounts receivable                             441,359        306,870
    Inventories                                     195,115        160,091
    Income taxes receivable                           7,073              -
    Prepaid expenses and other                       18,851         15,902
  -------------------------------------------------------------------------
                                                    724,061        564,922
  -------------------------------------------------------------------------
  Investments                                        19,974         17,382
  -------------------------------------------------------------------------
  Fixed assets, net                                 626,987        525,463
  -------------------------------------------------------------------------
  Goodwill, net (note 7)                             68,056         62,008
  -------------------------------------------------------------------------
  Future tax assets                                  11,117          6,015
  -------------------------------------------------------------------------
  Other assets                                       16,505         16,745
  -------------------------------------------------------------------------
                                                $ 1,466,700    $ 1,192,535
  -------------------------------------------------------------------------
  -------------------------------------------------------------------------
                  LIABILITIES AND SHAREHOLDERS' EQUITY
  -------------------------------------------------------------------------
  Current liabilities:
    Bank indebtedness (note 8(b))               $    80,242    $    55,021
    Accounts payable                                220,669        187,656
    Accrued salaries and wages                       67,551         59,715
    Other accrued liabilities                        81,911         54,104
    Income taxes payable                                  -         13,336
    Long-term debt due within one year                4,477          6,918
    Debt due to Magna and related parties
     within one year  (note 8(c))                   115,944        103,536
    Convertible Series Preferred Shares,
     held by Magna (note 8(a))                       73,027         95,639
  -------------------------------------------------------------------------
                                                    643,821        575,925
  -------------------------------------------------------------------------
  Long-term debt                                      6,474          9,677
  -------------------------------------------------------------------------
  Long-term debt due to Magna
   and related parties (note 8(c))                   82,628         75,094
  -------------------------------------------------------------------------
  Convertible Series Preferred Shares,
   held by Magna (note 8(a))                         68,407        116,140
  -------------------------------------------------------------------------
  Other long-term liabilities                         6,831          4,837
  -------------------------------------------------------------------------
  Future tax liabilities                             50,989         48,114
  -------------------------------------------------------------------------
  Shareholders' equity:
    Debentures (note 9)                              67,845              -
    Convertible Series Preferred Shares
     (note 10)                                       10,776         18,765
    Class A Subordinate Voting Shares
     (note 10)                                      287,137        172,488
    Class B Shares (note 10)                         30,594         30,594
    Retained earnings                               167,949        111,450
    Currency translation adjustment                  43,249         29,451
  -------------------------------------------------------------------------
                                                    607,550        362,748
  -------------------------------------------------------------------------
                                                $ 1,466,700    $ 1,192,535
  -------------------------------------------------------------------------
  -------------------------------------------------------------------------
                         See accompanying notes
  -------------------------------------------------------------------------

  DECOMA INTERNATIONAL INC.
  Consolidated Statements of Income and Retained Earnings

  (Unaudited)
  -------------------------------------------------------------------------
                           ------------------------------------------------
                               Three Month Periods      Nine Month Periods
                                Ended September 30,     Ended September 30,
  -------------------------------------------------------------------------
  (U.S. dollars,
   in thousands
   except share and
   per share figures)             2003        2002        2003        2002
  -------------------------------------------------------------------------
  Sales                     $  556,444  $  465,518  $1,709,671  $1,528,485
  -------------------------------------------------------------------------
  Cost of goods sold           457,402     371,693   1,370,209   1,213,115
  Depreciation and
   amortization                 22,258      19,806      64,321      58,438
  Selling, general and
   administrative (note 5)      42,215      32,541     124,046      98,066
  Affiliation and social fees    5,663       5,366      18,337      19,573
  Other charge (note 7)              -           -           -       8,301
  -------------------------------------------------------------------------
  Operating income              28,906      36,112     132,758     130,992
  Equity (income) loss            (406)        305      (1,428)       (474)
  Interest expense, net          2,551       3,065       7,828       9,474
  Amortization of discount
   on Convertible Series
   Preferred Shares              2,316       2,028       6,617       6,413
  Other income (note 6)              -           -      (1,387)     (3,874)
  -------------------------------------------------------------------------
  Income before income taxes    24,445      30,714     121,128     119,453
  Income taxes                   9,686      12,092      45,249      49,523
  -------------------------------------------------------------------------
  Net income                $   14,759  $   18,622  $   75,879  $   69,930
  -------------------------------------------------------------------------
  -------------------------------------------------------------------------
  Financing charges on
   Convertible Series
   Preferred Shares and
   Debentures,
   net of taxes (note 9)    $   (2,459) $   (1,137) $   (6,410) $   (3,495)
  -------------------------------------------------------------------------
  Net income attributable
   to Class A Subordinate
   Voting and
   Class B Shares               12,300      17,485      69,469      66,435
  Retained earnings,
   beginning of period         160,451      79,654     111,450      49,768
  Dividends on Class A
   Subordinate Voting
   and Class B Shares           (4,802)     (3,403)    (12,970)    (10,163)
  Adjustment for change
   in accounting policy for
   goodwill (note 7)                 -           -           -     (12,304)
  -------------------------------------------------------------------------
  Retained earnings,
   end of period            $  167,949  $   93,736  $  167,949  $   93,736
  -------------------------------------------------------------------------
  -------------------------------------------------------------------------
  Earnings per Class A
   Subordinate Voting
   or Class B Share
    Basic                   $     0.17  $     0.26  $     1.00  $     0.98
    Diluted                 $     0.16  $     0.21  $     0.80  $     0.78
  -------------------------------------------------------------------------
  Average number of
   Class A Subordinate
    Voting and Class B
    Shares outstanding
    (in millions)
     Basic                        73.2        67.9        69.8        67.7
     Diluted                     106.4        98.4       103.5        98.3
  -------------------------------------------------------------------------
  -------------------------------------------------------------------------
                         See accompanying notes
  -------------------------------------------------------------------------

  DECOMA INTERNATIONAL INC.
  Consolidated Statements of Cash Flows

  (unaudited)
  -------------------------------------------------------------------------
                               Three Month Periods      Nine Month Periods
                                Ended September 30,     Ended September 30,
  -------------------------------------------------------------------------
  (U.S. dollars,
   in thousands                   2003        2002        2003        2002
  -------------------------------------------------------------------------
  Cash provided from
   (used for):
  OPERATING ACTIVITIES
  Net income                $   14,759  $   18,622  $   75,879  $   69,930
  Items not involving
   current cash flows           22,704      22,862      63,918      73,981
  -------------------------------------------------------------------------
                                37,463      41,484     139,797     143,911
  Changes in non-cash
   working capital             (33,106)     (7,186)    (95,212)      3,541
  -------------------------------------------------------------------------
                                 4,357      34,298      44,585     147,452
  -------------------------------------------------------------------------
  INVESTING ACTIVITIES
  Fixed asset additions        (48,435)    (18,762)   (118,678)    (50,376)
  Increase in investments
   and other assets               (757)     (1,770)     (2,082)     (4,196)
  Business acquisitions
   (note 13)                    (4,984)          -     (13,260)     (2,584)
  Proceeds from disposition
   of fixed and other assets       123         173         457         225
  Proceeds from disposition
   of operating division,
   net (note 6(b))                   -         340           -       5,736
  -------------------------------------------------------------------------
                               (54,053)    (20,019)   (133,563)    (51,195)
  -------------------------------------------------------------------------
  FINANCING ACTIVITIES
  Increase (decrease)
   in bank indebtedness         67,313      15,251      19,323     (75,372)
  Repayments of long
   term debt                    (3,327)       (361)     (4,159)    (10,483)
  Repayments of debt due to
   Magna and related parties       (26)          -         (77)     (7,836)
  Issuance of Debentures
   (note 9)                          -           -      66,128           -
  Debentures interest payments       -           -      (1,252)          -
  Issuances of Class A
   Subordinate Voting Shares
   (note 10)                         -       4,554       4,715       4,663
  Dividends on Convertible
   Series Preferred Shares      (3,403)     (3,031)     (9,986)     (9,076)
  Dividends on Class A
   Subordinate Voting and
   Class B Shares               (4,802)     (3,403)    (12,970)    (10,163)
  -------------------------------------------------------------------------
                                55,755      13,010      61,722    (108,267)
  -------------------------------------------------------------------------
  Effect of exchange rate
   changes on cash and
   cash equivalents                430        (832)      6,860       1,736
  -------------------------------------------------------------------------
  Net increase (decrease)
   in cash and cash
   equivalents during
   the period                    6,489      26,457     (20,396)    (10,274)
  Cash and cash equivalents,
   beginning of period          55,174      57,540      82,059      94,271
  -------------------------------------------------------------------------
  Cash and cash equivalents,
   end of period            $   61,663  $   83,997  $   61,663  $   83,997
  -------------------------------------------------------------------------
  -------------------------------------------------------------------------
                         See accompanying notes
  -------------------------------------------------------------------------

  DECOMA INTERNATIONAL INC.
  Notes to Consolidated Financial Statements

  (Unaudited)
  -------------------------------------------------------------------------
  1.  The Company

      Decoma International Inc. ("Decoma" or the "Company") is a full
      service supplier of exterior vehicle appearance systems for the
      world's automotive industry. Decoma designs, engineers and
      manufactures automotive exterior components and systems which include
      fascias (bumpers), front and rear end modules, plastic body panels,
      roof modules, exterior trim components, sealing and greenhouse
      systems and lighting components for cars and light trucks (including
      sport utility vehicles and mini vans).

  2.  Basis of Presentation

      The unaudited interim consolidated financial statements of Decoma
      have been prepared in U.S. dollars in accordance with Canadian
      generally accepted accounting principles ("GAAP"), except that
      certain disclosures required for annual financial statements have not
      been included. Accordingly, the unaudited interim consolidated
      financial statements should be read in conjunction with the Company's
      audited consolidated financial statements for the year ended
      December 31, 2002 (the Company's "annual financial statements") which
      were included in the Company's annual report to shareholders for the
      year then ended.

      The unaudited interim consolidated financial statements have been
      prepared on a basis that is consistent with the accounting policies
      set out in the Company's annual financial statements.

      In the opinion of management, the unaudited interim consolidated
      financial statements reflect all adjustments, which consist only of
      normal and recurring items, necessary to present fairly the financial
      position of the Company as at September 30, 2003 and the results of
      its operations and cash flows for the three and nine month periods
      ended September 30, 2003 and 2002.

  3.  Cyclicality of Operations

      Substantially all revenue is derived from sales to the North American
      and European facilities of the major automobile manufacturers. The
      Company's operations are exposed to the cyclicality inherent in the
      automotive industry and to changes in the economic and competitive
      environments in which the Company operates. The Company is dependent
      on continued relationships with the major automobile manufacturers.

  4.  Use of Estimates

      The preparation of the unaudited interim consolidated financial
      statements in conformity with GAAP requires management to make
      estimates and assumptions that affect the amounts reported in the
      unaudited interim consolidated financial statements and accompanying
      notes. Management believes that the estimates utilized in preparing
      its unaudited interim consolidated financial statements are
      reasonable and prudent; however, actual results could differ from
      these estimates.

  5.  Foreign Exchange

      Selling, general and administrative expenses ("SG&A") are net of
      earnings (losses) resulting from foreign exchange of:

      ---------------------------------------------------------------------
                               Three Month Periods      Nine Month Periods
                                Ended September 30,     Ended September 30,
      ---------------------------------------------------------------------
      (U.S. dollars,
       in thousands               2003        2002        2003        2002
      ---------------------------------------------------------------------
      Foreign exchange
       (loss) income        $   (1,351) $     (106) $   (6,251) $       19
      ---------------------------------------------------------------------
      ---------------------------------------------------------------------

  6.  Other Income

      (a)   During the first quarter of 2003, the Company permanently
            repatriated $75 million from its United States operations.
            This repatriation gave rise to the recognition of a pro rata
            amount of the Company's cumulative translation adjustment
            account. This amount, totalling $1.4 million, has been included
            in other income and is not subject to tax.

      (b)   During the first quarter of 2002, the Company completed the
            divestiture of one of its non-core North American divisions.
            The division was engaged in the coating of automotive parts.
            The Company recorded other income of $3.9 million related to
            this transaction, representing the excess of sale proceeds over
            the carrying value of the fixed and working capital assets of
            this division and direct costs related to the transaction.
            Income taxes includes an expense of $1.0 million related to
            this transaction.

  7.  Goodwill and Deferred Preproduction Expenditures

      In 2002, the Company adopted the new accounting recommendations of
      The Canadian Institute of Chartered Accountants for goodwill and
      other intangible assets. Upon initial adoption of these
      recommendations, the Company recorded a goodwill write-down of
      $12.3 million related to its United Kingdom reporting unit. This
      write-down was charged against January 1, 2002 opening retained
      earnings. As part of its assessment of goodwill impairment, the
      Company also reviewed the recoverability of deferred preproduction
      expenditures at its Merplas United Kingdom facility. As a result of
      this review, $8.3 million of deferred preproduction expenditures were
      written off as a charge against income in the second quarter of 2002.
      Refer to note 2 to the Company's annual financial statements for
      further information.

  8.  Debt

      (a)   Convertible Series Preferred Shares
            During the third quarter of 2003, the Series 1, 2 and 3
            Convertible Series Preferred Shares held by Magna International
            Inc. ("Magna") were converted into Class A Subordinate Voting
            Shares at a fixed conversion price of Cdn$10.07 per Class A
            Subordinate Voting Share. Decoma issued 14,895,729 Class A
            Subordinate Voting Shares on conversion.

            The liability amounts for the Series 4 Convertible Series
            Preferred Shares are presented as current liabilities. The
            Series 4 Convertible Series Preferred Shares are retractable by
            Magna at their aggregate face value of Cdn$100 million after
            December 31, 2003. These shares are also convertible by Magna
            into the Company's Class A Subordinate Voting Shares at a fixed
            conversion price of Cdn$13.20 per share.

            The liability amounts for the Series 5 Convertible Series
            Preferred Shares are presented as long-term liabilities as
            these are not retractable by Magna until December 31, 2004.
            These shares are also convertible by Magna into the Company's
            Class A Subordinate Voting Shares at a fixed conversion price
            of Cdn$13.20 per share.

            The Series 4 and 5 Convertible Series Preferred Shares are
            redeemable by the Company commencing December 31, 2005.

      (b)   Credit Facility
            At September 30, 2003 the Company had lines of credit totaling
            $325.7 million. Of this amount, $300 million is represented by
            an extendible, revolving credit facility that expires on
            May 27, 2004, at which time the Company may request, subject to
            lender approval, further revolving 364-day extensions. The
            unused and available lines of credit at September 30, 2003 were
            approximately $234.8 million.

      (c)   Debt Due to Magna and Related Parties
            The Company's debt due to Magna and related parties consists of
            the following:

      ---------------------------------------------------------------------
                                               September 30,   December 31,
      (U.S. dollars in thousands)                      2003           2002
      ---------------------------------------------------------------------
      Debt denominated in Canadian dollars(i)   $    44,293    $    38,256
      Debt denominated in Euros(ii)                 153,199        139,324
      Lease obligation denominated in Euros           1,080          1,050
      ---------------------------------------------------------------------
                                                    198,572        178,630
      Less due within one year                      115,944        103,536
      ---------------------------------------------------------------------
                                                $    82,628    $    75,094
      ---------------------------------------------------------------------
      ---------------------------------------------------------------------

      Notes:
      (i)   The debt denominated in Canadian dollars arose on closing of
            the Global Exteriors Transaction. This debt initially bore
            interest at 7.5% and was repayable in 2001. In addition to the
            maturity date, the interest rate on this debt was subsequently
            renegotiated to 4.85% effective September 4, 2001, 3.10%
            effective January 1, 2002, 3.60% effective April 1, 2002, 3.83%
            effective July 1, 2002, 3.90% effective October 1, 2002, 3.85%
            effective January 1, 2003, 4.25% effective April 1, 2003, 4.19%
            effective July 1, 2003 and 3.86% effective October 1, 2003. The
            maturity date of this Cdn$60 million debt has been extended to
            December 31, 2003.

      (ii)  The debt denominated in Euros arose on closing of the Global
            Exteriors Transaction. The debt initially bore interest at 7.0%
            to 7.5% and was repayable over the period to December 31, 2004
            with the first tranche of the principal due October 1, 2002. In
            addition to the maturity date, the interest rate on the first
            tranche of the principal was renegotiated to 4.29% effective
            October 2, 2002, 3.86% effective January 2, 2003, 3.51%
            effective April 2, 2003, 3.14% effective July 2, 2003 and 3.32%
            effective October 2, 2003. Of the debt outstanding at September
            30, 2003, $70.6 million is due January 1, 2004 and
            $82.6 million is due December 31, 2004.

  9.  Debentures

      On March 27, 2003, the Company issued Cdn$100 million of 6.5%
      convertible unsecured subordinated debentures (the "Debentures")
      maturing March 31, 2010. The Debentures are convertible at the option
      of the holder at any time into the Company's Class A Subordinate
      Voting Shares at a fixed conversion price of Cdn$13.25 per share. All
      or part of the Debentures are redeemable at the Company's option
      between March 31, 2007 and March 31, 2008 if the weighted average
      trading price of the Company's Class A Subordinate Voting Shares is
      not less than Cdn$16.5625 for the 20 consecutive trading days ending
      five trading days preceding the date on which notice of redemption is
      given. Subsequent to March 31, 2008, all or part of the Debentures
      are redeemable at the Company's option at any time. On redemption or
      maturity, the Company will have the option of retiring the Debentures
      with Class A Subordinate Voting Shares in which case the number of
      Class A Subordinate Voting Shares issuable is based on 95% of the
      trading price of the Company's Class A Subordinate Voting Shares for
      the 20 consecutive trading days ending five trading days prior to the
      date fixed for redemption or maturity. In addition, the Company may
      elect from time to time to issue and deliver freely tradeable Class A
      Subordinate Voting Shares to a trustee in order to raise funds to
      satisfy the obligation to pay interest on the Debentures.

      Under Canadian GAAP, the key attributes of the Debentures are
      separately valued and accounted for as follows:

      -  the present value of principal and interest (each of which can, at
         the option of the Company, be settled with the issuance of Class A
         Subordinate Voting Shares) has been presented as equity. The
         present value was determined using a discount rate of 7.75%
         reflecting an estimate of the coupon rate that the Debentures
         would have borne absent the holders' conversion feature. The
         resulting discount is accreted to the Debentures' face value over
         the period from issuance to unrestricted redemption (March 31,
         2008) through periodic charges, net of income taxes, to retained
         earnings; and
      -  the holders' conversion feature is similar to a stock warrant as
         it provides the holder with the option to exchange their
         Debentures for Class A Subordinate Voting Shares at a fixed price.
         The residual approach was used to value this attribute and this
         amount is also presented as equity.

      In addition to the impact on diluted earnings per share of the
      Company's Convertible Series Preferred Shares and issued and
      outstanding stock options, diluted earnings per share have been
      calculated based on the weighted average number of Class A
      Subordinate Voting and Class B Shares that would have been
      outstanding during the period had the holders of the Debentures
      exercised their fixed price conversion rights at the date of issuance
      of the Debentures.

  10. Capital Stock

      Class and Series of Outstanding Securities
      For details concerning the nature of the Company's securities, please
      refer to note 11, "Convertible Series Preferred Shares", and note 12,
      "Capital Stock", of the Company's annual financial statements.

      The following table summarizes the outstanding share capital of the
      Company:

      ---------------------------------------------------------------------
                                                 Authorized         Issued
      ---------------------------------------------------------------------
      Convertible Series Preferred Shares
        (Convertible into Class A
         Subordinate Voting Shares)               3,500,000      2,000,000
      Preferred Shares, issuable in series        Unlimited              -
      Class A Subordinate Voting Shares           Unlimited     51,598,628
      Class B Shares
        (Convertible into Class A Subordinate
         Voting Shares)                           Unlimited     31,909,091
      ---------------------------------------------------------------------

      During the second quarter of 2003, the Company issued 548,600 Class A
      Subordinate Voting Shares to the Decoma employee deferred profit
      sharing plan.

      During the third quarter of 2003, the Company issued 14,895,729 Class
      A Subordinate Voting Shares on conversion of the Series 1, 2 and 3
      Convertible Series Preferred Shares (see note 8(a)).

      Incentive Stock Options
      Information concerning the Company's Incentive Stock Option Plan is
      included in note 12, "Capital Stock", of the Company's annual
      financial statements. The following is a continuity schedule of
      options outstanding:

      ---------------------------------------------------------------------
                                                    Weighted
                                                     Average     Number of
                                                    Exercise      Options
                                          Number      Price     Exercisable
      ---------------------------------------------------------------------
      Outstanding at December 31, 2002   2,195,000  Cdn$ 13.13   1,444,000
      Granted                              455,000  Cdn$ 12.43
      Cancelled                            (10,000) Cdn$ 10.30      (4,000)
      Vested                                                       277,000
      ---------------------------------------------------------------------
      Outstanding at September 30, 2003  2,640,000  Cdn$ 13.02   1,717,000
      ---------------------------------------------------------------------
      ---------------------------------------------------------------------

      The maximum number of shares reserved to be issued for stock options
      is 4,100,000 Class A Subordinate Voting Shares. The number of
      reserved but unoptioned shares at September 30, 2003 is 1,408,750.
      The total number of shares issued from exercised stock options, from
      the inception date of the plan, is 51,250.

      The fair value of stock options is estimated at the grant date using
      the Black-Scholes option pricing model using the following weighted
      average assumptions for stock options issued in each period indicated
      (no stock options were issued during the three month periods ended
      September 30, 2003 and 2002):

      ---------------------------------------------------------------------
                                                        Nine Month Periods
                                                        Ended September 30,
      ---------------------------------------------------------------------
      (U.S. dollars in thousands)                      2003           2002
      ---------------------------------------------------------------------
      Risk free interest rate                           3.0%           2.7%
      Expected dividend yield                           3.2%           1.9%
      Expected volatility                                39%            37%
      Expected life of options (years)                    5              5
      ---------------------------------------------------------------------

      The Black-Scholes option valuation model, as well as other currently
      accepted option valuation models, was developed for use in estimating
      the fair value of freely tradable options which are fully
      transferable and have no vesting restrictions. In addition, this
      model requires the input of highly subjective assumptions, including
      future stock price volatility and expected time until exercise.
      Because the Company's outstanding options have characteristics which
      are significantly different from those of traded options, and because
      changes in any of the 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 stock options.

      However, for purposes of pro forma disclosures, the Company's net
      income attributable to Class A Subordinate Voting and Class B Shares,
      based on the fair value of all stock options at the grant date, would
      have been:

      ---------------------------------------------------------------------
                               Three Month Periods      Nine Month Periods
                                Ended September 30,     Ended September 30,
      ---------------------------------------------------------------------
      (U.S. dollars, in
       thousands except per
       share figures)             2003        2002        2003        2002
      ---------------------------------------------------------------------
      Net income attributable
       to Class A Subordinate
       Voting and Class B
       Shares               $   12,300  $   17,485  $   69,469  $   66,435
        Pro forma adjustments
         for the fair value
         of stock option
         grants                   (316)       (218)       (868)       (816)
      ---------------------------------------------------------------------
      Pro forma net income
       attributable to Class
       A Subordinate Voting
       and Class B Shares   $   11,984  $   17,267  $   68,601  $   65,619
      ---------------------------------------------------------------------
      ---------------------------------------------------------------------
      Pro forma earnings per
       Class A Subordinate
       Voting or Class B
       Share
        Basic               $     0.16  $     0.25  $     0.98  $     0.97
        Diluted             $     0.16  $     0.21  $     0.79  $     0.77
      ---------------------------------------------------------------------
      ---------------------------------------------------------------------

      Maximum Shares
      The following table presents the maximum number of shares that would
      be outstanding if all of the outstanding options, Convertible Series
      Preferred Shares and Debentures issued and outstanding as at
      September 30, 2003 were exercised or converted:

      ---------------------------------------------------------------------
                                                          Number of Shares
      ---------------------------------------------------------------------
      Class A Subordinate Voting Shares outstanding
       at September 30, 2003                                    51,598,628
      Class B Shares outstanding at September 30, 2003          31,909,091
      Options to purchase Class A Subordinate
       Voting Shares                                             2,640,000
      Debentures, convertible by the holders
       at Cdn$13.25 per share                                    7,547,170
      Convertible Series Preferred Shares,
       convertible at Cdn$13.20 per share                       15,151,516
      ---------------------------------------------------------------------
                                                               108,846,405
      ---------------------------------------------------------------------
      ---------------------------------------------------------------------

      The above amounts include shares issuable if the holders of the
      Debentures exercise their conversion option but exclude Class A
      Subordinate Voting Shares issuable, only at the Company's option, to
      settle interest and principal related to the Debentures. The number
      of Class A Subordinate Voting Shares issuable at the Company's option
      is dependent on the trading price of Class A Subordinate Voting
      Shares at the time the Company elects to settle Debenture interest
      and principal with shares.

  11. Contingencies

      In the ordinary course of business activities, the Company may be
      contingently liable for litigation and claims with customers,
      suppliers and former employees and for environmental remediation
      costs. Management believes that adequate provisions have been
      recorded in the accounts where required. Although it is not possible
      to estimate the extent of potential costs and losses, if any,
      management believes, but can provide no assurance, that the ultimate
      resolution of such contingencies would not have a material adverse
      effect on the financial position and results of operations of the
      Company.

  12. Segmented Information

      The Company operates in one industry segment, the automotive
      exteriors business. As at September 30, 2003, the Company had 27
      manufacturing facilities in North America and 14 in Europe. In
      addition, the Company had 8 product development and engineering
      centres.

      The Company's European divisions are managed separately from the
      Company's North American divisions as a result of differences in
      customer mix and business environment. The Company's internal
      financial reports, which are reviewed by executive management
      including the Company's President and Chief Executive Officer,
      segment divisional results between North America and Europe. This
      segmentation recognizes the different geographic business risks faced
      by the Company's North American and European divisions, including
      vehicle production volumes in North America and Europe, foreign
      currency exposure, differences in OEM customer mix, the level of
      customer outsourcing and the nature of products and systems
      outsourced.

      The accounting policies of each segment are consistent with those
      used in the preparation of the unaudited interim consolidated
      financial statements. Inter-segment sales and transfers are accounted
      for at fair market value. The following tables show certain
      information with respect to segment disclosures.

      ---------------------------------------------------------------------
                              Three Month Period Ended September 30, 2003
      ---------------------------------------------------------------------
      (U.S. dollars in         North
       thousands)             America     Europe     Corporate     Total
      ---------------------------------------------------------------------
      Sales                 $  373,358  $  183,738  $        -  $  557,096
      Inter-segment sales         (136)       (516)          -        (652)
      ---------------------------------------------------------------------
      Sales to external
       customers            $  373,222  $  183,222  $        -  $  556,444
      ---------------------------------------------------------------------
      Depreciation and
       amortization         $   15,776  $    6,482  $        -  $   22,258
      ---------------------------------------------------------------------
      Operating income
       (loss)               $   42,923  $   (9,017) $   (5,000) $   28,906
      ---------------------------------------------------------------------
      Equity income         $     (406) $        -  $        -  $     (406)
      ---------------------------------------------------------------------
      Interest expense
       (income), net        $    7,762  $    4,557  $   (9,768) $    2,551
      ---------------------------------------------------------------------
      Amortization of
       discount on
       Convertible Series
       Preferred Shares     $        -  $        -  $    2,316  $    2,316
      ---------------------------------------------------------------------
      Fixed assets, net     $  423,966  $  203,021  $        -  $  626,987
      ---------------------------------------------------------------------
      Fixed asset additions $   29,599  $   18,876  $        -  $   48,435
      ---------------------------------------------------------------------
      Goodwill, net         $   48,711  $   19,345  $        -  $   68,056
      ---------------------------------------------------------------------

      ---------------------------------------------------------------------
                              Three Month Period Ended September 30, 2002
      ---------------------------------------------------------------------
      (U.S. dollars in         North
       thousands)             America     Europe     Corporate     Total
      ---------------------------------------------------------------------
      Sales                 $  331,098  $  135,227  $        -  $  466,325
      Inter-segment sales         (205)       (602)          -        (807)
      ---------------------------------------------------------------------
      Sales to external
       customers            $  330,893  $  134,625  $        -  $  465,518
      ---------------------------------------------------------------------
      Depreciation and
       amortization         $   14,036  $    5,770  $        -  $   19,806
      ---------------------------------------------------------------------
      Operating income
       (loss)               $   42,133  $   (3,656) $   (2,365) $   36,112
      ---------------------------------------------------------------------
      Equity loss           $      305  $        -  $        -  $      305
      ---------------------------------------------------------------------
      Interest expense
       (income), net        $    8,930  $    4,972  $  (10,837) $    3,065
      ---------------------------------------------------------------------
      Amortization of
       discount on
       Convertible Series
       Preferred Shares     $        -  $        -  $    2,028  $    2,028
      ---------------------------------------------------------------------
      Fixed assets, net     $  351,067  $  138,248  $        -  $  489,315
      ---------------------------------------------------------------------
      Fixed asset additions $    9,596  $    9,166  $        -  $   18,762
      ---------------------------------------------------------------------
      Goodwill, net         $   44,579  $   16,508  $        -  $   61,087
      ---------------------------------------------------------------------

      ---------------------------------------------------------------------
                               Nine Month Period Ended September 30, 2003
      ---------------------------------------------------------------------
      (U.S. dollars in         North
       thousands)             America     Europe     Corporate     Total
      ---------------------------------------------------------------------
      Sales                 $1,180,502  $  531,528  $        -  $1,712,030
      Inter-segment sales         (527)     (1,832)          -      (2,359)
      ---------------------------------------------------------------------
      Sales to external
       customers            $1,179,975  $  529,696  $        -  $1,709,671
      ---------------------------------------------------------------------
      Depreciation and
       amortization         $   45,165  $   19,156  $        -  $   64,321
      ---------------------------------------------------------------------
      Operating income
       (loss)               $  159,469  $  (11,908) $  (14,803) $  132,758
      ---------------------------------------------------------------------
      Equity income         $   (1,428) $        -  $        -  $   (1,428)
      ---------------------------------------------------------------------
      Interest expense
       (income), net        $   20,913  $   13,382  $  (26,467) $    7,828
      ---------------------------------------------------------------------
      Amortization of
       discount on
       Convertible Series
       Preferred Shares     $        -  $        -  $    6,617  $    6,617
      ---------------------------------------------------------------------
      Other income
       (note 6(a))          $        -  $        -  $    1,387  $    1,387
      ---------------------------------------------------------------------
      Fixed assets, net     $  423,966  $  203,021  $        -  $  626,987
      ---------------------------------------------------------------------
      Fixed asset additions $   77,523  $   41,155  $        -  $  118,678
      ---------------------------------------------------------------------
      Goodwill, net         $   48,711  $   19,345  $        -  $   68,056
      ---------------------------------------------------------------------

      ---------------------------------------------------------------------
                               Nine Month Period Ended September 30, 2002
      ---------------------------------------------------------------------
      (U.S. dollars in         North
       thousands)             America     Europe     Corporate     Total
      ---------------------------------------------------------------------
      Sales                 $1,118,755  $  411,649  $        -  $1,530,404
      Inter-segment sales       (1,280)       (639)          -      (1,919)
      ---------------------------------------------------------------------
      Sales to external
       customers            $1,117,475  $  411,010  $        -  $1,528,485
      ---------------------------------------------------------------------
      Depreciation and
       amortization         $   41,009  $   17,429  $        -  $   58,438
      ---------------------------------------------------------------------
      Other charge (note 7) $        -  $    8,301  $        -  $    8,301
      ---------------------------------------------------------------------
      Operating income
       (loss)               $  148,779  $  (12,240) $   (5,547) $  130,992
      ---------------------------------------------------------------------
      Equity income         $     (474) $        -  $        -  $     (474)
      ---------------------------------------------------------------------
      Interest expense
       (income), net        $   18,261  $   15,365  $  (24,152) $    9,474
      ---------------------------------------------------------------------
      Amortization of
       discount on
       Convertible Series
       Preferred Shares     $        -  $        -  $    6,413  $    6,413
      ---------------------------------------------------------------------
      Other income
       (note 6(b))          $   (3,874) $        -  $        -  $   (3,874)
      ---------------------------------------------------------------------
      Fixed assets, net     $  351,067  $  138,248  $        -  $  489,315
      ---------------------------------------------------------------------
      Fixed asset additions $   30,677  $   19,699  $        -  $   50,376
      ---------------------------------------------------------------------
      Goodwill, net         $   44,579  $   16,508  $        -  $   61,087
      ---------------------------------------------------------------------

  13. Business Acquisitions

      (a)   During the second quarter of 2003, the Company entered into an
            agreement to acquire Federal Mogul's original equipment
            automotive lighting operations in Matamoros, Mexico, a
            distribution centre in Brownsville, Texas, an assembly
            operation in Toledo, Ohio and certain of the engineering
            operations, contracts and equipment at Federal Mogul's original
            equipment automotive lighting operations in Hampton, Virginia.
            The total purchase price was $2.25 million for fixed assets
            plus an amount for inventory based on the final determination
            of the value of inventory on hand plus transaction costs. The
            transaction closed on April 14, 2003 with a transition of the
            Hampton, Virginia contracts and assets over the balance of
            2003. As at September 30, 2003, the transaction was
            substantially complete with a total purchase price of
            $10.4 million representing $10.25 million (including
            $8.0 million for inventory) paid to Federal Mogul plus
            transaction costs.

      (b)   During both the second quarter of 2002 and the second quarter
            of 2003, the Company repaid two promissory notes that were due
            May 31, 2002 and May 31, 2003, respectively, each in the amount
            of Cdn$4 million that arose on the May 2001 acquisition of the
            remaining minority interest in Decomex Inc. Refer to note 3 to
            the Company's annual financial statements for further
            information regarding this acquisition.

  DECOMA INTERNATIONAL INC.
  Management's Discussion and Analysis of Results of Operations and
  Financial Position

  Three and nine month periods ended September 30, 2003 and 2002
  -------------------------------------------------------------------------

  All amounts in this Management's Discussion and Analysis of Results of
  Operations and Financial Position ("MD&A") are in U.S. dollars unless
  otherwise noted. This MD&A should be read in conjunction with the
  Company's unaudited interim consolidated financial statements for the
  three and nine month periods ended September 30, 2003, included elsewhere
  herein, and the Company's consolidated financial statements and MD&A for
  the year ended December 31, 2002, included in the Company's Annual Report
  to Shareholders for 2002.

  Impact of Translation of Foreign Currency Results of Operations into the
  Company's U.S. Dollar Reporting Currency

  -------------------------------------------------------------------------
                                        Three Month         Nine Month
                                       Periods Ended      Periods Ended
                                        September 30,      September 30,
                                      -----------------  -----------------
                                                    %                  %
                                      2003  2002 Change  2003  2002 Change
  -------------------------------------------------------------------------
  1 Cdn dollar equals U.S. dollars    0.725 0.640 13.3%  0.701 0.637 10.0%
  1 Euro equals U.S. dollars          1.124 0.984 14.2%  1.112 0.927 20.0%
  1 British Pound equals U.S. dollars 1.609 1.549  3.9%  1.611 1.479  8.9%
  -------------------------------------------------------------------------
  -------------------------------------------------------------------------

  The preceding table reflects the average foreign exchange rates between
  the primary currencies in which the Company conducts business and its
  U.S. dollar reporting currency. Significant changes in the exchange rates
  of these currencies against the U.S. dollar impact the reported U.S.
  dollar amounts of the Company's results of operations.

  The results of foreign operations are translated into U.S. dollars using
  the average exchange rates in the table above for the relevant period.
  Throughout this MD&A reference is made to the impact of translation of
  foreign operations on reported U.S. dollar amounts where significant.

  In addition to the impact of movements in exchange rates on translation
  of foreign operations into U.S. dollars, the Company's results can also
  be influenced by the impact of movements in exchange rates on foreign
  currency transactions (such as raw material purchases denominated in
  foreign currencies). However, as a result of historical hedging programs
  employed by the Company, current period results have not been
  significantly impacted by foreign currency transactions and the recent
  movements in exchange rates. The Company records foreign currency
  transactions at the hedged rate.

  Finally, holding gains and losses on foreign currency denominated
  monetary items, which are recorded in selling, general and administrative
  expenses, impact reported results. This MD&A makes reference to the
  impact of these amounts where significant.

  OVERVIEW

  Total sales grew to $556.4 million in the third quarter of 2003. Total
  sales benefited $41.8 million from translation. Excluding the impact of
  translation, total sales increased $49.1 million or 10% over the third
  quarter of 2002 due primarily to the acquisition of certain of Federal
  Mogul's original equipment automotive lighting operations (the "FM
  Lighting Acquisition") in the second quarter of 2003, sales at recent new
  European facility startups and higher tooling sales.

  Diluted earnings per share was $0.16 in the third quarter of 2003
  compared to $0.21 for the third quarter of 2002. This decline is
  primarily attributable to an increase in the average number of diluted
  Class A Subordinate Voting and Class B Shares outstanding due to the
  issuance in March 2003 of Cdn$100 million of 6.5% convertible unsecured
  subordinated debentures (the "Debentures") and due to a $3.9 million
  decline in net income in the third quarter of 2003 compared to the third
  quarter of 2002. The decline in net income was due to an increase in
  European operating losses; the impact on North American operating income
  of the changeover of a number of large production programs; lower
  production volumes on certain high content programs; costs associated
  with the Company's new mould and paint facility currently under
  construction in the Southern United States ("Decostar"); customer pricing
  pressures; and the impact on the corporate segment of foreign exchange
  losses on U.S. dollar denominated monetary items held in Canada.

  RESULTS OF OPERATIONS

  Three Month Periods Ended September 30, 2003 and 2002
  Sales
  -------------------------------------------------------------------------
                                                  Three Month Periods Ended
                                                         September 30,
                                                 --------------------------
                                                                        %
                                                   2003      2002    Change
  -------------------------------------------------------------------------

  Light Vehicle Production Volumes (in millions)
    North America                                   3.7       3.8      (3%)
    Western Europe                                  3.6       3.6        -
  -------------------------------------------------------------------------
  -------------------------------------------------------------------------
  Average Content Per Vehicle (U.S. dollars)
    North America                                   $94       $81      16%
    Europe                                           42        34      24%
  -------------------------------------------------------------------------
  -------------------------------------------------------------------------
  Production Sales (U.S. dollars in millions)
    North America                                $343.5    $312.7      10%
    Europe
      Excluding Merplas                           145.6     114.7      27%
      Merplas                                       6.4       8.7     (26%)
                                                 ------    ------
    Total Europe                                  152.0     123.4      23%
  Global Tooling and Other Sales                   60.9      29.4     107%
  -------------------------------------------------------------------------
  Total Sales                                    $556.4    $465.5      20%
  -------------------------------------------------------------------------
  -------------------------------------------------------------------------

  Average content per vehicle in North America and in Europe has been
  calculated by dividing the Company's North American and European
  production sales by the industry's North American and European light
  vehicle production volumes, respectively. Excluding the effects of
  translation, continued growth in average content per vehicle provides a
  measure of the Company's ability to sell its products onto new vehicle
  platforms and/or expand its sales onto existing vehicle platforms.
  Increases in average content per vehicle may result from any one or more
  of: the award of takeover business; the acquisition of competitors; the
  expansion of the Company's existing product markets (i.e. the conversion
  of bumpers from steel to plastic); and the introduction of new products.

  North America

  North American production sales grew by 10% to $343.5 million in the
  third quarter of 2003.

  A 3% decline in North American vehicle production volumes negatively
  impacted sales by $16.1 million. However, this decline was offset by
  significant growth in North American content per vehicle. North American
  content per vehicle grew $13 or 16% to approximately $94 for the third
  quarter of 2003.

  Translation of Canadian dollar sales into the Company's U.S. dollar
  reporting currency added approximately $25.2 million to production sales
  and $7 to North American content per vehicle. In addition, the FM
  Lighting Acquisition added approximately $16.5 million to production
  sales and $5 to North American content per vehicle.

  The remaining net $5.2 million increase in production sales and $1
  increase in North American content per vehicle was due to:

  -     new takeover business including certain General Motors lighting and
        Ford running board programs;
  -     sales on programs that launched during or subsequent to the third
        quarter of 2002 including the General Motors GMX 367 (Grand Prix)
        and the GMX 380 (Malibu) programs, the DaimlerChrysler AN (Dakota)
        program serviced by a new Michigan based specialty vehicle assembly
        facility launched by the Company in the fourth quarter of 2002, the
        Ford U231 (Aviator) program and the BMW E85 (Z4) program amongst
        others; and
  -     strong volumes on other high content production programs including
        the General Motors GMX 210 (Impala), GMX 320 (Cadillac CTS) and GMT
        820 C and D (Cadillac Escalade and Denali SUV) programs.

  These increases were partially offset by:

  -     end of production on the DaimlerChrysler LH (Concorde, Intrepid and
        300M) program during the current quarter (the new Daimler Chrysler
        LX program does not launch until the first quarter of 2004);
  -     lower production volumes as a result of the changeover of the Ford
        WIN 126 (Windstar) program to the V229 (Freestar) program during
        the current quarter;
  -     end of production on the General Motors MS2000 (Grand Prix)
        program;
  -     lower production volumes on certain other long running high content
        programs including the Ford U152 (Explorer) and EN114 (Crown
        Victoria, Grand Marquis) programs and the DaimlerChrysler JR
        (Stratus, Sebring and Sebring Convertible), RS (Minivan) and PT
        Cruiser programs;
  -     reduced painting content on the GMT 805 (Avalanche) and GMT 806
        (Escalade EXT) programs in Mexico;
  -     reduced content on the DaimlerChrysler RS (Minivan) program; and
  -     the closure of the Company's specialty vehicle operation in
        Montreal due to the end of production of the F Car (Camaro,
        Firebird) at General Motors' St. Therese assembly plant in the
        third quarter of 2002.

  Europe
  European production sales increased 23% to $152.0 million in the third
  quarter of 2003 on level production volumes. European content per vehicle
  grew $8 or 24% to approximately $42 for the third quarter of 2003.
  Content growth was driven by the translation of Euro and British Pound
  sales into the Company's U.S. dollar reporting currency. This added
  approximately $14.3 million to European production sales and $4 to
  European content per vehicle.

  Content growth was also driven by sales at recent new facility startups
  in the latter part of 2002 and the first half of 2003 including the
  launch of the VW Group T5 (Transit Van) fascia production and front end
  module assembly and sequencing contract at the Company's new Modultec and
  Formatex facilities in Germany and Poland; the launch of the
  DaimlerChrysler Mercedes E Class 4 Matic front end module assembly and
  sequencing contract at the Company's new Graz, Austria facility; and
  other VW front end module assembly and sequencing contracts as a result
  of the takeover of an assembly and sequencing facility in Belgium (the
  Brussels Sequencing Centre) during the second quarter of 2003. These new
  facilities collectively added approximately $26.8 million to production
  sales and $7 to European content per vehicle.

  The remaining net $12.5 million reduction in production sales and $3
  reduction in content per vehicle is due to a number of factors including
  a decline in production volumes on the Jaguar X400 program produced at
  Merplas. Merplas' sales declined from $8.7 million in the third quarter
  of 2002 to $6.4 million in the third quarter of 2003. Adjusting to
  eliminate the impact of translation of British Pound sales into U.S.
  dollars, Merplas' sales declined $2.6 million negatively impacting
  European content per vehicle by $1. In addition, European content was
  negatively impacted by lower volumes on certain long running high content
  programs such as the DaimlerChrysler Mercedes C Class and Ford Mondeo
  programs and the completion of the Audi TT hard top program. These
  factors were partially offset by the launch of various new Audi
  production programs at the Company's facilities in Germany and strong
  volumes on the Opel Vectra program.

  Global Tooling and Other

  Tooling and other sales on a global basis increased 107% to $60.9 million
  for the third quarter of 2003. The increase came in both North America
  and Europe and is primarily related to the Ford U204 (Escape) refresh
  program in North America and the VW Group A5 (Golf) program in Europe.

  Gross Margin

  Gross margin increased to $99.0 million in the third quarter of 2003
  compared to $93.8 million in the third quarter of 2002. As a percentage
  of total sales, gross margin declined to 17.8% compared to 20.2% for the
  third quarters of 2003 and 2002, respectively.

  The decline in the gross margin percentage is due to a substantial
  increase in tooling sales; a decline in European gross margin
  due to continued operating inefficiencies, costs incurred to support
  future European sales growth and growth in European front end module
  assembly and sequencing sales and the lower margins associated with
  purchased components; the changeover of a number of large North American
  production programs; lower North American production volumes including
  lower volumes on certain long running high content programs; OEM price
  concessions; spending at the Company's Decostar facility; and growth in
  the Company's lighting business which currently operates at lower
  margins.

  These negative impacts were partially offset by the Company's ongoing
  continuous improvement programs.

  Depreciation and Amortization

  Depreciation and amortization costs increased to $22.3 million for the
  third quarter of 2003 compared to $19.8 million for the third quarter of
  2002. Of this increase, $1.6 million is attributable to the translation
  of Canadian dollar, Euro and British Pound depreciation expense into the
  Company's U.S. dollar reporting currency. The remaining increase is due
  to the Company's ongoing capital spending program.

  The Company's current capital spending program incorporates significant
  amounts for two greenfield projects, being the Decostar project and a new
  paint line at the Company's Belplas facility in Belgium. Depreciation
  will not commence on these projects until commercial production begins at
  Decostar, which is now scheduled for early 2005, and at the new Belplas
  paint line in the fourth quarter of 2003.

  Selling, General and Administrative ("S,G&A")

  S,G&A costs were $42.2 million for the third quarter of 2003, up from
  $32.5 million for the third quarter of 2002. This increase reflects the
  translation of Canadian dollar, Euro and British Pound S,G&A costs into
  the Company's U.S. dollar reporting currency which increased reported
  S,G&A dollars by $3.2 million. In addition, foreign exchange losses
  increased by $1.2 million in the third quarter of 2003 largely on U.S.
  dollar denominated monetary items held within the Company's Canadian
  operations.

  The remainder of the increase in S,G&A expense is related to the
  Company's Decostar and Belplas projects; the FM Lighting Acquisition;
  severance costs; and additional S,G&A expense at recently launched
  facilities including Modultec, Formatex, Graz and the Brussels Sequencing
  Centre in Europe and a new specialty vehicle facility in Michigan.

  As a percentage of sales, S,G&A increased to 7.6% for the third quarter
  of 2003 compared to 7.0% for the third quarter of 2002.

  In addition to the benefits provided by Magna to Decoma under the
  affiliation agreement noted below, Magna provides certain management and
  administrative services to the Company, including specialized legal,
  environmental, immigration, tax, internal audit, treasury, information
  systems and employee relations services, in return for a specific amount
  negotiated between the Company and Magna. The Company is currently in
  discussions with Magna with respect to a formal agreement detailing these
  arrangements. The cost of management and administrative services provided
  by Magna and included in S,G&A was $1.1 million for the third quarter of
  2003 compared to $0.8 million for the third quarter of 2002. The increase
  is due to translation of Canadian dollar fees into the Company's U.S.
  dollar reporting currency and to an increase in the cost of the services
  provided.